{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Master Input","Cost per ton","Energy per ton","Emissions per ton","distance matrix","Federal","State","Private","total","Manton optimiz","Roscommon optimiz","Kingsley optimiz","Kalkaska optimiz","Gaylord optimiz","Clare optimiz","West Branch optimiz","Traverse City optimiz","Boyne City optimiz","Ros-Clare-BC","Ros-Clare-BC-TC","TC, Kalk, King,Manton","Manton Energy Opt","Roscommon Energy Opt","Kingsley Energy Opt","Kalkaska Energy Opt","Gaylord Energy Opt","Clare Energy Opt","West Branch Energy Opt","Traverse City Energy Opt","Boyne City Energy Opt","Manton Emission Opt","Roscommon Emission Opt","Kingsley Emission Opt","Kalkaska Emission Opt","Gaylord Emission Opt","Clare Emission Opt","West Branch Emission Opt","Traverse City Emission Opt","Boyne City Emission Opt"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":731,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Master Input","index":0,"n_rows":97,"n_cols":32,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,15,0,17],[0,22,0,24],[0,29,0,31],[9,1,10,1],[11,1,12,1],[15,1,16,1],[17,1,18,1],[47,2,47,3],[47,4,47,5],[47,6,47,7],[21,1,22,1],[23,1,24,1]]}
[null,"Stumpage",null,"Harvest",null,null,"Transport",null,null,"Total",null,null,null,null,null,"Federal",null,null,null,null,null,null,"State",null,null,null,null,null,null,"Private"]
["Cost",0,"$/ton",3,"$/ton",null,3.72,"$/ton",null,{"$f":"(B2+D2+G2)","v":6.7200000000000006},"$/ton",null,"County code and name","LP/UP","N/S or E/W","Total (ton)","Softwoods (ton)","Hardwoods (ton)",null,"County code and name","LP/UP","N/S or E/W","Total (ton)","Softwoods (ton)","Hardwoods (ton)",null,"County code and name","LP/UP","N/S or E/W","Total (ton)","Softwoods (ton)","Hardwoods (ton)"]
[null,null,null,null,null,null,7.3999999999999996E-2,"$/ton-mile",null,{"$f":"G3","v":7.3999999999999996E-2},"$/ton-mile",null,"26001 MI Alcona","LP","N",{"$f":"SUM(Q3:R3)","v":3610146},1182724,2427422,null,"26001 MI Alcona","LP","N",{"$f":"SUM(X3:Y3)","v":839538},130601,708937,null,"26001 MI Alcona","LP","N",{"$f":"SUM(AE3:AF3)","v":6570977},2055367,4515610]
[null,"Stumpage",null,"Harvest",null,null,"Transport",null,null,"Total",null,null,"26007 MI Alpena","LP","N",{"$f":"SUM(Q4:R4)","v":0},0,0,null,"26007 MI Alpena","LP","N",{"$f":"SUM(X4:Y4)","v":1567513},1023803,543710,null,"26007 MI Alpena","LP","N",{"$f":"SUM(AE4:AF4)","v":6334734},2550725,3784009]
["Energy",null,null,137.43299999999999,"1000 Btu/ton",null,1.5924,"1000 Btu/ton-mile",null,null,null,null,"26009 MI Antrim","LP","N",0,0,0,null,"26009 MI Antrim","LP","N",3145318,1076762,2068556,null,"26009 MI Antrim","LP","N",5299749,340356,4959393]
[null,"Stumpage",null,"Harvest",null,null,"Transport",null,null,"Total",null,null,"26011 MI Arenac","LP","N",0,0,0,null,"26011 MI Arenac","LP","N",625930,88609,537321,null,"26011 MI Arenac","LP","N",5481397,1144137,4337260]
["Emissions",null,null,25.6,"lb GHG/ton",null,0.377,"lb GHG/ton-mile",null,null,null,null,"26015 MI Barry","LP","S",0,0,0,null,"26015 MI Barry","LP","S",876142,260052,616090,null,"26015 MI Barry","LP","S",6208382,324330,5884052]
[null,null,null,null,null,null,null,null,null,null,null,null,"26017 MI Bay","LP","N",0,0,0,null,"26017 MI Bay","LP","N",234995,0,234995,null,"26017 MI Bay","LP","N",1221787,98372,1123415]
["Federal",null,"Region","Factor",null,"Residue","Roundwood","Total",null,null,null,null,"26019 MI Benzie","LP","N",0,0,0,null,"26019 MI Benzie","LP","N",3182835,949901,2232934,null,"26019 MI Benzie","LP","N",3386430,635114,2751316]
["Availability","Soft","N",0.93288219128802041,null,0,{"$f":"100%-F10","v":1},1,null,null,null,null,"26029 MI Charlevoix","LP","N",0,0,0,null,"26029 MI Charlevoix","LP","N",500281,338935,161346,null,"u","LP","N",5220430,284295,4936135]
[null,null,"S",0.93288219128802041,null,0,1,1,null,null,null,null,"26031 MI Cheboygan","LP","N",0,0,0,null,"26031 MI Cheboygan","LP","N",4751606,1511757,3239849,null,"26031 MI Cheboygan","LP","N",9709089,3054729,6654360]
[null,"Hard","N",0.90959716827760673,null,0,1,1,null,null,null,null,"26035 MI Clare","LP","N",0,0,0,null,"26035 MI Clare","LP","N",1494315,638650,855665,null,"26035 MI Clare","LP","N",6664000,1337892,5326108]
[null,null,"S",0.90959716827760673,null,0,1,1,null,null,null,null,"26037 MI Clinton","LP","S",0,0,0,null,"26037 MI Clinton","LP","S",377040,10372,366668,null,"26037 MI Clinton","LP","S",1644130,156282,1487848]
[null,null,null,null,null,null,null,null,null,null,null,null,"26039 MI Crawford","LP","N",1529259,590142,939117,null,"26039 MI Crawford","LP","N",4277009,2106357,2170652,null,"26039 MI Crawford","LP","N",1652232,660802,991430]
["State",null,"Region","Factor",null,"Residue","Roundwood","Total",null,null,null,null,"26045 MI Eaton","LP","N",0,0,0,null,"26045 MI Eaton","LP","N",209943,0,209943,null,"26045 MI Eaton","LP","N",4978306,11812,4966494]
["Availability","Soft","N",0.54210440797661064,null,0,{"$f":"100%-F16","v":1},1,null,null,null,null,"26047 MI Emmet","LP","N",0,0,0,null,"26047 MI Emmet","LP","N",2665256,1130362,1534894,null,"26047 MI Emmet","LP","N",6089221,999283,5089938]
[null,null,"S",0.8936325285033333,null,0,{"$f":"100%-F17","v":1},1,null,null,null,null,"26049 MI Genesee","LP","S",0,0,0,null,"26049 MI Genesee","LP","S",1646423,0,1646423,null,"26049 MI Genesee","LP","S",3645186,87016,3558170]
[null,"Hard","N",0.48138431083738042,null,0,1,1,null,null,null,null,"26051 MI Gladwin","LP","N",0,0,0,null,"26051 MI Gladwin","LP","N",2497106,368529,2128577,null,"26051 MI Gladwin","LP","N",3931523,734654,3196869]
[null,null,"S",0.88568284867522995,null,0,1,1,null,null,null,null,"26055 MI Grand Traverse","LP","N",0,0,0,null,"26055 MI Grand Traverse","LP","N",1728622,771223,957399,null,"26055 MI Grand Traverse","LP","N",5995581,2976889,3018692]
[null,null,null,null,null,null,null,null,null,null,null,null,"26057 MI Gratiot","LP","S",0,0,0,null,"26057 MI Gratiot","LP","S",219986,0,219986,null,"26057 MI Gratiot","LP","S",2047095,0,2047095]
["Private",null,"Region","Factor",null,"Residue","Roundwood","Total",null,null,null,null,"26063 MI Huron","LP","S",0,0,0,null,"26063 MI Huron","LP","S",516384,0,516384,null,"26063 MI Huron","LP","S",3563020,235105,3327915]
["Availability","Soft","N",0.685447617446029,null,0,{"$f":"100%-F22","v":1},1,null,null,null,null,"26065 MI Ingham","LP","S",0,0,0,null,"26065 MI Ingham","LP","S",2395245,467774,1927471,null,"26065 MI Ingham","LP","S",1939039,62954,1876085]
[null,null,"S",0.952821615429294,null,0,{"$f":"100%-F23","v":1},1,null,null,null,null,"26067 MI Ionia","LP","S",0,0,0,null,"26067 MI Ionia","LP","S",2090294,0,2090294,null,"26067 MI Ionia","LP","S",4617704,251086,4366618]
[null,"Hard","N",0.56189443849169507,null,0,1,1,null,null,null,null,"26069 MI Iosco","LP","N",3546112,2803665,742447,null,"26069 MI Iosco","LP","N",370824,201494,169330,null,"26069 MI Iosco","LP","N",4807607,1353276,3454331]
[null,null,"S",0.75485393044835813,null,0,1,1,null,null,null,null,"26073 MI Isabella","LP","N",0,0,0,null,"26073 MI Isabella","LP","N",301435,0,301435,null,"26073 MI Isabella","LP","N",6736060,50351,6685709]
[null,null,null,null,null,null,null,null,"KEY:",null,null,null,"26079 MI Kalkaska","LP","N",17379,17379,0,null,"26079 MI Kalkaska","LP","N",6457381,3173387,3283994,null,"26079 MI Kalkaska","LP","N",5342214,2016093,3326121]
["FRR",500000,"tons hardwood (roundwood)",null,null,null,null,null,null,"INPUT CELLS",null,null,"26081 MI Kent","LP","S",0,0,0,null,"26081 MI Kent","LP","S",1057177,26396,1030781,null,"26081 MI Kent","LP","S",6047706,1383804,4663902]
[null,null,null,null,null,null,null,null,null,null,null,null,"26085 MI Lake","LP","N",3800714,1723244,2077470,null,"26085 MI Lake","LP","N",2018012,970798,1047214,null,"26085 MI Lake","LP","N",6380319,3155819,3224500]
["Soft adjust","Species",null,null,"Hard adjust","Species",null,null,null,"CALCULATED CELLS",null,null,"26087 MI Lapeer","LP","S",0,0,0,null,"26087 MI Lapeer","LP","S",287692,14375,273317,null,"26087 MI Lapeer","LP","S",3047788,217481,2830307]
[null,"Residue",0.8,null,null,"Residue",1,null,null,null,null,null,"26089 MI Leelanau","LP","N",0,0,0,null,"26089 MI Leelanau","LP","N",291438,119727,171711,null,"26089 MI Leelanau","LP","N",2597974,157135,2440839]
[null,"Roundwood",0.8,null,null,"Roundwood",1,null,null,"MODEL RESULTS",null,null,"26093 MI Livingston","LP","S",0,0,0,null,"26093 MI Livingston","LP","S",592829,7604,585225,null,"26093 MI Livingston","LP","S",2321003,316326,2004677]
[null,null,null,null,null,null,null,null,null,null,null,null,"26101 MI Manistee","LP","N",3342112,929228,2412884,null,"26101 MI Manistee","LP","N",1008054,349266,658788,null,"26101 MI Manistee","LP","N",6533656,2472914,4060742]
["Facility ","Location","Size (MGY)","Conversion Rate (gal/ton) ","Biomass Feedstock (ton)",null,null,null,null,null,null,null,"26105 MI Mason","LP","N",2798639,1570618,1228021,null,"26105 MI Mason","LP","N",420665,230698,189967,null,"26105 MI Mason","LP","N",6567168,1043683,5523485]
[null,"Manton",30,40,{"$f":"C34*10^6/D34","v":750000},null,null,null,"KEY:",null,null,null,"26107 MI Mecosta","LP","N",0,0,0,null,"26107 MI Mecosta","LP","N",431641,0,431641,null,"26107 MI Mecosta","LP","N",8199916,2782436,5417480]
[null,"Roscommon",30,40,{"$f":"C35*10^6/D35","v":750000},null,null,null,null,"INPUT CELLS",null,null,"26111 MI Midland","LP","N",0,0,0,null,"26111 MI Midland","LP","N",436750,117186,319564,null,"26111 MI Midland","LP","N",4695521,205595,4489926]
[null,"Kingsley",30,40,750000,null,null,null,null,null,null,null,"26113 MI Missaukee","LP","N",0,0,0,null,"26113 MI Missaukee","LP","N",5282587,3289677,1992910,null,"26113 MI Missaukee","LP","N",7664063,2217001,5447062]
[null,"Kalkaska",30,40,750000,null,null,null,null,"CALCULATED CELLS",null,null,"26117 MI Montcalm","LP","S",0,0,0,null,"26117 MI Montcalm","LP","S",845695,97409,748286,null,"26117 MI Montcalm","LP","S",5769737,800226,4969511]
[null,"Gaylord",30,40,750000,null,null,null,null,null,null,null,"26119 MI Montmorency","LP","N",0,0,0,null,"26119 MI Montmorency","LP","N",5011178,1613008,3398170,null,"26119 MI Montmorency","LP","N",8014460,2773795,5240665]
[null,"Clare",30,40,750000,null,null,null,null,"MODEL RESULTS",null,null,"26121 MI Muskegon","LP","S",369587,176465,193122,null,"26121 MI Muskegon","LP","S",1008942,153137,855805,null,"26121 MI Muskegon","LP","S",6772526,910922,5861604]
[null,"West Branch",30,40,750000,null,null,null,null,null,null,null,"26123 MI Newaygo","LP","N",3221786,1439903,1781883,null,"26123 MI Newaygo","LP","N",273105,42811,230294,null,"26123 MI Newaygo","LP","N",11120084,5000686,6119398]
[null,"Traverse City",30,40,750000,null,null,null,null,null,null,null,"26127 MI Oceana","LP","N",2233111,975326,1257785,null,"26127 MI Oceana","LP","N",577691,125261,452430,null,"26127 MI Oceana","LP","N",7841769,2017992,5823777]
[null,"Boyne City",30,40,750000,null,null,null,null,null,null,null,"26129 MI Ogemaw","LP","N",823774,356258,467516,null,"26129 MI Ogemaw","LP","N",2713088,1023469,1689619,null,"26129 MI Ogemaw","LP","N",3995161,1301409,2693752]
[null,null,null,null,null,null,null,null,null,null,null,null,"26133 MI Osceola","LP","N",0,0,0,null,"26133 MI Osceola","LP","N",1058297,205884,852413,null,"26133 MI Osceola","LP","N",6292884,1571219,4721665]
["Update",null,null,null,null,null,null,null,null,null,null,null,"26135 MI Oscoda","LP","N",6278618,3352508,2926110,null,"26135 MI Oscoda","LP","N",1550748,786867,763881,null,"26135 MI Oscoda","LP","N",4173132,1193189,2979943]
["Model",null,null,null,null,null,null,null,null,null,null,null,"26137 MI Otsego","LP","S",0,0,0,null,"26137 MI Otsego","LP","S",4105273,2249565,1855708,null,"26137 MI Otsego","LP","S",8048752,1850996,6197756]
[null,null,null,null,null,null,null,null,null,null,null,null,"26139 MI Ottawa","LP","N",0,0,0,null,"26139 MI Ottawa","LP","N",261688,43461,218227,null,"26139 MI Ottawa","LP","N",3874817,398748,3476069]
["MODEL OUTPUT",null,null,null,null,null,null,null,null,null,null,null,"26141 MI Presque Isle","LP","N",0,0,0,null,"26141 MI Presque Isle","LP","N",2211446,1398746,812700,null,"26141 MI Presque Isle","LP","N",7380021,2514124,4865897]
[null,null,"Cost",null,"Energy (1000 Btu)",null,"Emissions (lbs/ton)",null,null,null,null,null,"26143 MI Roscommon","LP","S",0,0,0,null,"26143 MI Roscommon","LP","S",4260801,2039244,2221557,null,"26143 MI Roscommon","LP","S",2155717,191913,1963804]
[null,"Location","Total","Average ($/ton)","Total","Average","Total","Average",null,null,null,null,"26145 MI Saginaw","LP","S",683156,0,683156,null,"26145 MI Saginaw","LP","S",131429,44773,86656,null,"26145 MI Saginaw","LP","S",4749511,227164,4522347]
[null,"Manton",{"$f":"'Manton optimiz'!E86","v":7522294.4578365479},{"$f":"'Manton optimiz'!F86","v":10.029725943782063},{"$f":"'Manton Energy Opt'!E82","v":156491043.17106646},{"$f":"'Manton Energy Opt'!E83","v":208.65472422808861},{"$f":"'Manton Emission Opt'!E83","v":31846283.927086197},{"$f":"'Manton Emission Opt'!E84","v":42.461711902781595},null,null,null,null,"26151 MI Sanilac","LP","S",0,0,0,null,"26151 MI Sanilac","LP","S",594126,0,594126,null,"26151 MI Sanilac","LP","S",3111512,335663,2775849]
[null,"Roscommon",{"$f":"'Roscommon optimiz'!E86","v":8061740.5733317351},{"$f":"'Roscommon optimiz'!F86","v":10.748987431108979},{"$f":"'Roscommon Energy Opt'!E82","v":168099340.39153314},{"$f":"'Roscommon Energy Opt'!E83","v":224.13245385537752},{"$f":"'Roscommon Emission Opt'!D82","v":34594543.191163018},{"$f":"'Roscommon Emission Opt'!D83","v":46.126057588217357},null,null,null,null,"26155 MI Shiawassee","LP","S",0,0,0,null,"26155 MI Shiawassee","LP","S",276189,34481,241708,null,"26155 MI Shiawassee","LP","S",918447,0,918447]
[null,"Kingsley",{"$f":"'Kingsley optimiz'!E82","v":7649676.4673463218},{"$f":"'Kingsley optimiz'!F82","v":10.19956862312843},{"$f":"'Kingsley Energy Opt'!E78","v":159232166.30543622},{"$f":"'Kingsley Energy Opt'!E79","v":212.30955507391496},{"$f":"'Kingsley Emission Opt'!D78","v":32495243.624183282},{"$f":"'Kingsley Emission Opt'!D79","v":43.326991498911042},null,null,null,null,"26157 MI Tuscola","LP","S",0,0,0,null,"26157 MI Tuscola","LP","S",968922,51102,917820,null,"26157 MI Tuscola","LP","S",3913234,420931,3492303]
[null,"Kalkaska",{"$f":"'Kalkaska optimiz'!E80","v":7588434.1631829841},{"$f":"'Kalkaska optimiz'!F80","v":10.117912217577311},{"$f":"'Kalkaska Energy Opt'!E76","v":157914298.12773761},{"$f":"'Kalkaska Energy Opt'!E77","v":210.55239750365016},{"$f":"'Kalkaska Emission Opt'!D76","v":32183238.912432235},{"$f":"'Kalkaska Emission Opt'!D77","v":42.910985216576314},null,null,null,null,"26165 MI Wexford","LP","N",4680902,2101463,2579439,null,"26165 MI Wexford","LP","N",2575447,1421017,1154430,null,"26165 MI Wexford","LP","N",6092443,2338198,3754245]
[null,"Gaylord",{"$f":"'Gaylord optimiz'!E70","v":7108537.1856257971},{"$f":"'Gaylord optimiz'!F70","v":9.4780495808343961},{"$f":"'Gaylord Energy Opt'!E66","v":147587433.97825021},{"$f":"'Gaylord Energy Opt'!E67","v":196.7832453043336},{"$f":"'Gaylord Emission Opt'!D66","v":29738358.364607096},{"$f":"'Gaylord Emission Opt'!D67","v":39.651144486142798}]
[null,"Clare",{"$f":"'Clare optimiz'!E102","v":8088349.868907202},{"$f":"'Clare optimiz'!F102","v":10.78446649187627},{"$f":"'Clare Energy Opt'!E99","v":168671943.66551116},{"$f":"'Clare Energy Opt'!E100","v":224.8959248873482},{"$f":"'Clare Emission Opt'!D98","v":34730106.76456777},{"$f":"'Clare Emission Opt'!D99","v":46.306809019423696}]
[null,"West Branch",{"$f":"'West Branch optimiz'!E94","v":7906221.4639417157},{"$f":"'West Branch optimiz'!F94","v":10.541628618588954},{"$f":"'West Branch Energy Opt'!E89","v":164752737.28622687},{"$f":"'West Branch Energy Opt'!E90","v":219.67031638163581},{"$f":"'West Branch Emission Opt'!D90","v":33802236.377108477},{"$f":"'West Branch Emission Opt'!D91","v":45.069648502811305}]
[null,"Traverse City",{"$f":"'Traverse City optimiz'!E74","v":7997224.229303713},{"$f":"'Traverse City optimiz'!F74","v":10.662965639071617},{"$f":"'Traverse City Energy Opt'!E69","v":166711018.41544908},{"$f":"'Traverse City Energy Opt'!E70","v":222.28135788726544},{"$f":"'Traverse City Emission Opt'!D70","v":34265858.573614858},{"$f":"'Traverse City Emission Opt'!D71","v":45.68781143148648}]
[null,"Boyne City",{"$f":"'Boyne City optimiz'!E64","v":8180199.9412554791},{"$f":"'Boyne City optimiz'!F64","v":10.906933255007306},{"$f":"'Boyne City Energy Opt'!E60","v":170020685.43874207},{"$f":"'Boyne City Energy Opt'!E61","v":226.69424725165609},{"$f":"'Boyne City Emission Opt'!D60","v":35049420.786489427},{"$f":"'Boyne City Emission Opt'!D61","v":46.73256104865257}]
[]
["MULTIPLE LOCATIONS"]
["Configuration 1",null,"Size (MGY)","Conversion Rate (gal/tons) ","Biomass Feedstock (tons)"]
[null,"Roscommon",50,40,{"$f":"C62*10^6/D62","v":1250000},null,null,null,"KEY:"]
[null,"Clare",50,40,{"$f":"C63*10^6/D63","v":1250000},null,null,null,null,"INPUT CELLS"]
[null,"Boyne City",50,40,1250000]
["Configuration 2",null,null,null,null,null,null,null,null,"CALCULATED CELLS"]
[null,"Roscommon",50,40,{"$f":"C66*10^6/D66","v":1250000}]
[null,"Clare",50,40,{"$f":"C67*10^6/D67","v":1250000},null,null,null,null,"MODEL RESULTS"]
[null,"Boyne City",50,40,1250000]
[null,"Traverse City",50,40,1250000]
["Configuration 3"]
[null,"Traverse City",50,40,{"$f":"C71*10^6/D71","v":1250000}]
[null,"Kalkaska",50,40,{"$f":"C72*10^6/D72","v":1250000}]
[null,"Kingsley",50,40,1250000]
[null,"Manton",50,40,1250000]
[]
["Update"]
["Model",null,null,"Note: For Multiple Locations, the model exceeds the Solver parameters and will request that you"]
[null,null,null,"click Solve.  It will result in an optimal solution."]
[]
["MODEL OUTPUT"]
["Configuration 1",null,"Total Cost by Location","Average ($/ton)","Total Cost by Configuration","Average ($/ton)"]
[null,"Roscommon",{"$f":"'Ros-Clare-BC'!B111","v":15359108.428739566},{"$f":"'Ros-Clare-BC'!B112","v":12.287286742991654},null,null,null,null,"KEY:"]
[null,"Clare",{"$f":"'Ros-Clare-BC'!C111","v":15333555.559285497},{"$f":"'Ros-Clare-BC'!C112","v":12.266844447428397},null,null,null,null,null,"INPUT CELLS"]
[null,"Boyne City",{"$f":"'Ros-Clare-BC'!D111","v":15104179.82176955},{"$f":"'Ros-Clare-BC'!D112","v":12.08334385741564}]
["Total Configuration 1",null,null,null,{"$f":"'Ros-Clare-BC'!G109","v":45796843.809794605},{"$f":"'Ros-Clare-BC'!G110","v":12.212491682611894},null,null,null,"CALCULATED CELLS"]
["Configuration 2"]
[null,"Roscommon",{"$f":"'Ros-Clare-BC-TC'!B111","v":15644974.765439985},{"$f":"'Ros-Clare-BC-TC'!B112","v":12.515979812351988},null,null,null,null,null,"MODEL RESULTS"]
[null,"Clare",{"$f":"'Ros-Clare-BC-TC'!C111","v":15432077.449813476},{"$f":"'Ros-Clare-BC-TC'!C112","v":12.34566195985078}]
[null,"Boyne City",{"$f":"'Ros-Clare-BC-TC'!D111","v":16225818.452346513},{"$f":"'Ros-Clare-BC-TC'!D112","v":12.98065476187721}]
[null,"Traverse City",{"$f":"'Ros-Clare-BC-TC'!E111","v":15655801.21771501},{"$f":"'Ros-Clare-BC-TC'!E112","v":12.524640974172009}]
["Total Configuration 2",null,null,null,{"$f":"'Ros-Clare-BC-TC'!H109","v":62958671.885314971},{"$f":"'Ros-Clare-BC-TC'!H110","v":12.591734377062995}]
["Configuration 3"]
[null,"Traverse City",{"$f":"'TC, Kalk, King,Manton'!B87","v":19295292.597152591},{"$f":"'TC, Kalk, King,Manton'!B88","v":15.436234077722073}]
[null,"Kalkaska",{"$f":"'TC, Kalk, King,Manton'!C87","v":19203190.770688325},{"$f":"'TC, Kalk, King,Manton'!C88","v":15.36255261655066}]
[null,"Kingsley",{"$f":"'TC, Kalk, King,Manton'!D87","v":18518963.996254075},{"$f":"'TC, Kalk, King,Manton'!D88","v":14.815171197003261}]
[null,"Manton",{"$f":"'TC, Kalk, King,Manton'!E87","v":21891505.51602082},{"$f":"'TC, Kalk, King,Manton'!E88","v":17.513204412816656}]
["Total Configuration 3",null,null,null,{"$f":"'TC, Kalk, King,Manton'!H85","v":78908952.880115792},{"$f":"'TC, Kalk, King,Manton'!H86","v":15.781790576023159}]

{"sheet":"Cost per ton","index":1,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,9]]}
["County (supplier)","Cost ($/ton)"]
[null,"Manton","Roscommon","Kingsley","Kalkaska","Gaylord","Clare ","West Branch ","Traverse City ","Boyne City "]
["Alcona",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B3*2","v":22.908387999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C3*2","v":16.110599999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D3*2","v":22.136864000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E3*2","v":18.555855999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F3*2","v":17.960748000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G3*2","v":24.087651999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H3*2","v":15.627823999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I3*2","v":21.806972000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J3*2","v":22.308839999999996}]
["Alpena",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B4*2","v":26.118803999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C4*2","v":19.320719999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D4*2","v":25.347280000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E4*2","v":21.275207999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F4*2","v":14.591083999999999},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H4*2","v":18.838239999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I4*2","v":24.116067999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J4*2","v":18.396311999999995}]
["Antrim",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B5*2","v":14.584127999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C5*2","v":15.919531999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D5*2","v":13.812604},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E5*2","v":9.7405319999999982},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F5*2","v":10.383592000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G5*2","v":21.562920000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H5*2","v":20.737228000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I5*2","v":12.581391999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J5*2","v":9.8163079999999994}]
["Arenac",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B6*2","v":21.180487999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C6*2","v":16.160475999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D6*2","v":23.936987999999992},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E6*2","v":22.91460399999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F6*2","v":22.319495999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G6*2","v":15.663344},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H6*2","v":11.342779999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I6*2","v":26.16572},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J6*2","v":26.667587999999995}]
["Barry",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G7*2","v":23.256335999999997},999,999,999]
["Bay",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B8*2","v":24.238167999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C8*2","v":19.218155999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D8*2","v":26.99466799999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E8*2","v":25.972283999999988},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F8*2","v":25.377175999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G8*2","v":13.574767999999992},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H8*2","v":14.400459999999994},999,999]
["Benzie",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B9*2","v":13.530664000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C9*2","v":18.550676000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D9*2","v":10.774164000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E9*2","v":13.759028000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F9*2","v":20.443152000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G9*2","v":24.194064000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H9*2","v":23.368372000000008},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I9*2","v":10.918168000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J9*2","v":19.875868000000004}]
["Charlevoix",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B10*2","v":17.748071999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C10*2","v":18.909724000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D10*2","v":16.976547999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E10*2","v":12.904475999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F10*2","v":12.750703999999999},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H10*2","v":23.727420000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I10*2","v":15.745335999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J10*2","v":8.4026120000000049}]
["Cheboygan",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B11*2","v":23.776407999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C11*2","v":16.978324000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D11*2","v":23.004884000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E11*2","v":18.932811999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F11*2","v":12.248688},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H11*2","v":20.814780000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I11*2","v":21.773671999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J11*2","v":12.815972000000004}]
["Clare",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B12*2","v":15.108047999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C12*2","v":13.691540000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D12*2","v":17.864547999999992},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E12*2","v":16.84216399999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F12*2","v":18.421176000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G12*2","v":8.9953520000000076},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H12*2","v":14.174020000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I12*2","v":20.09328},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J12*2","v":20.595147999999995}]
["Clinton",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G13*2","v":17.077779999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H13*2","v":22.811447999999999},999,999]
["Crawford",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B14*2","v":15.310215999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C14*2","v":8.8540120000000062},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D14*2","v":14.538692000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E14*2","v":11.340115999999989},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F14*2","v":10.745007999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G14*2","v":16.48948},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H14*2","v":13.67170800000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I14*2","v":14.591231999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J14*2","v":15.093099999999991}]
["Eaton",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G15*2","v":19.654459999999997},999,999,999]
["Emmet",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B16*2","v":21.669479999999989},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C16*2","v":19.534284000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D16*2","v":20.897955999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E16*2","v":16.825883999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F16*2","v":13.375264000000003},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H16*2","v":24.351980000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I16*2","v":19.666743999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J16*2","v":10.709043999999997}]
["Genesee",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G17*2","v":22.82106799999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H17*2","v":23.646759999999993},999,999]
["Gladwin",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B18*2","v":18.411111999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C18*2","v":13.391100000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D18*2","v":21.167611999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E18*2","v":20.145227999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F18*2","v":19.550120000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G18*2","v":11.199664},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H18*2","v":10.700164000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I18*2","v":23.396344000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J18*2","v":23.898212000000001}]
["Grand Traverse",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B19*2","v":10.527744000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C19*2","v":15.547756},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D19*2","v":7.771244000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E19*2","v":10.127996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F19*2","v":16.81212},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G19*2","v":21.191144000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H19*2","v":20.365452000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I19*2","v":7.8974880000000027},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J19*2","v":16.244835999999996}]
["Gratiot",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B20*2","v":24.091352000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C20*2","v":19.071339999999999},999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G20*2","v":13.427951999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H20*2","v":19.333300000000001},999,999]
["Huron",999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C21*2","v":24.865687999999992},999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G21*2","v":20.026531999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H21*2","v":20.047991999999994},999,999]
["Ingham",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G22*2","v":22.364635999999997},999,999,999]
["Ionia",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G23*2","v":17.936475999999999},999,999,999]
["Iosco",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B24*2","v":19.986423999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C24*2","v":14.966412},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D24*2","v":22.742923999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E24*2","v":21.720539999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F24*2","v":21.125432},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G24*2","v":20.502055999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H24*2","v":12.042227999999994},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J24*2","v":25.473523999999998}]
["Isabella",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B25*2","v":18.712588},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C25*2","v":17.18064},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D25*2","v":21.469087999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E25*2","v":20.446703999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F25*2","v":21.910276},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G25*2","v":9.2032919999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H25*2","v":17.663119999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I25*2","v":23.697820000000007},999]
["Kalkaska",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B26*2","v":11.774199999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C26*2","v":12.313068000000008},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D26*2","v":11.002676000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E26*2","v":7.8810599999999873},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F26*2","v":13.193520000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G26*2","v":17.95645600000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H26*2","v":17.130764000000013},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I26*2","v":11.132175999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J26*2","v":12.626235999999999}]
["Kent",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B27*2","v":21.825472000000005},999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G27*2","v":20.646208000000005},999,999,999]
["Lake",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B28*2","v":13.963120000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C28*2","v":20.761204000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D28*2","v":14.734644000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E28*2","v":18.806716000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F28*2","v":25.490840000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G28*2","v":15.992792000000009},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H28*2","v":21.243684000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I28*2","v":15.965856000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J28*2","v":24.923556000000005}]
["Lapeer",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G29*2","v":25.621375999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H29*2","v":26.447068000000002},999,999]
["Leelanau",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B30*2","v":15.114708},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C30*2","v":20.134719999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D30*2","v":12.358208000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E30*2","v":13.380592000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F30*2","v":15.904436000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G30*2","v":25.778108000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H30*2","v":24.952415999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I30*2","v":10.129475999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J30*2","v":15.337151999999998}]
["Livingston",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G31*2","v":25.710619999999999},999,999,999]
["Manistee",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B32*2","v":12.341928000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C32*2","v":19.140012000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D32*2","v":13.113452000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E32*2","v":17.185524000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F32*2","v":23.869648000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G32*2","v":21.373776000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H32*2","v":20.548084000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I32*2","v":14.344664000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J32*2","v":23.302364000000004}]
["Mason",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B33*2","v":17.216012000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C33*2","v":24.014096000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D33*2","v":17.987535999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E33*2","v":22.059608000000004},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G33*2","v":19.351652000000009},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I33*2","v":19.218748000000005},999]
["Mecosta",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B34*2","v":15.206171999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C34*2","v":20.762240000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D34*2","v":17.962671999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E34*2","v":18.807752000000001},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G34*2","v":12.784892000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H34*2","v":21.244720000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I34*2","v":20.191403999999999},999]
["Midland",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B35*2","v":21.991971999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C35*2","v":16.971960000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D35*2","v":24.748472},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E35*2","v":23.726087999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F35*2","v":23.130980000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G35*2","v":11.328571999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H35*2","v":14.141607999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I35*2","v":26.977204},999]
["Missaukee",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B36*2","v":9.7023479999999935},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C36*2","v":12.005080000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D36*2","v":12.458847999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E36*2","v":11.43646399999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F36*2","v":16.734716000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G36*2","v":14.401052000000009},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H36*2","v":13.575360000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I36*2","v":14.687579999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J36*2","v":16.167431999999998}]
["Montcalm",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B37*2","v":19.874831999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C37*2","v":22.805084000000008},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D37*2","v":22.631331999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E37*2","v":21.608947999999991},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G37*2","v":14.827736000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H37*2","v":23.287564000000003},999,999]
["Montmorency",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B38*2","v":22.333555999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C38*2","v":15.535471999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D38*2","v":21.562031999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E38*2","v":17.489959999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F38*2","v":10.805835999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G38*2","v":23.512819999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H38*2","v":15.052991999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I38*2","v":20.330819999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J38*2","v":14.949095999999988}]
["Muskegon",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B39*2","v":23.696784000000001},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D39*2","v":24.468308},999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G39*2","v":22.517520000000001},999,999,999]
["Newaygo",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B40*2","v":18.400752000000011},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C40*2","v":25.198836000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D40*2","v":19.172276000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E40*2","v":23.244348000000002},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G40*2","v":17.221488000000008},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H40*2","v":25.68131600000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I40*2","v":20.403488000000007},999]
["Oceana",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B41*2","v":20.975804000000004},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D41*2","v":21.747328},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E41*2","v":25.819400000000002},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G41*2","v":19.79654},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I41*2","v":22.978540000000002},999]
["Ogemaw",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B42*2","v":16.704523999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C42*2","v":11.684511999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D42*2","v":19.461023999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E42*2","v":18.438639999999992},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F42*2","v":17.843532},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G42*2","v":16.606843999999992},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H42*2","v":8.1470159999999918},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I42*2","v":21.689755999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J42*2","v":22.191623999999994}]
["Osceola",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B43*2","v":11.607108000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C43*2","v":17.231847999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D43*2","v":14.363608000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E43*2","v":15.27736},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F43*2","v":21.961483999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G43*2","v":12.496292},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H43*2","v":17.714328000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I43*2","v":16.592340000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J43*2","v":21.394199999999998}]
["Oscoda",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B44*2","v":18.863844},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C44*2","v":12.065760000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D44*2","v":18.092320000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E44*2","v":14.791327999999991},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F44*2","v":14.196219999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G44*2","v":20.043108000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H44*2","v":11.583280000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I44*2","v":18.042443999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J44*2","v":18.544311999999991}]
["Otsego",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B45*2","v":18.785403999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C45*2","v":12.283616000000006},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D45*2","v":18.01388},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E45*2","v":13.941807999999998},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F45*2","v":7.3154039999999956},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G45*2","v":19.964667999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H45*2","v":17.101312000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I45*2","v":16.782667999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J45*2","v":11.66349599999999}]
["Ottawa",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G46*2","v":24.740628000000001},999,999,999]
["Presque Isle",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B47*2","v":27.003399999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C47*2","v":20.205316000000003},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D47*2","v":26.231876000000007},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E47*2","v":22.159804000000005},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F47*2","v":15.475680000000004},999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H47*2","v":19.722836000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I47*2","v":25.000664000000008},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J47*2","v":16.042964000000008}]
["Roscommon",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B48*2","v":13.211871999999996},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C48*2","v":8.4313240000000071},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D48*2","v":15.968371999999997},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E48*2","v":14.945987999999994},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F48*2","v":14.35088},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G48*2","v":12.986023999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H48*2","v":10.065836000000004},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I48*2","v":18.197104},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J48*2","v":18.698971999999994}]
["Saginaw",999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C49*2","v":22.659896},999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G49*2","v":17.016507999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H49*2","v":17.842199999999998},999,999]
["Sanilac",999,999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H50*2","v":25.81303599999999},999,999]
["Shiawassee",999,999,999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G51*2","v":20.31705599999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H51*2","v":21.14274799999999},999,999]
["Tuscola",999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C52*2","v":25.914712000000002},999,999,999,{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G52*2","v":20.271323999999993},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H52*2","v":21.097015999999996},999,999]
["Wexford",{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!B53*2","v":8.7715760000000031},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!C53*2","v":15.569660000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!D53*2","v":9.543099999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!E53*2","v":13.615172000000001},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!F53*2","v":20.299296000000002},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!G53*2","v":17.928927999999999},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!H53*2","v":17.103235999999995},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!I53*2","v":11.159704000000009},{"$f":"'Master Input'!$J$2+'Master Input'!$J$3*'distance matrix'!J53*2","v":19.732011999999997}]

{"sheet":"Energy per ton","index":2,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,9]]}
["County (supplier)","Energy Intensity (1000 Btu/ton)"]
[null,"Manton","Roscommon","Kingsley","Kalkaska","Gaylord","Clare ","West Branch ","Traverse City ","Boyne City "]
["Alcona",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B3*2","v":485.78960879999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C3*2","v":339.50855999999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D3*2","v":469.18724640000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E3*2","v":392.12782559999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F3*2","v":379.32174480000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G3*2","v":511.16609519999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H3*2","v":329.11974239999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I3*2","v":462.08832720000009},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J3*2","v":472.88798399999996}]
["Alpena",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B4*2","v":554.87429039999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C4*2","v":408.58687199999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D4*2","v":538.27192800000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E4*2","v":450.64534079999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F4*2","v":306.81021839999994},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H4*2","v":398.20442399999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I4*2","v":511.77757680000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J4*2","v":388.69461119999983}]
["Antrim",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B5*2","v":306.66053279999988},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C5*2","v":335.39698319999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D5*2","v":290.05817039999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E5*2","v":202.43158319999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F5*2","v":216.26953920000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G5*2","v":456.83659200000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H5*2","v":439.06859280000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I5*2","v":263.56381919999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J5*2","v":204.06220079999997}]
["Arenac",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B6*2","v":448.60706879999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C6*2","v":340.58183759999991},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D6*2","v":507.9239687999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E6*2","v":485.92337039999984},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F6*2","v":473.11728959999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G6*2","v":329.88409439999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H6*2","v":236.91022799999985},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I6*2","v":555.88387199999988},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J6*2","v":566.68352879999986}]
["Barry",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G7*2","v":493.27707359999999},99999,99999,99999]
["Bay",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B8*2","v":514.40503679999983},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C8*2","v":406.37980559999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D8*2","v":573.72193679999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E8*2","v":551.72133839999981},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F8*2","v":538.9152575999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G8*2","v":284.94019679999985},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H8*2","v":302.70819599999982},99999,99999]
["Benzie",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B9*2","v":283.9911264000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C9*2","v":392.01635760000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D9*2","v":224.67422640000009},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E9*2","v":288.90527280000015},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F9*2","v":432.74039520000014},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G9*2","v":513.45596640000008},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H9*2","v":495.68796720000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I9*2","v":227.77303680000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J9*2","v":420.53305680000005}]
["Charlevoix",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B10*2","v":374.74518719999986},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C10*2","v":399.74268239999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D10*2","v":358.14282479999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E10*2","v":270.51623759999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F10*2","v":267.20723039999996},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H10*2","v":503.41429200000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I10*2","v":331.64847359999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J10*2","v":173.64099120000009}]
["Cheboygan",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B11*2","v":504.46846079999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C11*2","v":358.18104239999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D11*2","v":487.86609840000006},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E11*2","v":400.23951120000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F11*2","v":256.40438879999999},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H11*2","v":440.73742800000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I11*2","v":461.37174720000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J11*2","v":268.61172720000008}]
["Clare",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B12*2","v":317.93472479999986},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C12*2","v":287.45300400000013},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D12*2","v":377.25162479999983},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E12*2","v":355.25102639999983},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F12*2","v":389.22965760000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G12*2","v":186.39611520000017},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H12*2","v":297.83545200000015},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I12*2","v":425.21152799999993},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J12*2","v":436.01118479999985}]
["Clinton",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G13*2","v":360.32122799999985},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H13*2","v":483.70356479999998},99999,99999]
["Crawford",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B14*2","v":322.28516159999992},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C14*2","v":183.35463120000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D14*2","v":305.68279920000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E14*2","v":236.85290159999977},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F14*2","v":224.04682079999989},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G14*2","v":347.66164799999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H14*2","v":287.02624080000021},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I14*2","v":306.81340319999993},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J14*2","v":317.61305999999979}]
["Eaton",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G15*2","v":415.76859599999995},99999,99999,99999]
["Emmet",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B16*2","v":459.1296479999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C16*2","v":413.18253840000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D16*2","v":442.52728559999991},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E16*2","v":354.9006983999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F16*2","v":280.64708640000003},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H16*2","v":516.85414800000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I16*2","v":416.03293439999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J16*2","v":223.27291439999993}]
["Genesee",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G17*2","v":483.91057679999983},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H17*2","v":501.67857599999985},99999,99999]
["Gladwin",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B18*2","v":389.01309119999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C18*2","v":280.98786000000007},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D18*2","v":448.32999119999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E18*2","v":426.32939279999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F18*2","v":413.52331200000009},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G18*2","v":233.8305264},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H18*2","v":223.08182640000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I18*2","v":496.28989440000009},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J18*2","v":507.08955119999996}]
["Grand Traverse",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B19*2","v":219.37153440000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C19*2","v":327.39676559999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D19*2","v":160.05463440000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E19*2","v":210.76938959999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F19*2","v":354.604512},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G19*2","v":448.83637440000007},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H19*2","v":431.06837520000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I19*2","v":162.77126880000006},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J19*2","v":342.39717359999992}]
["Gratiot",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B20*2","v":511.24571520000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C20*2","v":403.22048400000006},99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G20*2","v":281.78087519999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H20*2","v":408.85757999999998},99999,99999]
["Huron",99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C21*2","v":527.90858879999996},99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G21*2","v":423.7751831999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H21*2","v":424.23697919999984},99999,99999]
["Ingham",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G22*2","v":474.08865359999987},99999,99999,99999]
["Ionia",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G23*2","v":378.79943760000003},99999,99999,99999]
["Iosco",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B24*2","v":422.91210239999992},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C24*2","v":314.88687119999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D24*2","v":482.2290023999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E24*2","v":460.2284039999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F24*2","v":447.42232319999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G24*2","v":434.00794559999986},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H24*2","v":251.96159279999983},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J24*2","v":540.98856239999986}]
["Isabella",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B25*2","v":395.50052880000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C25*2","v":362.53466400000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D25*2","v":454.81742880000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E25*2","v":432.81683039999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F25*2","v":464.3113176},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G25*2","v":190.87075919999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H25*2","v":372.91711199999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I25*2","v":502.77733200000011},99999]
["Kalkaska",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B26*2","v":246.19391999999993},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C26*2","v":257.78977680000014},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D26*2","v":229.59155760000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E26*2","v":162.41775599999971},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F26*2","v":276.73615200000006},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G26*2","v":379.22938560000023},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H26*2","v":361.46138640000026},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I26*2","v":232.37825759999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J26*2","v":264.52881359999992}]
["Kent",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B27*2","v":462.48642720000015},99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G27*2","v":437.10994080000012},99999,99999,99999]
["Lake",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B28*2","v":293.2971120000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C28*2","v":439.58453040000018},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D28*2","v":309.89947440000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E28*2","v":397.52606160000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F28*2","v":541.36118400000009},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G28*2","v":336.97345920000021},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H28*2","v":449.96697840000013},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I28*2","v":336.39382560000013},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J28*2","v":529.15384560000007}]
["Lapeer",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G29*2","v":544.17017759999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H29*2","v":561.93817680000006},99999,99999]
["Leelanau",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B30*2","v":318.0780408},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C30*2","v":426.10327199999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D30*2","v":258.76114080000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E30*2","v":280.76173920000008},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F30*2","v":335.07213360000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G30*2","v":547.54288080000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H30*2","v":529.77488160000007},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I30*2","v":210.80123759999992},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J30*2","v":322.8647952}]
["Livingston",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G31*2","v":546.09061199999996},99999,99999,99999]
["Manistee",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B32*2","v":258.41081280000014},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C32*2","v":404.69823120000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D32*2","v":275.01317520000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E32*2","v":362.63976240000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F32*2","v":506.4748848000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G32*2","v":452.76641760000018},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H32*2","v":434.99841840000016},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I32*2","v":301.50752640000007},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J32*2","v":494.26754640000001}]
["Mason",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B33*2","v":363.29583120000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C33*2","v":509.5832496000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D33*2","v":379.89819360000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E33*2","v":467.52478080000003},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G33*2","v":409.25249520000017},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I33*2","v":406.39254480000005},99999]
["Mecosta",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B34*2","v":320.04624719999993},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C34*2","v":439.60682400000007},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D34*2","v":379.3631471999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E34*2","v":397.5483552},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G34*2","v":267.94291920000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H34*2","v":449.98927200000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I34*2","v":427.3230504},99999]
["Midland",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B35*2","v":466.06932719999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C35*2","v":358.04409600000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D35*2","v":525.38622720000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E35*2","v":503.38562879999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F35*2","v":490.57954800000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G35*2","v":236.60448719999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H35*2","v":297.13798079999992},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I35*2","v":573.34613039999999},99999]
["Missaukee",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B36*2","v":201.60990479999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C36*2","v":251.16220800000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D36*2","v":260.92680479999984},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E36*2","v":238.92620639999978},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F36*2","v":352.93886160000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G36*2","v":302.72093520000021},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H36*2","v":284.95293600000014},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I36*2","v":308.88670799999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J36*2","v":340.73152319999997}]
["Montcalm",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B37*2","v":420.51076319999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C37*2","v":483.56661840000015},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D37*2","v":479.82766319999985},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E37*2","v":457.82706479999979},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G37*2","v":311.90271360000008},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H37*2","v":493.94906640000011},99999,99999]
["Montmorency",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B38*2","v":473.41984559999986},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C38*2","v":327.13242719999988},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D38*2","v":456.81748319999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E38*2","v":369.19089599999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F38*2","v":225.35577359999991},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G38*2","v":498.79633199999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H38*2","v":316.74997919999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I38*2","v":430.32313199999993},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J38*2","v":314.51424959999974}]
["Muskegon",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B39*2","v":502.7550384000001},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D39*2","v":519.35740080000005},99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G39*2","v":477.37855200000001},99999,99999,99999]
["Newaygo",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B40*2","v":388.79015520000019},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C40*2","v":535.07757360000016},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D40*2","v":405.39251760000008},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E40*2","v":493.01910480000015},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G40*2","v":363.41366880000015},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H40*2","v":545.46002160000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I40*2","v":431.88686880000017},99999]
["Oceana",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B41*2","v":444.2024904000001},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D41*2","v":460.80485279999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E41*2","v":548.43144000000007},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G41*2","v":418.82600400000007},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I41*2","v":487.29920400000003},99999]
["Ogemaw",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B42*2","v":352.2891623999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C42*2","v":244.26393119999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D42*2","v":411.60606239999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E42*2","v":389.60546399999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F42*2","v":376.79938319999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G42*2","v":350.18719439999984},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H42*2","v":168.14084159999979},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I42*2","v":459.56596559999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J42*2","v":470.36562239999984}]
["Osceola",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B43*2","v":242.59828080000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C43*2","v":363.63660480000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D43*2","v":301.91518080000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E43*2","v":321.57813599999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F43*2","v":465.41325840000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G43*2","v":261.73255919999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H43*2","v":374.0190528},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I43*2","v":349.87508400000013},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J43*2","v":453.20591999999994}]
["Oscoda",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B44*2","v":398.7553944},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C44*2","v":252.46797600000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D44*2","v":382.15303200000011},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E44*2","v":311.1192527999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F44*2","v":298.31317199999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G44*2","v":424.13188080000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H44*2","v":242.08552800000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I44*2","v":381.07975439999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J44*2","v":391.87941119999982}]
["Otsego",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B45*2","v":397.06745039999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C45*2","v":257.15600160000014},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D45*2","v":380.46508800000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E45*2","v":292.83850079999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F45*2","v":150.2454503999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G45*2","v":422.44393679999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H45*2","v":360.82761120000021},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I45*2","v":353.97073679999994},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J45*2","v":243.81168959999977}]
["Ottawa",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G46*2","v":525.2174328000001},99999,99999,99999]
["Presque Isle",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B47*2","v":573.90984000000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C47*2","v":427.62242160000005},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D47*2","v":557.30747760000008},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E47*2","v":469.68089040000012},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F47*2","v":325.84576800000008},99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H47*2","v":417.2399736000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I47*2","v":530.8131264000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J47*2","v":338.05310640000016}]
["Roscommon",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B48*2","v":277.13106719999996},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C48*2","v":174.25884240000013},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D48*2","v":336.44796719999988},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E48*2","v":314.44736879999988},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F48*2","v":301.64128800000003},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G48*2","v":272.27106239999989},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H48*2","v":209.4317736000001},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I48*2","v":384.40787039999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J48*2","v":395.2075271999999}]
["Saginaw",99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C49*2","v":480.44232959999999},99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G49*2","v":359.00272079999991},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H49*2","v":376.77071999999993},99999,99999]
["Sanilac",99999,99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H50*2","v":548.2944935999999},99999,99999]
["Shiawassee",99999,99999,99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G51*2","v":430.02694559999975},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H51*2","v":447.79494479999983},99999,99999]
["Tuscola",99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C52*2","v":550.48245120000001},99999,99999,99999,{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G52*2","v":429.04284239999987},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H52*2","v":446.81084159999989},99999,99999]
["Wexford",{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!B53*2","v":181.58069760000006},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!C53*2","v":327.86811600000004},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!D53*2","v":198.18305999999995},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!E53*2","v":285.80964719999997},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!F53*2","v":429.64476960000002},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!G53*2","v":378.63701279999998},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!H53*2","v":360.8690135999999},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!I53*2","v":232.97063040000015},{"$f":"'Master Input'!$D$5+'Master Input'!$G$5*'distance matrix'!J53*2","v":417.43743119999993}]

{"sheet":"Emissions per ton","index":3,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,9]]}
["County (supplier)","GHG Emissions (lb/ton)"]
[null,"Manton","Roscommon","Kingsley","Kalkaska","Gaylord","Clare ","West Branch ","Traverse City ","Boyne City "]
["Alcona",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B3*2","v":108.07327399999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C3*2","v":73.441300000000012},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D3*2","v":104.142672},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E3*2","v":85.898887999999985},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F3*2","v":82.867054000000024},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G3*2","v":114.08114599999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H3*2","v":70.981752},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I3*2","v":102.46200600000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J3*2","v":105.01881999999998}]
["Alpena",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B4*2","v":124.42904199999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C4*2","v":89.795559999999995},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D4*2","v":120.49844000000002},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E4*2","v":99.752883999999995},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F4*2","v":65.699982000000006},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H4*2","v":87.337519999999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I4*2","v":114.22591399999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J4*2","v":85.086075999999963}]
["Antrim",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B5*2","v":65.664543999999978},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C5*2","v":72.467885999999993},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D5*2","v":61.733942000000006},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E5*2","v":40.988385999999991},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F5*2","v":44.264516000000015},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G5*2","v":101.21866000000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H5*2","v":97.012094000000019},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I5*2","v":55.461415999999986},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J5*2","v":41.374433999999994}]
["Arenac",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B6*2","v":99.27032399999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C6*2","v":73.695397999999983},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D6*2","v":113.31357399999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E6*2","v":108.10494199999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F6*2","v":105.07310799999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G6*2","v":71.162711999999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H6*2","v":49.151189999999971},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I6*2","v":124.66806},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J6*2","v":127.22487399999997}]
["Barry",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G7*2","v":109.84592800000001},999,999,999]
["Bay",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B8*2","v":114.84796399999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C8*2","v":89.273037999999985},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D8*2","v":128.89121399999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E8*2","v":123.68258199999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F8*2","v":120.65074799999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G8*2","v":60.522263999999957},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H8*2","v":64.728829999999959},999,999]
["Benzie",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B9*2","v":60.297572000000024},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C9*2","v":85.872498000000007},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D9*2","v":46.254322000000023},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E9*2","v":61.460994000000028},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F9*2","v":95.513896000000045},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G9*2","v":114.62327200000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H9*2","v":110.41670600000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I9*2","v":46.987964000000034},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J9*2","v":92.62381400000001}]
["Charlevoix",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B10*2","v":81.783555999999976},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C10*2","v":87.701702000000012},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D10*2","v":77.852953999999983},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E10*2","v":57.107397999999989},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F10*2","v":56.32399199999999},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H10*2","v":112.24591000000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I10*2","v":71.580427999999984},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J10*2","v":34.172226000000023}]
["Cheboygan",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B11*2","v":112.49548399999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C11*2","v":77.86200199999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D11*2","v":108.56488200000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E11*2","v":87.819326000000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F11*2","v":53.766424000000001},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H11*2","v":97.407190000000014},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I11*2","v":102.29235600000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J11*2","v":56.656506000000022}]
["Clare",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B12*2","v":68.333703999999969},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C12*2","v":61.117170000000037},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D12*2","v":82.376953999999969},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E12*2","v":77.168321999999961},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F12*2","v":85.212748000000033},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G12*2","v":37.191996000000039},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H12*2","v":63.575210000000027},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I12*2","v":93.731439999999992},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J12*2","v":96.288253999999966}]
["Clinton",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G13*2","v":78.368689999999972},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H13*2","v":107.57940400000001},999,999]
["Crawford",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B14*2","v":69.36366799999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C14*2","v":36.471926000000032},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D14*2","v":65.433066000000011},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E14*2","v":49.137617999999947},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F14*2","v":46.105783999999979},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G14*2","v":75.371539999999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H14*2","v":61.016134000000051},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I14*2","v":65.700735999999978},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J14*2","v":68.257549999999952}]
["Eaton",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G15*2","v":91.495829999999984},999,999,999]
["Emmet",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B16*2","v":101.76153999999994},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C16*2","v":90.883582000000018},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D16*2","v":97.830937999999975},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E16*2","v":77.085381999999967},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F16*2","v":59.505872000000018},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H16*2","v":115.42779000000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I16*2","v":91.558411999999976},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J16*2","v":45.922561999999985}]
["Genesee",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G17*2","v":107.62841399999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H17*2","v":111.83497999999997},999,999]
["Gladwin",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B18*2","v":85.161475999999993},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C18*2","v":59.586550000000017},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D18*2","v":99.204725999999994},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E18*2","v":93.996093999999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F18*2","v":90.964260000000024},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G18*2","v":48.422072},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H18*2","v":45.877322000000007},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I18*2","v":110.55921200000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J18*2","v":113.11602600000001}]
["Grand Traverse",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B19*2","v":44.998912000000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C19*2","v":70.573837999999995},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D19*2","v":30.955662000000007},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E19*2","v":42.962357999999995},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F19*2","v":77.015259999999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G19*2","v":99.32461200000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H19*2","v":95.118046000000021},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I19*2","v":31.598824000000015},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J19*2","v":74.125177999999977}]
["Gratiot",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B20*2","v":114.099996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C20*2","v":88.525070000000014},999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G20*2","v":59.774295999999993},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H20*2","v":89.859649999999988},999,999]
["Huron",999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C21*2","v":118.04492399999998},999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G21*2","v":93.391385999999983},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H21*2","v":93.500715999999954},999,999]
["Ingham",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G22*2","v":105.30307799999997},999,999,999]
["Ionia",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G23*2","v":82.743398000000013},999,999,999]
["Iosco",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B24*2","v":93.187051999999994},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C24*2","v":67.612125999999989},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D24*2","v":107.23030199999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E24*2","v":102.02166999999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F24*2","v":98.989835999999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G24*2","v":95.813987999999966},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H24*2","v":52.71459399999997},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J24*2","v":121.14160199999998}]
["Isabella",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B25*2","v":86.697373999999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C25*2","v":78.892719999999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D25*2","v":100.740624},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E25*2","v":95.531992000000002},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F25*2","v":102.98829800000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G25*2","v":38.251365999999997},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H25*2","v":81.350760000000008},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I25*2","v":112.09511000000003},999]
["Kalkaska",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B26*2","v":51.349099999999986},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C26*2","v":54.094414000000043},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D26*2","v":47.418498000000014},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E26*2","v":31.515129999999935},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F26*2","v":58.579960000000007},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G26*2","v":82.845188000000064},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H26*2","v":78.638622000000055},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I26*2","v":48.078247999999967},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J26*2","v":55.689877999999993}]
["Kent",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B27*2","v":102.55625600000005},999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G27*2","v":96.548384000000027},999,999,999]
["Lake",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B28*2","v":62.500760000000042},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C28*2","v":97.134242000000029},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D28*2","v":66.431362000000007},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E28*2","v":87.176918000000029},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F28*2","v":121.22982000000005},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G28*2","v":72.841116000000042},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H28*2","v":99.59228200000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I28*2","v":72.703888000000035},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J28*2","v":118.33973800000001}]
["Lapeer",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G29*2","v":121.894848},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H29*2","v":126.10141400000001},999,999]
["Leelanau",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B30*2","v":68.36763400000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C30*2","v":93.942559999999986},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D30*2","v":54.324384000000009},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E30*2","v":59.533016000000018},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F30*2","v":72.390978000000018},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G30*2","v":122.69333400000002},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H30*2","v":118.48676800000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I30*2","v":42.969897999999986},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J30*2","v":69.500895999999983}]
["Livingston",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G31*2","v":122.34950999999998},999,999,999]
["Manistee",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B32*2","v":54.241444000000037},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C32*2","v":88.874926000000031},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D32*2","v":58.172046000000009},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E32*2","v":78.917602000000016},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F32*2","v":112.97050400000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G32*2","v":100.25504800000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H32*2","v":96.048482000000035},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I32*2","v":64.444572000000022},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J32*2","v":110.080422}]
["Mason",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B33*2","v":79.072926000000024},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C33*2","v":113.70640800000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D33*2","v":83.003528000000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E33*2","v":103.74908400000001},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G33*2","v":89.953146000000032},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I33*2","v":89.276054000000016},999]
["Mecosta",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B34*2","v":68.833605999999975},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C34*2","v":97.139520000000033},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D34*2","v":82.876855999999975},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E34*2","v":87.182196000000005},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G34*2","v":56.498166000000012},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H34*2","v":99.597560000000016},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I34*2","v":94.231342000000012},999]
["Midland",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B35*2","v":103.404506},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C35*2","v":77.829580000000007},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D35*2","v":117.447756},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E35*2","v":112.23912399999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F35*2","v":109.20729000000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G35*2","v":49.078805999999986},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H35*2","v":63.410083999999991},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I35*2","v":128.80224200000001},999]
["Missaukee",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B36*2","v":40.793853999999968},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C36*2","v":52.525340000000028},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D36*2","v":54.837103999999968},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E36*2","v":49.62847199999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F36*2","v":76.620918000000017},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G36*2","v":64.731846000000047},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H36*2","v":60.525280000000038},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I36*2","v":66.191589999999991},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J36*2","v":73.730836000000011}]
["Montcalm",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B37*2","v":92.618535999999978},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C37*2","v":107.54698200000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D37*2","v":106.66178599999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E37*2","v":101.45315399999996},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G37*2","v":66.905628000000036},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H37*2","v":110.00502200000003},999,999]
["Montmorency",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B38*2","v":105.14473799999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C38*2","v":70.511255999999975},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D38*2","v":101.214136},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E38*2","v":80.468579999999989},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F38*2","v":46.415677999999978},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G38*2","v":111.15260999999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H38*2","v":68.053215999999992},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I38*2","v":94.941609999999969},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J38*2","v":67.523907999999949}]
["Muskegon",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B39*2","v":112.08983200000003},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D39*2","v":116.02043399999999},999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G39*2","v":106.08196000000001},999,999,999]
["Newaygo",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B40*2","v":85.108696000000052},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C40*2","v":119.74217800000005},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D40*2","v":89.039298000000031},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E40*2","v":109.78485400000002},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G40*2","v":79.100824000000046},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H40*2","v":122.20021800000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I40*2","v":95.31182400000003},999]
["Oceana",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B41*2","v":98.227542000000028},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D41*2","v":102.15814399999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E41*2","v":122.90370000000001},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G41*2","v":92.219670000000008},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I41*2","v":108.43067000000002},999]
["Ogemaw",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B42*2","v":76.467101999999983},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C42*2","v":50.892175999999992},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D42*2","v":90.510351999999983},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E42*2","v":85.30171999999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F42*2","v":82.269885999999985},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G42*2","v":75.969461999999965},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H42*2","v":32.870067999999954},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I42*2","v":101.86483799999999},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J42*2","v":104.42165199999997}]
["Osceola",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B43*2","v":50.497834000000012},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C43*2","v":79.153604000000001},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D43*2","v":64.541084000000012},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E43*2","v":69.196280000000002},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F43*2","v":103.24918200000002},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G43*2","v":55.027866000000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H43*2","v":81.611644000000013},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I43*2","v":75.895570000000035},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J43*2","v":100.35909999999998}]
["Oscoda",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B44*2","v":87.467962},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C44*2","v":52.834480000000006},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D44*2","v":83.537360000000035},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E44*2","v":66.720143999999962},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F44*2","v":63.688309999999994},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G44*2","v":93.47583400000002},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H44*2","v":50.376440000000017},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I44*2","v":83.283261999999993},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J44*2","v":85.840075999999954}]
["Otsego",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B45*2","v":87.068341999999973},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C45*2","v":53.944368000000033},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D45*2","v":83.137740000000008},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E45*2","v":62.392183999999993},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F45*2","v":28.633341999999978},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G45*2","v":93.076213999999993},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H45*2","v":78.488576000000052},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I45*2","v":76.86521399999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J45*2","v":50.785107999999951}]
["Ottawa",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G46*2","v":117.40779400000002},999,999,999]
["Presque Isle",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B47*2","v":128.9357},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C47*2","v":94.302218000000011},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D47*2","v":125.00509800000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E47*2","v":104.25954200000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F47*2","v":70.206640000000021},999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H47*2","v":91.844178000000028},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I47*2","v":118.73257200000003},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J47*2","v":73.096722000000042}]
["Roscommon",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B48*2","v":58.67345599999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C48*2","v":34.318502000000038},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D48*2","v":72.716705999999988},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E48*2","v":67.508073999999965},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F48*2","v":64.476240000000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G48*2","v":57.522851999999972},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H48*2","v":42.645678000000018},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I48*2","v":84.071191999999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J48*2","v":86.628005999999971}]
["Saginaw",999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C49*2","v":106.80730800000001},999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G49*2","v":78.056533999999971},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H49*2","v":82.26309999999998},999,999]
["Sanilac",999,999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H50*2","v":122.87127799999996},999,999]
["Shiawassee",999,999,999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G51*2","v":94.871487999999943},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H51*2","v":99.078053999999952},999,999]
["Tuscola",999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C52*2","v":123.389276},999,999,999,{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G52*2","v":94.63850199999996},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H52*2","v":98.845067999999969},999,999]
["Wexford",{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!B53*2","v":36.051948000000017},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!C53*2","v":70.685430000000011},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!D53*2","v":39.982549999999989},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!E53*2","v":60.728106000000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!F53*2","v":94.781008000000014},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!G53*2","v":82.704943999999998},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!H53*2","v":78.498377999999988},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!I53*2","v":48.21849200000004},{"$f":"'Master Input'!$D$7+'Master Input'!$G$7*'distance matrix'!J53*2","v":91.890925999999979}]

{"sheet":"distance matrix","index":4,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,9]]}
["County (supplier)","Rectilinear Distance (miles)"]
[null,"Manton","Roscommon","Kingsley","Kalkaska","Gaylord","Clare ","West Branch ","Traverse City ","Boyne City "]
["Alcona",109.38099999999997,63.45,104.16800000000001,79.97199999999998,75.951000000000022,117.34899999999999,60.187999999999988,101.93900000000002,105.32999999999998]
["Alpena",131.07299999999998,85.139999999999986,125.86000000000001,98.346000000000004,53.182999999999993,0,81.88,117.541,78.893999999999949]
["Antrim",53.135999999999967,62.158999999999992,47.923000000000002,20.408999999999992,24.754000000000019,100.29000000000002,94.711000000000013,39.603999999999985,20.920999999999992]
["Arenac",97.70599999999996,63.786999999999978,116.33099999999996,109.42299999999994,105.40199999999999,60.427999999999997,31.234999999999957,131.38999999999999,134.78099999999995]
["Barry",0,0,0,0,0,111.732,0,0,0]
["Bay",118.36599999999996,84.446999999999974,136.99099999999996,130.08299999999994,126.06199999999998,46.315999999999946,51.894999999999953,0,0]
["Benzie",46.018000000000029,79.937000000000012,27.393000000000029,47.561000000000035,92.724000000000046,118.06800000000004,112.48900000000003,28.366000000000042,88.89100000000002]
["Charlevoix",74.513999999999953,82.363,69.300999999999988,41.786999999999978,40.74799999999999,0,114.91500000000002,60.981999999999971,11.369000000000028]
["Cheboygan",115.24599999999998,69.312999999999988,110.03300000000002,82.519000000000005,37.355999999999995,0,95.235000000000014,101.714,41.189000000000021]
["Clare",56.675999999999959,47.105000000000047,75.300999999999959,68.392999999999944,79.06200000000004,15.374000000000052,50.365000000000038,90.359999999999985,93.750999999999948]
["Clinton",0,0,0,0,0,69.984999999999957,108.726,0,0]
["Crawford",58.041999999999973,14.41900000000004,52.829000000000008,31.216999999999928,27.19599999999997,66.009999999999991,46.97100000000006,53.183999999999969,56.574999999999932]
["Eaton",0,0,0,0,0,87.394999999999982,0,0,0]
["Emmet",101.00999999999993,86.583000000000027,95.796999999999969,68.282999999999959,44.968000000000018,0,119.13500000000005,87.477999999999952,26.952999999999975]
["Genesee",0,0,0,0,0,108.79099999999994,114.36999999999995,0,0]
["Gladwin",78.994,45.075000000000017,97.619,90.710999999999984,86.690000000000026,30.268000000000001,26.893000000000001,112.67800000000003,116.06899999999999]
["Grand Traverse",25.728000000000009,59.646999999999991,7.1030000000000086,23.026999999999987,68.19,97.77800000000002,92.199000000000012,7.9560000000000173,64.356999999999971]
["Gratiot",117.374,83.455000000000013,0,0,0,45.323999999999984,85.224999999999994,0,0]
["Huron",0,122.60599999999997,0,0,0,89.908999999999963,90.053999999999945,0,0]
["Ingham",0,0,0,0,0,105.70699999999997,0,0,0]
["Ionia",0,0,0,0,0,75.787000000000006,0,0,0]
["Iosco",89.637999999999977,55.718999999999994,108.26299999999998,101.35499999999996,97.334000000000003,93.121999999999957,35.960999999999956,0,126.71299999999997]
["Isabella",81.031000000000006,70.680000000000007,99.656000000000006,92.74799999999999,102.637,16.778999999999996,73.94,114.71500000000003,0]
["Kalkaska",34.149999999999977,37.791000000000054,28.937000000000012,7.8449999999999136,43.740000000000009,75.922000000000082,70.343000000000075,29.811999999999955,39.906999999999982]
["Kent",102.06400000000005,0,0,0,0,94.096000000000032,0,0,0]
["Lake",48.940000000000055,94.873000000000047,54.15300000000002,81.66700000000003,126.83000000000004,62.654000000000053,98.133000000000038,62.472000000000037,122.99700000000001]
["Lapeer",0,0,0,0,0,127.71199999999999,133.291,0,0]
["Leelanau",56.721000000000004,90.639999999999986,38.096000000000004,45.004000000000019,62.057000000000016,128.77100000000002,123.19200000000001,23.036999999999978,58.22399999999999]
["Livingston",0,0,0,0,0,128.31499999999997,0,0,0]
["Manistee",37.986000000000047,83.91900000000004,43.199000000000012,70.713000000000022,115.87600000000003,99.012000000000057,93.43300000000005,51.518000000000029,112.04300000000001]
["Mason",70.91900000000004,116.85200000000003,76.132000000000005,103.64600000000002,0,85.349000000000046,0,84.451000000000022,0]
["Mecosta",57.33899999999997,94.880000000000024,75.96399999999997,81.674000000000007,0,40.979000000000013,98.140000000000015,91.022999999999996,0]
["Midland",103.18899999999999,69.27000000000001,121.81399999999999,114.90599999999998,110.88500000000002,31.138999999999982,50.145999999999987,136.87300000000002,0]
["Missaukee",20.150999999999954,35.710000000000036,38.775999999999954,31.867999999999938,67.66700000000003,51.899000000000058,46.32000000000005,53.83499999999998,63.834000000000003]
["Montcalm",88.883999999999958,108.68300000000005,107.50899999999996,100.60099999999994,0,54.782000000000039,111.94300000000004,0,0]
["Montmorency",105.49699999999996,59.563999999999965,100.28399999999999,72.769999999999982,27.606999999999971,113.46499999999997,56.303999999999974,91.964999999999975,55.601999999999919]
["Muskegon",114.70800000000003,0,119.92099999999999,0,0,106.74000000000001,0,0,0]
["Newaygo",78.924000000000063,124.85700000000006,84.137000000000029,111.65100000000004,0,70.956000000000046,128.11700000000005,92.456000000000046,0]
["Oceana",96.323000000000036,0,101.536,129.05000000000001,0,88.355000000000018,0,109.85500000000002,0]
["Ogemaw",67.462999999999965,33.543999999999983,86.087999999999965,79.17999999999995,75.158999999999992,66.80299999999994,9.6419999999999391,101.14699999999999,104.53799999999995]
["Osceola",33.021000000000015,71.02600000000001,51.646000000000015,57.819999999999993,102.983,39.028999999999996,74.286000000000001,66.705000000000041,99.149999999999977]
["Oscoda",82.052999999999997,36.120000000000005,76.840000000000032,54.535999999999945,50.514999999999986,90.021000000000015,32.860000000000014,76.502999999999986,79.893999999999949]
["Otsego",81.522999999999968,37.592000000000041,76.31,48.795999999999992,4.0229999999999677,89.490999999999985,70.144000000000062,67.990999999999985,33.40199999999993]
["Ottawa",0,0,0,0,0,121.76100000000002,0,0,0]
["Presque Isle",137.05000000000001,91.117000000000019,131.83700000000005,104.32300000000004,59.160000000000025,0,87.857000000000028,123.51800000000003,62.993000000000052]
["Roscommon",43.863999999999976,11.563000000000045,62.488999999999976,55.58099999999996,51.56,42.337999999999965,22.607000000000028,77.548000000000002,80.938999999999965]
["Saginaw",0,107.702,0,0,0,69.57099999999997,75.149999999999977,0,0]
["Sanilac",0,0,0,0,0,0,129.00699999999995,0,0]
["Shiawassee",0,0,0,0,0,91.871999999999929,97.450999999999937,0,0]
["Tuscola",0,129.69399999999999,0,0,0,91.56299999999996,97.141999999999967,0,0]
["Wexford",13.862000000000023,59.795000000000016,19.074999999999989,46.588999999999999,91.75200000000001,75.73599999999999,70.156999999999982,29.998000000000047,87.918999999999983]

{"sheet":"Federal","index":5,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["County code and name","LP/UP","N/S or E/W","Total","Softwoods","Hardwoods","soft_avail","hard_avail","soft_vol_avail","hard_vol_avail","soft_GT_avail","hard_GT_avail","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)"]
["26001 MI Alcona","LP","N",{"$f":"SUM(E2:F2)","v":3610146},{"$f":"'Master Input'!Q3","v":1182724},{"$f":"'Master Input'!R3","v":2427422},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},{"$f":"G2*E2","v":1103342.1568089325},{"$f":"H2*F2","v":2207976.1774147647},{"$f":"I2*28.3/0.55/2000","v":28385.984579720716},{"$f":"J2*41.5/0.55/2000","v":83300.919420647915},{"$f":"K2*'Master Input'!$F$10","v":0},{"$f":"K2*'Master Input'!$G$10","v":28385.984579720716},{"$f":"L2*'Master Input'!$F$12","v":0},{"$f":"L2*'Master Input'!$G$12","v":83300.919420647915}]
["26007 MI Alpena","LP","N",{"$f":"SUM(E3:F3)","v":0},{"$f":"'Master Input'!Q4","v":0},{"$f":"'Master Input'!R4","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K3*'Master Input'!$F$10","v":0},{"$f":"K3*'Master Input'!$G$10","v":0},{"$f":"L3*'Master Input'!$F$12","v":0},{"$f":"L3*'Master Input'!$G$12","v":0}]
["26009 MI Antrim","LP","N",0,{"$f":"'Master Input'!Q5","v":0},{"$f":"'Master Input'!R5","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K4*'Master Input'!$F$10","v":0},{"$f":"K4*'Master Input'!$G$10","v":0},{"$f":"L4*'Master Input'!$F$12","v":0},{"$f":"L4*'Master Input'!$G$12","v":0}]
["26011 MI Arenac","LP","N",0,{"$f":"'Master Input'!Q6","v":0},{"$f":"'Master Input'!R6","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K5*'Master Input'!$F$10","v":0},{"$f":"K5*'Master Input'!$G$10","v":0},{"$f":"L5*'Master Input'!$F$12","v":0},{"$f":"L5*'Master Input'!$G$12","v":0}]
["26015 MI Barry","LP","S",0,{"$f":"'Master Input'!Q7","v":0},{"$f":"'Master Input'!R7","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K6*'Master Input'!$F$11","v":0},{"$f":"K6*'Master Input'!$G$11","v":0},{"$f":"L6*'Master Input'!$F$13","v":0},{"$f":"L6*'Master Input'!$G$13","v":0}]
["26017 MI Bay","LP","N",0,{"$f":"'Master Input'!Q8","v":0},{"$f":"'Master Input'!R8","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K7*'Master Input'!$F$10","v":0},{"$f":"K7*'Master Input'!$G$10","v":0},{"$f":"L7*'Master Input'!$F$12","v":0},{"$f":"L7*'Master Input'!$G$12","v":0}]
["26019 MI Benzie","LP","N",0,{"$f":"'Master Input'!Q9","v":0},{"$f":"'Master Input'!R9","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K8*'Master Input'!$F$10","v":0},{"$f":"K8*'Master Input'!$G$10","v":0},{"$f":"L8*'Master Input'!$F$12","v":0},{"$f":"L8*'Master Input'!$G$12","v":0}]
["26029 MI Charlevoix","LP","N",0,{"$f":"'Master Input'!Q10","v":0},{"$f":"'Master Input'!R10","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K9*'Master Input'!$F$10","v":0},{"$f":"K9*'Master Input'!$G$10","v":0},{"$f":"L9*'Master Input'!$F$12","v":0},{"$f":"L9*'Master Input'!$G$12","v":0}]
["26031 MI Cheboygan","LP","N",0,{"$f":"'Master Input'!Q11","v":0},{"$f":"'Master Input'!R11","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K10*'Master Input'!$F$10","v":0},{"$f":"K10*'Master Input'!$G$10","v":0},{"$f":"L10*'Master Input'!$F$12","v":0},{"$f":"L10*'Master Input'!$G$12","v":0}]
["26035 MI Clare","LP","N",0,{"$f":"'Master Input'!Q12","v":0},{"$f":"'Master Input'!R12","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K11*'Master Input'!$F$10","v":0},{"$f":"K11*'Master Input'!$G$10","v":0},{"$f":"L11*'Master Input'!$F$12","v":0},{"$f":"L11*'Master Input'!$G$12","v":0}]
["26037 MI Clinton","LP","S",0,{"$f":"'Master Input'!Q13","v":0},{"$f":"'Master Input'!R13","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K12*'Master Input'!$F$11","v":0},{"$f":"K12*'Master Input'!$G$11","v":0},{"$f":"L12*'Master Input'!$F$13","v":0},{"$f":"L12*'Master Input'!$G$13","v":0}]
["26039 MI Crawford","LP","N",1529259,{"$f":"'Master Input'!Q14","v":590142},{"$f":"'Master Input'!R14","v":939117},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},550532.96213109489,854218.16388136125,14163.711662099986,32227.321637342262,{"$f":"K13*'Master Input'!$F$10","v":0},{"$f":"K13*'Master Input'!$G$10","v":14163.711662099986},{"$f":"L13*'Master Input'!$F$12","v":0},{"$f":"L13*'Master Input'!$G$12","v":32227.321637342262}]
["26045 MI Eaton","LP","N",0,{"$f":"'Master Input'!Q15","v":0},{"$f":"'Master Input'!R15","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K14*'Master Input'!$F$10","v":0},{"$f":"K14*'Master Input'!$G$10","v":0},{"$f":"L14*'Master Input'!$F$12","v":0},{"$f":"L14*'Master Input'!$G$12","v":0}]
["26047 MI Emmet","LP","N",0,{"$f":"'Master Input'!Q16","v":0},{"$f":"'Master Input'!R16","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K15*'Master Input'!$F$10","v":0},{"$f":"K15*'Master Input'!$G$10","v":0},{"$f":"L15*'Master Input'!$F$12","v":0},{"$f":"L15*'Master Input'!$G$12","v":0}]
["26049 MI Genesee","LP","S",0,{"$f":"'Master Input'!Q17","v":0},{"$f":"'Master Input'!R17","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K16*'Master Input'!$F$11","v":0},{"$f":"K16*'Master Input'!$G$11","v":0},{"$f":"L16*'Master Input'!$F$13","v":0},{"$f":"L16*'Master Input'!$G$13","v":0}]
["26051 MI Gladwin","LP","N",0,{"$f":"'Master Input'!Q18","v":0},{"$f":"'Master Input'!R18","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K17*'Master Input'!$F$10","v":0},{"$f":"K17*'Master Input'!$G$10","v":0},{"$f":"L17*'Master Input'!$F$12","v":0},{"$f":"L17*'Master Input'!$G$12","v":0}]
["26055 MI Grand Traverse","LP","N",0,{"$f":"'Master Input'!Q19","v":0},{"$f":"'Master Input'!R19","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K18*'Master Input'!$F$10","v":0},{"$f":"K18*'Master Input'!$G$10","v":0},{"$f":"L18*'Master Input'!$F$12","v":0},{"$f":"L18*'Master Input'!$G$12","v":0}]
["26057 MI Gratiot","LP","S",0,{"$f":"'Master Input'!Q20","v":0},{"$f":"'Master Input'!R20","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K19*'Master Input'!$F$11","v":0},{"$f":"K19*'Master Input'!$G$11","v":0},{"$f":"L19*'Master Input'!$F$13","v":0},{"$f":"L19*'Master Input'!$G$13","v":0}]
["26063 MI Huron","LP","S",0,{"$f":"'Master Input'!Q21","v":0},{"$f":"'Master Input'!R21","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K20*'Master Input'!$F$11","v":0},{"$f":"K20*'Master Input'!$G$11","v":0},{"$f":"L20*'Master Input'!$F$13","v":0},{"$f":"L20*'Master Input'!$G$13","v":0}]
["26065 MI Ingham","LP","S",0,{"$f":"'Master Input'!Q22","v":0},{"$f":"'Master Input'!R22","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K21*'Master Input'!$F$11","v":0},{"$f":"K21*'Master Input'!$G$11","v":0},{"$f":"L21*'Master Input'!$F$13","v":0},{"$f":"L21*'Master Input'!$G$13","v":0}]
["26067 MI Ionia","LP","S",0,{"$f":"'Master Input'!Q23","v":0},{"$f":"'Master Input'!R23","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K22*'Master Input'!$F$11","v":0},{"$f":"K22*'Master Input'!$G$11","v":0},{"$f":"L22*'Master Input'!$F$13","v":0},{"$f":"L22*'Master Input'!$G$13","v":0}]
["26069 MI Iosco","LP","N",3546112,{"$f":"'Master Input'!Q24","v":2803665},{"$f":"'Master Input'!R24","v":742447},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},2615489.1488375277,675327.68879620428,67289.402647365496,25478.271895493159,{"$f":"K23*'Master Input'!$F$10","v":0},{"$f":"K23*'Master Input'!$G$10","v":67289.402647365496},{"$f":"L23*'Master Input'!$F$12","v":0},{"$f":"L23*'Master Input'!$G$12","v":25478.271895493159}]
["26073 MI Isabella","LP","N",0,{"$f":"'Master Input'!Q25","v":0},{"$f":"'Master Input'!R25","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K24*'Master Input'!$F$10","v":0},{"$f":"K24*'Master Input'!$G$10","v":0},{"$f":"L24*'Master Input'!$F$12","v":0},{"$f":"L24*'Master Input'!$G$12","v":0}]
["26079 MI Kalkaska","LP","N",17379,{"$f":"'Master Input'!Q26","v":17379},{"$f":"'Master Input'!R26","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},16212.559602394507,0,417.10494249796778,0,{"$f":"K25*'Master Input'!$F$10","v":0},{"$f":"K25*'Master Input'!$G$10","v":417.10494249796778},{"$f":"L25*'Master Input'!$F$12","v":0},{"$f":"L25*'Master Input'!$G$12","v":0}]
["26081 MI Kent","LP","S",0,{"$f":"'Master Input'!Q27","v":0},{"$f":"'Master Input'!R27","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K26*'Master Input'!$F$11","v":0},{"$f":"K26*'Master Input'!$G$11","v":0},{"$f":"L26*'Master Input'!$F$13","v":0},{"$f":"L26*'Master Input'!$G$13","v":0}]
["26085 MI Lake","LP","N",3800714,{"$f":"'Master Input'!Q28","v":1723244},{"$f":"'Master Input'!R28","v":2077470},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},1607583.6388439334,1889660.8291816798,41358.742708439378,71291.749464581546,{"$f":"K27*'Master Input'!$F$10","v":0},{"$f":"K27*'Master Input'!$G$10","v":41358.742708439378},{"$f":"L27*'Master Input'!$F$12","v":0},{"$f":"L27*'Master Input'!$G$12","v":71291.749464581546}]
["26087 MI Lapeer","LP","S",0,{"$f":"'Master Input'!Q29","v":0},{"$f":"'Master Input'!R29","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K28*'Master Input'!$F$11","v":0},{"$f":"K28*'Master Input'!$G$11","v":0},{"$f":"L28*'Master Input'!$F$13","v":0},{"$f":"L28*'Master Input'!$G$13","v":0}]
["26089 MI Leelanau","LP","N",0,{"$f":"'Master Input'!Q30","v":0},{"$f":"'Master Input'!R30","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K29*'Master Input'!$F$10","v":0},{"$f":"K29*'Master Input'!$G$10","v":0},{"$f":"L29*'Master Input'!$F$12","v":0},{"$f":"L29*'Master Input'!$G$12","v":0}]
["26093 MI Livingston","LP","S",0,{"$f":"'Master Input'!Q31","v":0},{"$f":"'Master Input'!R31","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K30*'Master Input'!$F$11","v":0},{"$f":"K30*'Master Input'!$G$11","v":0},{"$f":"L30*'Master Input'!$F$13","v":0},{"$f":"L30*'Master Input'!$G$13","v":0}]
["26101 MI Manistee","LP","N",3342112,{"$f":"'Master Input'!Q32","v":929228},{"$f":"'Master Input'!R32","v":2412884},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},866860.25284618465,2194752.4537823447,22301.950141406389,82802.024392697538,{"$f":"K31*'Master Input'!$F$10","v":0},{"$f":"K31*'Master Input'!$G$10","v":22301.950141406389},{"$f":"L31*'Master Input'!$F$12","v":0},{"$f":"L31*'Master Input'!$G$12","v":82802.024392697538}]
["26105 MI Mason","LP","N",2798639,{"$f":"'Master Input'!Q33","v":1570618},{"$f":"'Master Input'!R33","v":1228021},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},1465201.5615164081,1117004.4241854348,37695.640173558495,42141.530548814124,{"$f":"K32*'Master Input'!$F$10","v":0},{"$f":"K32*'Master Input'!$G$10","v":37695.640173558495},{"$f":"L32*'Master Input'!$F$12","v":0},{"$f":"L32*'Master Input'!$G$12","v":42141.530548814124}]
["26107 MI Mecosta","LP","N",0,{"$f":"'Master Input'!Q34","v":0},{"$f":"'Master Input'!R34","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K33*'Master Input'!$F$10","v":0},{"$f":"K33*'Master Input'!$G$10","v":0},{"$f":"L33*'Master Input'!$F$12","v":0},{"$f":"L33*'Master Input'!$G$12","v":0}]
["26111 MI Midland","LP","N",0,{"$f":"'Master Input'!Q35","v":0},{"$f":"'Master Input'!R35","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},{"$f":"G34*E34","v":0},{"$f":"H34*F34","v":0},{"$f":"I34*28.3/0.55/2000","v":0},{"$f":"J34*41.5/0.55/2000","v":0},{"$f":"K34*'Master Input'!$F$10","v":0},{"$f":"K34*'Master Input'!$G$10","v":0},{"$f":"L34*'Master Input'!$F$12","v":0},{"$f":"L34*'Master Input'!$G$12","v":0}]
["26113 MI Missaukee","LP","N",0,{"$f":"'Master Input'!Q36","v":0},{"$f":"'Master Input'!R36","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K35*'Master Input'!$F$10","v":0},{"$f":"K35*'Master Input'!$G$10","v":0},{"$f":"L35*'Master Input'!$F$12","v":0},{"$f":"L35*'Master Input'!$G$12","v":0}]
["26117 MI Montcalm","LP","S",0,{"$f":"'Master Input'!Q37","v":0},{"$f":"'Master Input'!R37","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K36*'Master Input'!$F$11","v":0},{"$f":"K36*'Master Input'!$G$11","v":0},{"$f":"L36*'Master Input'!$F$13","v":0},{"$f":"L36*'Master Input'!$G$13","v":0}]
["26119 MI Montmorency","LP","N",0,{"$f":"'Master Input'!Q38","v":0},{"$f":"'Master Input'!R38","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K37*'Master Input'!$F$10","v":0},{"$f":"K37*'Master Input'!$G$10","v":0},{"$f":"L37*'Master Input'!$F$12","v":0},{"$f":"L37*'Master Input'!$G$12","v":0}]
["26121 MI Muskegon","LP","S",369587,{"$f":"'Master Input'!Q39","v":176465},{"$f":"'Master Input'!R39","v":193122},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},164621.05588564053,175663.22433210796,4235.2508014214791,6627.2943725295263,{"$f":"K38*'Master Input'!$F$11","v":0},{"$f":"K38*'Master Input'!$G$11","v":4235.2508014214791},{"$f":"L38*'Master Input'!$F$13","v":0},{"$f":"L38*'Master Input'!$G$13","v":6627.2943725295263}]
["26123 MI Newaygo","LP","N",3221786,{"$f":"'Master Input'!Q40","v":1439903},{"$f":"'Master Input'!R40","v":1781883},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},1343259.8658821944,1620795.7310020067,34558.412913151005,61148.202578712058,{"$f":"K39*'Master Input'!$F$10","v":0},{"$f":"K39*'Master Input'!$G$10","v":34558.412913151005},{"$f":"L39*'Master Input'!$F$12","v":0},{"$f":"L39*'Master Input'!$G$12","v":61148.202578712058}]
["26127 MI Oceana","LP","N",2233111,{"$f":"'Master Input'!Q41","v":975326},{"$f":"'Master Input'!R41","v":1257785},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},909864.25610017974,1144077.6743020497,23408.325861486443,43162.930439577329,{"$f":"K40*'Master Input'!$F$10","v":0},{"$f":"K40*'Master Input'!$G$10","v":23408.325861486443},{"$f":"L40*'Master Input'!$F$12","v":0},{"$f":"L40*'Master Input'!$G$12","v":43162.930439577329}]
["26129 MI Ogemaw","LP","N",823774,{"$f":"'Master Input'!Q42","v":356258},{"$f":"'Master Input'!R42","v":467516},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},332346.74370388757,425251.22972447361,8550.3753152909267,16043.569121423321,{"$f":"K41*'Master Input'!$F$10","v":0},{"$f":"K41*'Master Input'!$G$10","v":8550.3753152909267},{"$f":"L41*'Master Input'!$F$12","v":0},{"$f":"L41*'Master Input'!$G$12","v":16043.569121423321}]
["26133 MI Osceola","LP","N",0,{"$f":"'Master Input'!Q43","v":0},{"$f":"'Master Input'!R43","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K42*'Master Input'!$F$10","v":0},{"$f":"K42*'Master Input'!$G$10","v":0},{"$f":"L42*'Master Input'!$F$12","v":0},{"$f":"L42*'Master Input'!$G$12","v":0}]
["26135 MI Oscoda","LP","N",6278618,{"$f":"'Master Input'!Q44","v":3352508},{"$f":"'Master Input'!R44","v":2926110},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},3127495.0093506188,2661581.3700687876,80461.917058747727,100414.20623441334,{"$f":"K43*'Master Input'!$F$10","v":0},{"$f":"K43*'Master Input'!$G$10","v":80461.917058747727},{"$f":"L43*'Master Input'!$F$12","v":0},{"$f":"L43*'Master Input'!$G$12","v":100414.20623441334}]
["26137 MI Otsego","LP","S",0,{"$f":"'Master Input'!Q45","v":0},{"$f":"'Master Input'!R45","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K44*'Master Input'!$F$11","v":0},{"$f":"K44*'Master Input'!$G$11","v":0},{"$f":"L44*'Master Input'!$F$13","v":0},{"$f":"L44*'Master Input'!$G$13","v":0}]
["26139 MI Ottawa","LP","N",0,{"$f":"'Master Input'!Q46","v":0},{"$f":"'Master Input'!R46","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K45*'Master Input'!$F$10","v":0},{"$f":"K45*'Master Input'!$G$10","v":0},{"$f":"L45*'Master Input'!$F$12","v":0},{"$f":"L45*'Master Input'!$G$12","v":0}]
["26141 MI Presque Isle","LP","N",0,{"$f":"'Master Input'!Q47","v":0},{"$f":"'Master Input'!R47","v":0},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},0,0,0,0,{"$f":"K46*'Master Input'!$F$10","v":0},{"$f":"K46*'Master Input'!$G$10","v":0},{"$f":"L46*'Master Input'!$F$12","v":0},{"$f":"L46*'Master Input'!$G$12","v":0}]
["26143 MI Roscommon","LP","S",0,{"$f":"'Master Input'!Q48","v":0},{"$f":"'Master Input'!R48","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K47*'Master Input'!$F$11","v":0},{"$f":"K47*'Master Input'!$G$11","v":0},{"$f":"L47*'Master Input'!$F$13","v":0},{"$f":"L47*'Master Input'!$G$13","v":0}]
["26145 MI Saginaw","LP","S",683156,{"$f":"'Master Input'!Q49","v":0},{"$f":"'Master Input'!R49","v":683156},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,621396.76309185673,0,23443.605153010958,{"$f":"K48*'Master Input'!$F$11","v":0},{"$f":"K48*'Master Input'!$G$11","v":0},{"$f":"L48*'Master Input'!$F$13","v":0},{"$f":"L48*'Master Input'!$G$13","v":23443.605153010958}]
["26151 MI Sanilac","LP","S",0,{"$f":"'Master Input'!Q50","v":0},{"$f":"'Master Input'!R50","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K49*'Master Input'!$F$11","v":0},{"$f":"K49*'Master Input'!$G$11","v":0},{"$f":"L49*'Master Input'!$F$13","v":0},{"$f":"L49*'Master Input'!$G$13","v":0}]
["26155 MI Shiawassee","LP","S",0,{"$f":"'Master Input'!Q51","v":0},{"$f":"'Master Input'!R51","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K50*'Master Input'!$F$11","v":0},{"$f":"K50*'Master Input'!$G$11","v":0},{"$f":"L50*'Master Input'!$F$13","v":0},{"$f":"L50*'Master Input'!$G$13","v":0}]
["26157 MI Tuscola","LP","S",0,{"$f":"'Master Input'!Q52","v":0},{"$f":"'Master Input'!R52","v":0},{"$f":"'Master Input'!$D$11","v":0.93288219128802041},{"$f":"'Master Input'!$D$13","v":0.90959716827760673},0,0,0,0,{"$f":"K51*'Master Input'!$F$11","v":0},{"$f":"K51*'Master Input'!$G$11","v":0},{"$f":"L51*'Master Input'!$F$13","v":0},{"$f":"L51*'Master Input'!$G$13","v":0}]
["26165 MI Wexford","LP","N",4680902,{"$f":"'Master Input'!Q53","v":2101463},{"$f":"'Master Input'!R53","v":2579439},{"$f":"'Master Input'!$D$10","v":0.93288219128802041},{"$f":"'Master Input'!$D$12","v":0.90959716827760673},1960417.4083506973,2346250.4101448217,50436.193323931577,88517.629110009177,{"$f":"K52*'Master Input'!$F$10","v":0},{"$f":"K52*'Master Input'!$G$10","v":50436.193323931577},{"$f":"L52*'Master Input'!$F$12","v":0},{"$f":"L52*'Master Input'!$G$12","v":88517.629110009177}]

{"sheet":"State","index":6,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["County code and name","LP/UP","N/S or E/W","Total","Softwoods","Hardwoods","soft_avail","hard_avail","soft_vol_avail","hard_vol_avail","soft_GT_avail","hard_GT_avail","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)"]
["26001 MI Alcona","LP","N",{"$f":"SUM(E2:F2)","v":839538},{"$f":"'Master Input'!X3","v":130601},{"$f":"'Master Input'!Y3","v":708937},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},{"$f":"G2*E2","v":70799.377786153331},{"$f":"H2*F2","v":341271.14917211997},{"$f":"I2*28.3/0.55/2000","v":1821.4749012255811},{"$f":"J2*41.5/0.55/2000","v":12875.229718766343},{"$f":"K2*'Master Input'!$F$16","v":0},{"$f":"K2*'Master Input'!$G$16","v":1821.4749012255811},{"$f":"L2*'Master Input'!$F$18","v":0},{"$f":"L2*'Master Input'!$G$18","v":12875.229718766343}]
["26007 MI Alpena","LP","N",{"$f":"SUM(E3:F3)","v":1567513},{"$f":"'Master Input'!X4","v":1023803},{"$f":"'Master Input'!Y4","v":543710},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},555008.11919967795,261733.4636453921,14278.845248500806,9874.4897648034275,{"$f":"K3*'Master Input'!$F$16","v":0},{"$f":"K3*'Master Input'!$G$16","v":14278.845248500806},{"$f":"L3*'Master Input'!$F$18","v":0},{"$f":"L3*'Master Input'!$G$18","v":9874.4897648034275}]
["26009 MI Antrim","LP","N",3145318,{"$f":"'Master Input'!X5","v":1076762},{"$f":"'Master Input'!Y5","v":2068556},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},583717.4265417112,995770.40448852826,15017.457428300388,37567.701623885383,{"$f":"K4*'Master Input'!$F$16","v":0},{"$f":"K4*'Master Input'!$G$16","v":15017.457428300388},{"$f":"L4*'Master Input'!$F$18","v":0},{"$f":"L4*'Master Input'!$G$18","v":37567.701623885383}]
["26011 MI Arenac","LP","N",625930,{"$f":"'Master Input'!X6","v":88609},{"$f":"'Master Input'!Y6","v":537321},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},48035.329486399489,258657.89928345208,1235.8180222410049,9758.4571093302366,{"$f":"K5*'Master Input'!$F$16","v":0},{"$f":"K5*'Master Input'!$G$16","v":1235.8180222410049},{"$f":"L5*'Master Input'!$F$18","v":0},{"$f":"L5*'Master Input'!$G$18","v":9758.4571093302366}]
["26015 MI Barry","LP","S",876142,{"$f":"'Master Input'!X7","v":260052},{"$f":"'Master Input'!Y7","v":616090},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},232390.92630234885,545660.34624032245,5978.7847403240658,20586.276699066711,{"$f":"K6*'Master Input'!$F$17","v":0},{"$f":"K6*'Master Input'!$G$17","v":5978.7847403240658},{"$f":"L6*'Master Input'!$F$19","v":0},{"$f":"L6*'Master Input'!$G$19","v":20586.276699066711}]
["26017 MI Bay","LP","N",234995,{"$f":"'Master Input'!X8","v":0},{"$f":"'Master Input'!Y8","v":234995},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},0,113122.90612523022,0,4267.8187310882304,{"$f":"K7*'Master Input'!$F$16","v":0},{"$f":"K7*'Master Input'!$G$16","v":0},{"$f":"L7*'Master Input'!$F$18","v":0},{"$f":"L7*'Master Input'!$G$18","v":4267.8187310882304}]
["26019 MI Benzie","LP","N",3182835,{"$f":"'Master Input'!X9","v":949901},{"$f":"'Master Input'!Y9","v":2232934},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},514945.5192413904,1074899.3947353552,13248.143813210316,40553.022619561118,{"$f":"K8*'Master Input'!$F$16","v":0},{"$f":"K8*'Master Input'!$G$16","v":13248.143813210316},{"$f":"L8*'Master Input'!$F$18","v":0},{"$f":"L8*'Master Input'!$G$18","v":40553.022619561118}]
["26029 MI Charlevoix","LP","N",500281,{"$f":"'Master Input'!X10","v":338935},{"$f":"'Master Input'!Y10","v":161346},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},183738.15751755252,77669.433016367984,4727.0816888606687,2930.2558819811552,{"$f":"K9*'Master Input'!$F$16","v":0},{"$f":"K9*'Master Input'!$G$16","v":4727.0816888606687},{"$f":"L9*'Master Input'!$F$18","v":0},{"$f":"L9*'Master Input'!$G$18","v":2930.2558819811552}]
["26031 MI Cheboygan","LP","N",4751606,{"$f":"'Master Input'!X11","v":1511757},{"$f":"'Master Input'!Y11","v":3239849},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},819530.13348949701,1559612.4780821761,21084.275252502513,58839.925309463913,{"$f":"K10*'Master Input'!$F$16","v":0},{"$f":"K10*'Master Input'!$G$16","v":21084.275252502513},{"$f":"L10*'Master Input'!$F$18","v":0},{"$f":"L10*'Master Input'!$G$18","v":58839.925309463913}]
["26035 MI Clare","LP","N",1494315,{"$f":"'Master Input'!X12","v":638650},{"$f":"'Master Input'!Y12","v":855665},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},346214.98015426239,411903.70633266715,8907.1672166960216,15540.003466186985,{"$f":"K11*'Master Input'!$F$16","v":0},{"$f":"K11*'Master Input'!$G$16","v":8907.1672166960216},{"$f":"L11*'Master Input'!$F$18","v":0},{"$f":"L11*'Master Input'!$G$18","v":15540.003466186985}]
["26037 MI Clinton","LP","S",377040,{"$f":"'Master Input'!X13","v":10372},{"$f":"'Master Input'!Y13","v":366668},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},9268.7565856365727,324751.55875804921,238.45982852137726,12251.990625871857,{"$f":"K12*'Master Input'!$F$17","v":0},{"$f":"K12*'Master Input'!$G$17","v":238.45982852137726},{"$f":"L12*'Master Input'!$F$19","v":0},{"$f":"L12*'Master Input'!$G$19","v":12251.990625871857}]
["26039 MI Crawford","LP","N",4277009,{"$f":"'Master Input'!X14","v":2106357},{"$f":"'Master Input'!Y14","v":2170652},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},1141865.4144723897,1044917.8170877815,29377.082935971481,39421.899462857211,{"$f":"K13*'Master Input'!$F$16","v":0},{"$f":"K13*'Master Input'!$G$16","v":29377.082935971481},{"$f":"L13*'Master Input'!$F$18","v":0},{"$f":"L13*'Master Input'!$G$18","v":39421.899462857211}]
["26045 MI Eaton","LP","N",209943,{"$f":"'Master Input'!X15","v":0},{"$f":"'Master Input'!Y15","v":209943},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},0,101063.26637013216,0,3812.8414130549859,{"$f":"K14*'Master Input'!$F$16","v":0},{"$f":"K14*'Master Input'!$G$16","v":0},{"$f":"L14*'Master Input'!$F$18","v":0},{"$f":"L14*'Master Input'!$G$18","v":3812.8414130549859}]
["26047 MI Emmet","LP","N",2665256,{"$f":"'Master Input'!X16","v":1130362},{"$f":"'Master Input'!Y16","v":1534894},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},612774.22280925757,738873.89039843017,15765.009550456352,27875.696774122593,{"$f":"K15*'Master Input'!$F$16","v":0},{"$f":"K15*'Master Input'!$G$16","v":15765.009550456352},{"$f":"L15*'Master Input'!$F$18","v":0},{"$f":"L15*'Master Input'!$G$18","v":27875.696774122593}]
["26049 MI Genesee","LP","S",1646423,{"$f":"'Master Input'!X17","v":0},{"$f":"'Master Input'!Y17","v":1646423},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},0,1458208.6127644181,0,55014.234027021223,{"$f":"K16*'Master Input'!$F$17","v":0},{"$f":"K16*'Master Input'!$G$17","v":0},{"$f":"L16*'Master Input'!$F$19","v":0},{"$f":"L16*'Master Input'!$G$19","v":55014.234027021223}]
["26051 MI Gladwin","LP","N",2497106,{"$f":"'Master Input'!X18","v":368529},{"$f":"'Master Input'!Y18","v":2128577},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},199781.19536721235,1024663.5722092987,5139.8252989928269,38657.762042441725,{"$f":"K17*'Master Input'!$F$16","v":0},{"$f":"K17*'Master Input'!$G$16","v":5139.8252989928269},{"$f":"L17*'Master Input'!$F$18","v":0},{"$f":"L17*'Master Input'!$G$18","v":38657.762042441725}]
["26055 MI Grand Traverse","LP","N",1728622,{"$f":"'Master Input'!X19","v":771223},{"$f":"'Master Input'!Y19","v":957399},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},418083.38783294556,460876.85781139717,10756.145341520327,17387.626908339076,{"$f":"K18*'Master Input'!$F$16","v":0},{"$f":"K18*'Master Input'!$G$16","v":10756.145341520327},{"$f":"L18*'Master Input'!$F$18","v":0},{"$f":"L18*'Master Input'!$G$18","v":17387.626908339076}]
["26057 MI Gratiot","LP","S",219986,{"$f":"'Master Input'!X20","v":0},{"$f":"'Master Input'!Y20","v":219986},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},0,194837.82714866914,0,7350.6998424270632,{"$f":"K19*'Master Input'!$F$17","v":0},{"$f":"K19*'Master Input'!$G$17","v":0},{"$f":"L19*'Master Input'!$F$19","v":0},{"$f":"L19*'Master Input'!$G$19","v":7350.6998424270632}]
["26063 MI Huron","LP","S",516384,{"$f":"'Master Input'!X21","v":0},{"$f":"'Master Input'!Y21","v":516384},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},0,457352.45213030995,0,17254.660694007147,{"$f":"K20*'Master Input'!$F$17","v":0},{"$f":"K20*'Master Input'!$G$17","v":0},{"$f":"L20*'Master Input'!$F$19","v":0},{"$f":"L20*'Master Input'!$G$19","v":17254.660694007147}]
["26065 MI Ingham","LP","S",2395245,{"$f":"'Master Input'!X22","v":467774},{"$f":"'Master Input'!Y22","v":1927471},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},418018.06238811824,1707128.0060188943,10754.464695985223,64405.283863440098,{"$f":"K21*'Master Input'!$F$17","v":0},{"$f":"K21*'Master Input'!$G$17","v":10754.464695985223},{"$f":"L21*'Master Input'!$F$19","v":0},{"$f":"L21*'Master Input'!$G$19","v":64405.283863440098}]
["26067 MI Ionia","LP","S",2090294,{"$f":"'Master Input'!X23","v":0},{"$f":"'Master Input'!Y23","v":2090294},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},0,1851337.5444887411,0,69845.916451166137,{"$f":"K22*'Master Input'!$F$17","v":0},{"$f":"K22*'Master Input'!$G$17","v":0},{"$f":"L22*'Master Input'!$F$19","v":0},{"$f":"L22*'Master Input'!$G$19","v":69845.916451166137}]
["26069 MI Iosco","LP","N",370824,{"$f":"'Master Input'!X24","v":201494},{"$f":"'Master Input'!Y24","v":169330},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},109230.78558083919,81512.805354093623,2810.2102108524991,3075.2558383589867,{"$f":"K23*'Master Input'!$F$16","v":0},{"$f":"K23*'Master Input'!$G$16","v":2810.2102108524991},{"$f":"L23*'Master Input'!$F$18","v":0},{"$f":"L23*'Master Input'!$G$18","v":3075.2558383589867}]
["26073 MI Isabella","LP","N",301435,{"$f":"'Master Input'!X25","v":0},{"$f":"'Master Input'!Y25","v":301435},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},0,145106.07973726577,0,5474.4566446332074,{"$f":"K24*'Master Input'!$F$16","v":0},{"$f":"K24*'Master Input'!$G$16","v":0},{"$f":"L24*'Master Input'!$F$18","v":0},{"$f":"L24*'Master Input'!$G$18","v":5474.4566446332074}]
["26079 MI Kalkaska","LP","N",6457381,{"$f":"'Master Input'!X26","v":3173387},{"$f":"'Master Input'!Y26","v":3283994},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},1720307.0809156725,1580863.1884840922,44258.809445375933,59641.656656445295,{"$f":"K25*'Master Input'!$F$16","v":0},{"$f":"K25*'Master Input'!$G$16","v":44258.809445375933},{"$f":"L25*'Master Input'!$F$18","v":0},{"$f":"L25*'Master Input'!$G$18","v":59641.656656445295}]
["26081 MI Kent","LP","S",1057177,{"$f":"'Master Input'!X27","v":26396},{"$f":"'Master Input'!Y27","v":1030781},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},23588.324222373987,912945.05244030221,606.86325044834882,34442.926978429576,{"$f":"K26*'Master Input'!$F$17","v":0},{"$f":"K26*'Master Input'!$G$17","v":606.86325044834882},{"$f":"L26*'Master Input'!$F$19","v":0},{"$f":"L26*'Master Input'!$G$19","v":34442.926978429576}]
["26085 MI Lake","LP","N",2018012,{"$f":"'Master Input'!X28","v":970798},{"$f":"'Master Input'!Y28","v":1047214},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},526273.8750548776,504112.3896892565,13539.591512775487,19018.785611003768,{"$f":"K27*'Master Input'!$F$16","v":0},{"$f":"K27*'Master Input'!$G$16","v":13539.591512775487},{"$f":"L27*'Master Input'!$F$18","v":0},{"$f":"L27*'Master Input'!$G$18","v":19018.785611003768}]
["26087 MI Lapeer","LP","S",287692,{"$f":"'Master Input'!X29","v":14375},{"$f":"'Master Input'!Y29","v":273317},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},12845.967597235416,242072.17915136783,330.49171181978386,9132.7231225288779,{"$f":"K28*'Master Input'!$F$17","v":0},{"$f":"K28*'Master Input'!$G$17","v":330.49171181978386},{"$f":"L28*'Master Input'!$F$19","v":0},{"$f":"L28*'Master Input'!$G$19","v":9132.7231225288779}]
["26089 MI Leelanau","LP","N",291438,{"$f":"'Master Input'!X30","v":119727},{"$f":"'Master Input'!Y30","v":171711},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},64904.534453815664,82658.981398197429,1669.8166591299846,3118.4979345683573,{"$f":"K29*'Master Input'!$F$16","v":0},{"$f":"K29*'Master Input'!$G$16","v":1669.8166591299846},{"$f":"L29*'Master Input'!$F$18","v":0},{"$f":"L29*'Master Input'!$G$18","v":3118.4979345683573}]
["26093 MI Livingston","LP","S",592829,{"$f":"'Master Input'!X31","v":7604},{"$f":"'Master Input'!Y31","v":585225},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},6795.1817467393466,518323.74511596147,174.82149402974864,19554.94129301127,{"$f":"K30*'Master Input'!$F$17","v":0},{"$f":"K30*'Master Input'!$G$17","v":174.82149402974864},{"$f":"L30*'Master Input'!$F$19","v":0},{"$f":"L30*'Master Input'!$G$19","v":19554.94129301127}]
["26101 MI Manistee","LP","N",1008054,{"$f":"'Master Input'!X32","v":349266},{"$f":"'Master Input'!Y32","v":658788},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},189338.63815635888,317130.20736793615,4871.1667816590507,11964.457823426683,{"$f":"K31*'Master Input'!$F$16","v":0},{"$f":"K31*'Master Input'!$G$16","v":4871.1667816590507},{"$f":"L31*'Master Input'!$F$18","v":0},{"$f":"L31*'Master Input'!$G$18","v":11964.457823426683}]
["26105 MI Mason","LP","N",420665,{"$f":"'Master Input'!X33","v":230698},{"$f":"'Master Input'!Y33","v":189967},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},125062.40271138812,91447.133376844649,3217.5145424838943,3450.0509410355025,{"$f":"K32*'Master Input'!$F$16","v":0},{"$f":"K32*'Master Input'!$G$16","v":3217.5145424838943},{"$f":"L32*'Master Input'!$F$18","v":0},{"$f":"L32*'Master Input'!$G$18","v":3450.0509410355025}]
["26107 MI Mecosta","LP","N",431641,{"$f":"'Master Input'!X34","v":0},{"$f":"'Master Input'!Y34","v":431641},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},0,207785.20531415773,0,7839.1691095795868,{"$f":"K33*'Master Input'!$F$16","v":0},{"$f":"K33*'Master Input'!$G$16","v":0},{"$f":"L33*'Master Input'!$F$18","v":0},{"$f":"L33*'Master Input'!$G$18","v":7839.1691095795868}]
["26111 MI Midland","LP","N",436750,{"$f":"'Master Input'!X35","v":117186},{"$f":"'Master Input'!Y35","v":319564},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},{"$f":"G34*E34","v":63527.047153147098},{"$f":"H34*F34","v":153833.09590843663},{"$f":"I34*28.3/0.55/2000","v":1634.3776676673299},{"$f":"J34*41.5/0.55/2000","v":5803.7031638182907},{"$f":"K34*'Master Input'!$F$16","v":0},{"$f":"K34*'Master Input'!$G$16","v":1634.3776676673299},{"$f":"L34*'Master Input'!$F$18","v":0},{"$f":"L34*'Master Input'!$G$18","v":5803.7031638182907}]
["26113 MI Missaukee","LP","N",5282587,{"$f":"'Master Input'!X36","v":3289677},{"$f":"'Master Input'!Y36","v":1992910},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},1783348.4025192726,959355.60691092385,45880.690719359467,36193.870624366667,{"$f":"K35*'Master Input'!$F$16","v":0},{"$f":"K35*'Master Input'!$G$16","v":45880.690719359467},{"$f":"L35*'Master Input'!$F$18","v":0},{"$f":"L35*'Master Input'!$G$18","v":36193.870624366667}]
["26117 MI Montcalm","LP","S",845695,{"$f":"'Master Input'!X37","v":97409},{"$f":"'Master Input'!Y37","v":748286},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},87047.850968981191,662744.07610379311,2239.5038022019703,25003.526507552193,{"$f":"K36*'Master Input'!$F$17","v":0},{"$f":"K36*'Master Input'!$G$17","v":2239.5038022019703},{"$f":"L36*'Master Input'!$F$19","v":0},{"$f":"L36*'Master Input'!$G$19","v":25003.526507552193}]
["26119 MI Montmorency","LP","N",5011178,{"$f":"'Master Input'!X38","v":1613008},{"$f":"'Master Input'!Y38","v":3398170},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},874418.74690153683,1635825.7235582611,22496.409579375901,61715.24320697075,{"$f":"K37*'Master Input'!$F$16","v":0},{"$f":"K37*'Master Input'!$G$16","v":22496.409579375901},{"$f":"L37*'Master Input'!$F$18","v":0},{"$f":"L37*'Master Input'!$G$18","v":61715.24320697075}]
["26121 MI Muskegon","LP","S",1008942,{"$f":"'Master Input'!X39","v":153137},{"$f":"'Master Input'!Y39","v":855805},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},136848.20451741494,757971.81031050521,3520.7310798571298,28596.20920716906,{"$f":"K38*'Master Input'!$F$17","v":0},{"$f":"K38*'Master Input'!$G$17","v":3520.7310798571298},{"$f":"L38*'Master Input'!$F$19","v":0},{"$f":"L38*'Master Input'!$G$19","v":28596.20920716906}]
["26123 MI Newaygo","LP","N",273105,{"$f":"'Master Input'!X40","v":42811},{"$f":"'Master Input'!Y40","v":230294},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},23208.031809886677,110859.91847998368,597.07936383617539,4182.4423790175661,{"$f":"K39*'Master Input'!$F$16","v":0},{"$f":"K39*'Master Input'!$G$16","v":597.07936383617539},{"$f":"L39*'Master Input'!$F$18","v":0},{"$f":"L39*'Master Input'!$G$18","v":4182.4423790175661}]
["26127 MI Oceana","LP","N",577691,{"$f":"'Master Input'!X41","v":125261},{"$f":"'Master Input'!Y41","v":452430},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},67904.540247558223,217792.70375215603,1746.9986263689975,8216.7247324677046,{"$f":"K40*'Master Input'!$F$16","v":0},{"$f":"K40*'Master Input'!$G$16","v":1746.9986263689975},{"$f":"L40*'Master Input'!$F$18","v":0},{"$f":"L40*'Master Input'!$G$18","v":8216.7247324677046}]
["26129 MI Ogemaw","LP","N",2713088,{"$f":"'Master Input'!X42","v":1023469},{"$f":"'Master Input'!Y42","v":1689619},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},554827.05632741377,813356.07789274387,14274.186994605281,30685.706575044424,{"$f":"K41*'Master Input'!$F$16","v":0},{"$f":"K41*'Master Input'!$G$16","v":14274.186994605281},{"$f":"L41*'Master Input'!$F$18","v":0},{"$f":"L41*'Master Input'!$G$18","v":30685.706575044424}]
["26133 MI Osceola","LP","N",1058297,{"$f":"'Master Input'!X43","v":205884},{"$f":"'Master Input'!Y43","v":852413},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},111610.62393185651,410338.24455382396,2871.4369611559446,15480.942862712449,{"$f":"K42*'Master Input'!$F$16","v":0},{"$f":"K42*'Master Input'!$G$16","v":2871.4369611559446},{"$f":"L42*'Master Input'!$F$18","v":0},{"$f":"L42*'Master Input'!$G$18","v":15480.942862712449}]
["26135 MI Oscoda","LP","N",1550748,{"$f":"'Master Input'!X44","v":786867},{"$f":"'Master Input'!Y44","v":763881},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},426564.06919133168,367720.328746769,10974.330143740624,13873.085129991738,{"$f":"K43*'Master Input'!$F$16","v":0},{"$f":"K43*'Master Input'!$G$16","v":10974.330143740624},{"$f":"L43*'Master Input'!$F$18","v":0},{"$f":"L43*'Master Input'!$G$18","v":13873.085129991738}]
["26137 MI Otsego","LP","S",4105273,{"$f":"'Master Input'!X45","v":2249565},{"$f":"'Master Input'!Y45","v":1855708},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},2010284.4589826011,1643568.7477494136,51719.13653564328,62007.366392364238,{"$f":"K44*'Master Input'!$F$17","v":0},{"$f":"K44*'Master Input'!$G$17","v":51719.13653564328},{"$f":"L44*'Master Input'!$F$19","v":0},{"$f":"L44*'Master Input'!$G$19","v":62007.366392364238}]
["26139 MI Ottawa","LP","N",261688,{"$f":"'Master Input'!X46","v":43461},{"$f":"'Master Input'!Y46","v":218227},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},23560.399675071476,105051.05400110902,606.14482800411167,3963.2897645872949,{"$f":"K45*'Master Input'!$F$16","v":0},{"$f":"K45*'Master Input'!$G$16","v":606.14482800411167},{"$f":"L45*'Master Input'!$F$18","v":0},{"$f":"L45*'Master Input'!$G$18","v":3963.2897645872949}]
["26141 MI Presque Isle","LP","N",2211446,{"$f":"'Master Input'!X47","v":1398746},{"$f":"'Master Input'!Y47","v":812700},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},758266.37223965221,391221.02941753907,19508.12575852923,14759.702473479882,{"$f":"K46*'Master Input'!$F$16","v":0},{"$f":"K46*'Master Input'!$G$16","v":19508.12575852923},{"$f":"L46*'Master Input'!$F$18","v":0},{"$f":"L46*'Master Input'!$G$18","v":14759.702473479882}]
["26143 MI Roscommon","LP","S",4260801,{"$f":"'Master Input'!X48","v":2039244},{"$f":"'Master Input'!Y48","v":2221557},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},1822334.7719552515,1967594.9322543978,46883.703678485101,74231.990625961364,{"$f":"K47*'Master Input'!$F$17","v":0},{"$f":"K47*'Master Input'!$G$17","v":46883.703678485101},{"$f":"L47*'Master Input'!$F$19","v":0},{"$f":"L47*'Master Input'!$G$19","v":74231.990625961364}]
["26145 MI Saginaw","LP","S",131429,{"$f":"'Master Input'!X49","v":44773},{"$f":"'Master Input'!Y49","v":86656},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},40010.60919867974,76749.732934800733,1029.3638548387605,2895.5581061765729,{"$f":"K48*'Master Input'!$F$17","v":0},{"$f":"K48*'Master Input'!$G$17","v":1029.3638548387605},{"$f":"L48*'Master Input'!$F$19","v":0},{"$f":"L48*'Master Input'!$G$19","v":2895.5581061765729}]
["26151 MI Sanilac","LP","S",594126,{"$f":"'Master Input'!X50","v":0},{"$f":"'Master Input'!Y50","v":594126},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},0,526207.20815201965,0,19852.362853008013,{"$f":"K49*'Master Input'!$F$17","v":0},{"$f":"K49*'Master Input'!$G$17","v":0},{"$f":"L49*'Master Input'!$F$19","v":0},{"$f":"L49*'Master Input'!$G$19","v":19852.362853008013}]
["26155 MI Shiawassee","LP","S",276189,{"$f":"'Master Input'!X51","v":34481},{"$f":"'Master Input'!Y51","v":241708},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},30813.343215323435,214076.62998759249,792.74328453968474,8076.527404077352,{"$f":"K50*'Master Input'!$F$17","v":0},{"$f":"K50*'Master Input'!$G$17","v":792.74328453968474},{"$f":"L50*'Master Input'!$F$19","v":0},{"$f":"L50*'Master Input'!$G$19","v":8076.527404077352}]
["26157 MI Tuscola","LP","S",968922,{"$f":"'Master Input'!X52","v":51102},{"$f":"'Master Input'!Y52","v":917820},{"$f":"'Master Input'!$D$17","v":0.8936325285033333},{"$f":"'Master Input'!$D$19","v":0.88568284867522995},45666.409471577339,812897.43217109959,1174.8721709505805,30668.403122818752,{"$f":"K51*'Master Input'!$F$17","v":0},{"$f":"K51*'Master Input'!$G$17","v":1174.8721709505805},{"$f":"L51*'Master Input'!$F$19","v":0},{"$f":"L51*'Master Input'!$G$19","v":30668.403122818752}]
["26165 MI Wexford","LP","N",2575447,{"$f":"'Master Input'!X53","v":1421017},{"$f":"'Master Input'!Y53","v":1154430},{"$f":"'Master Input'!$D$16","v":0.54210440797661064},{"$f":"'Master Input'!$D$18","v":0.48138431083738042},770339.57950969937,555724.48995999712,19818.736454658629,20965.969393945343,{"$f":"K52*'Master Input'!$F$16","v":0},{"$f":"K52*'Master Input'!$G$16","v":19818.736454658629},{"$f":"L52*'Master Input'!$F$18","v":0},{"$f":"L52*'Master Input'!$G$18","v":20965.969393945343}]

{"sheet":"Private","index":7,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["County code and name","LP/UP","N/S or E/W","Total","Softwoods","Hardwoods","soft_avail","hard_avail","soft_vol_avail","hard_vol_avail","soft_GT_avail","hard_GT_avail","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)"]
["26001 MI Alcona","LP","N",{"$f":"SUM(E2:F2)","v":6570977},{"$f":"'Master Input'!AE3","v":2055367},{"$f":"'Master Input'!AF3","v":4515610},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},{"$f":"G2*E2","v":1408846.4131271923},{"$f":"H2*F2","v":2537296.1453974834},{"$f":"I2*28.3/0.55/2000","v":36245.775901363217},{"$f":"J2*41.5/0.55/2000","v":95725.263667268679},{"$f":"K2*'Master Input'!$F$22","v":0},{"$f":"K2*'Master Input'!$G$22","v":36245.775901363217},{"$f":"L2*'Master Input'!$F$24","v":0},{"$f":"L2*'Master Input'!$G$24","v":95725.263667268679}]
["26007 MI Alpena","LP","N",{"$f":"SUM(E3:F3)","v":6334734},{"$f":"'Master Input'!AE4","v":2550725},{"$f":"'Master Input'!AF4","v":3784009},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1748388.3740100223,2126213.6123025208,44981.264531348752,80216.240827776928,{"$f":"K3*'Master Input'!$F$22","v":0},{"$f":"K3*'Master Input'!$G$22","v":44981.264531348752},{"$f":"L3*'Master Input'!$F$24","v":0},{"$f":"L3*'Master Input'!$G$24","v":80216.240827776928}]
["26009 MI Antrim","LP","N",5299749,{"$f":"'Master Input'!AE5","v":340356},{"$f":"'Master Input'!AF5","v":4959393},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},233296.20928346066,2786655.3449946432,6002.0752024744879,105132.90619752517,{"$f":"K4*'Master Input'!$F$22","v":0},{"$f":"K4*'Master Input'!$G$22","v":6002.0752024744879},{"$f":"L4*'Master Input'!$F$24","v":0},{"$f":"L4*'Master Input'!$G$24","v":105132.90619752517}]
["26011 MI Arenac","LP","N",5481397,{"$f":"'Master Input'!AE6","v":1144137},{"$f":"'Master Input'!AF6","v":4337260},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},784245.98068184732,2437082.2722924892,20176.510230269341,91944.467545580264,{"$f":"K5*'Master Input'!$F$22","v":0},{"$f":"K5*'Master Input'!$G$22","v":20176.510230269341},{"$f":"L5*'Master Input'!$F$24","v":0},{"$f":"L5*'Master Input'!$G$24","v":91944.467545580264}]
["26015 MI Barry","LP","S",6208382,{"$f":"'Master Input'!AE7","v":324330},{"$f":"'Master Input'!AF7","v":5884052},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},309028.63453218294,4441599.7791625224,7950.4639611461598,167569.44621385878,{"$f":"K6*'Master Input'!$F$23","v":0},{"$f":"K6*'Master Input'!$G$23","v":7950.4639611461598},{"$f":"L6*'Master Input'!$F$25","v":0},{"$f":"L6*'Master Input'!$G$25","v":167569.44621385878}]
["26017 MI Bay","LP","N",1221787,{"$f":"'Master Input'!AE8","v":98372},{"$f":"'Master Input'!AF8","v":1123415},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},67428.853023400763,631240.64061814756,1734.7604914202195,23814.987805139201,{"$f":"K7*'Master Input'!$F$22","v":0},{"$f":"K7*'Master Input'!$G$22","v":1734.7604914202195},{"$f":"L7*'Master Input'!$F$24","v":0},{"$f":"L7*'Master Input'!$G$24","v":23814.987805139201}]
["26019 MI Benzie","LP","N",3386430,{"$f":"'Master Input'!AE9","v":635114},{"$f":"'Master Input'!AF9","v":2751316},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},435337.37810661725,1545949.1589332165,11200.043454924788,58324.445541571346,{"$f":"K8*'Master Input'!$F$22","v":0},{"$f":"K8*'Master Input'!$G$22","v":11200.043454924788},{"$f":"L8*'Master Input'!$F$24","v":0},{"$f":"L8*'Master Input'!$G$24","v":58324.445541571346}]
["26029 MI Charlevoix","LP","N",5220430,{"$f":"'Master Input'!AE10","v":284295},{"$f":"'Master Input'!AF10","v":4936135},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},194869.33040181882,2773586.8041442032,5013.4564094286116,104639.86579271311,{"$f":"K9*'Master Input'!$F$22","v":0},{"$f":"K9*'Master Input'!$G$22","v":5013.4564094286116},{"$f":"L9*'Master Input'!$F$24","v":0},{"$f":"L9*'Master Input'!$G$24","v":104639.86579271311}]
["26031 MI Cheboygan","LP","N",9709089,{"$f":"'Master Input'!AE11","v":3054729},{"$f":"'Master Input'!AF11","v":6654360},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},2093856.7149932908,3739047.8757215962,53869.222758463759,141064.07894767838,{"$f":"K10*'Master Input'!$F$22","v":0},{"$f":"K10*'Master Input'!$G$22","v":53869.222758463759},{"$f":"L10*'Master Input'!$F$24","v":0},{"$f":"L10*'Master Input'!$G$24","v":141064.07894767838}]
["26035 MI Clare","LP","N",6664000,{"$f":"'Master Input'!AE12","v":1337892},{"$f":"'Master Input'!AF12","v":5326108},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},917054.88380010263,2992710.464006125,23593.321101402638,112906.80386932197,{"$f":"K11*'Master Input'!$F$22","v":0},{"$f":"K11*'Master Input'!$G$22","v":23593.321101402638},{"$f":"L11*'Master Input'!$F$24","v":0},{"$f":"L11*'Master Input'!$G$24","v":112906.80386932197}]
["26037 MI Clinton","LP","S",1644130,{"$f":"'Master Input'!AE13","v":156282},{"$f":"'Master Input'!AF13","v":1487848},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},148908.86770252092,1123107.9107097287,3831.0190508921291,42371.798449503396,{"$f":"K12*'Master Input'!$F$23","v":0},{"$f":"K12*'Master Input'!$G$23","v":3831.0190508921291},{"$f":"L12*'Master Input'!$F$25","v":0},{"$f":"L12*'Master Input'!$G$25","v":42371.798449503396}]
["26039 MI Crawford","LP","N",1652232,{"$f":"'Master Input'!AE14","v":660802},{"$f":"'Master Input'!AF14","v":991430},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},452945.15650357085,557079.00315382122,11653.043571864593,21017.071482621435,{"$f":"K13*'Master Input'!$F$22","v":0},{"$f":"K13*'Master Input'!$G$22","v":11653.043571864593},{"$f":"L13*'Master Input'!$F$24","v":0},{"$f":"L13*'Master Input'!$G$24","v":21017.071482621435}]
["26045 MI Eaton","LP","N",4978306,{"$f":"'Master Input'!AE15","v":11812},{"$f":"'Master Input'!AF15","v":4966494},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},8096.5072572724948,2790645.3574023726,208.30105034619234,105283.43848381679,{"$f":"K14*'Master Input'!$F$22","v":0},{"$f":"K14*'Master Input'!$G$22","v":208.30105034619234},{"$f":"L14*'Master Input'!$F$24","v":0},{"$f":"L14*'Master Input'!$G$24","v":105283.43848381679}]
["26047 MI Emmet","LP","N",6089221,{"$f":"'Master Input'!AE16","v":999283},{"$f":"'Master Input'!AF16","v":5089938},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},684956.15150432021,2860007.8544675414,17622.05371597478,107900.29632763905,{"$f":"K15*'Master Input'!$F$22","v":0},{"$f":"K15*'Master Input'!$G$22","v":17622.05371597478},{"$f":"L15*'Master Input'!$F$24","v":0},{"$f":"L15*'Master Input'!$G$24","v":107900.29632763905}]
["26049 MI Genesee","LP","S",3645186,{"$f":"'Master Input'!AE17","v":87016},{"$f":"'Master Input'!AF17","v":3558170},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},82910.725688195453,2685898.6097034346,2133.0668517963013,101331.62936608412,{"$f":"K16*'Master Input'!$F$23","v":0},{"$f":"K16*'Master Input'!$G$23","v":2133.0668517963013},{"$f":"L16*'Master Input'!$F$25","v":0},{"$f":"L16*'Master Input'!$G$25","v":101331.62936608412}]
["26051 MI Gladwin","LP","N",3931523,{"$f":"'Master Input'!AE18","v":734654},{"$f":"'Master Input'!AF18","v":3196869},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},503566.83394719497,1796302.9116865068,12955.401273368745,67769.609849990928,{"$f":"K17*'Master Input'!$F$22","v":0},{"$f":"K17*'Master Input'!$G$22","v":12955.401273368745},{"$f":"L17*'Master Input'!$F$24","v":0},{"$f":"L17*'Master Input'!$G$24","v":67769.609849990928}]
["26055 MI Grand Traverse","LP","N",5995581,{"$f":"'Master Input'!AE19","v":2976889},{"$f":"'Master Input'!AF19","v":3018692},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},2040501.4724512917,1696186.246319372,52496.537882155957,63992.481111139932,{"$f":"K18*'Master Input'!$F$22","v":0},{"$f":"K18*'Master Input'!$G$22","v":52496.537882155957},{"$f":"L18*'Master Input'!$F$24","v":0},{"$f":"L18*'Master Input'!$G$24","v":63992.481111139932}]
["26057 MI Gratiot","LP","S",2047095,{"$f":"'Master Input'!AE20","v":0},{"$f":"'Master Input'!AF20","v":2047095},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},0,1545257.7067511817,0,58298.35893652185,{"$f":"K19*'Master Input'!$F$23","v":0},{"$f":"K19*'Master Input'!$G$23","v":0},{"$f":"L19*'Master Input'!$F$25","v":0},{"$f":"L19*'Master Input'!$G$25","v":58298.35893652185}]
["26063 MI Huron","LP","S",3563020,{"$f":"'Master Input'!AE21","v":235105},{"$f":"'Master Input'!AF21","v":3327915},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},224013.12589550417,2512089.7179480479,5763.2467844025159,94774.293904403617,{"$f":"K20*'Master Input'!$F$23","v":0},{"$f":"K20*'Master Input'!$G$23","v":5763.2467844025159},{"$f":"L20*'Master Input'!$F$25","v":0},{"$f":"L20*'Master Input'!$G$25","v":94774.293904403617}]
["26065 MI Ingham","LP","S",1939039,{"$f":"'Master Input'!AE22","v":62954},{"$f":"'Master Input'!AF22","v":1876085},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},59983.931977735774,1416170.136105208,1543.2229772453838,53428.236953060114,{"$f":"K21*'Master Input'!$F$23","v":0},{"$f":"K21*'Master Input'!$G$23","v":1543.2229772453838},{"$f":"L21*'Master Input'!$F$25","v":0},{"$f":"L21*'Master Input'!$G$25","v":53428.236953060114}]
["26067 MI Ionia","LP","S",4617704,{"$f":"'Master Input'!AE23","v":251086},{"$f":"'Master Input'!AF23","v":4366618},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},239240.1681316797,3296158.7600665488,6154.9970528423037,124355.08049341978,{"$f":"K22*'Master Input'!$F$23","v":0},{"$f":"K22*'Master Input'!$G$23","v":6154.9970528423037},{"$f":"L22*'Master Input'!$F$25","v":0},{"$f":"L22*'Master Input'!$G$25","v":124355.08049341978}]
["26069 MI Iosco","LP","N",4807607,{"$f":"'Master Input'!AE24","v":1353276},{"$f":"'Master Input'!AF24","v":3454331},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},927599.80994689232,1940969.3776094555,23864.613292270045,73227.481064356733,{"$f":"K23*'Master Input'!$F$22","v":0},{"$f":"K23*'Master Input'!$G$22","v":23864.613292270045},{"$f":"L23*'Master Input'!$F$24","v":0},{"$f":"L23*'Master Input'!$G$24","v":73227.481064356733}]
["26073 MI Isabella","LP","N",6736060,{"$f":"'Master Input'!AE25","v":50351},{"$f":"'Master Input'!AF25","v":6685709},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},34512.972986025008,3756662.7044738722,887.9246686404615,141728.63839605972,{"$f":"K24*'Master Input'!$F$22","v":0},{"$f":"K24*'Master Input'!$G$22","v":887.9246686404615},{"$f":"L24*'Master Input'!$F$24","v":0},{"$f":"L24*'Master Input'!$G$24","v":141728.63839605972}]
["26079 MI Kalkaska","LP","N",5342214,{"$f":"'Master Input'!AE26","v":2016093},{"$f":"'Master Input'!AF26","v":3326121},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1381926.1433996169,1868928.8916504353,35553.190780190147,70509.590003175515,{"$f":"K25*'Master Input'!$F$22","v":0},{"$f":"K25*'Master Input'!$G$22","v":35553.190780190147},{"$f":"L25*'Master Input'!$F$24","v":0},{"$f":"L25*'Master Input'!$G$24","v":70509.590003175515}]
["26081 MI Kent","LP","S",6047706,{"$f":"'Master Input'!AE27","v":1383804},{"$f":"'Master Input'!AF27","v":4663902},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},1318518.3627175188,3520564.7559259585,33921.88151355071,132821.30670084295,{"$f":"K26*'Master Input'!$F$23","v":0},{"$f":"K26*'Master Input'!$G$23","v":33921.88151355071},{"$f":"L26*'Master Input'!$F$25","v":0},{"$f":"L26*'Master Input'!$G$25","v":132821.30670084295}]
["26085 MI Lake","LP","N",6380319,{"$f":"'Master Input'!AE28","v":3155819},{"$f":"'Master Input'!AF28","v":3224500},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},2163148.6146409097,1811828.6169164707,55651.914358488859,68355.352365485029,{"$f":"K27*'Master Input'!$F$22","v":0},{"$f":"K27*'Master Input'!$G$22","v":55651.914358488859},{"$f":"L27*'Master Input'!$F$24","v":0},{"$f":"L27*'Master Input'!$G$24","v":68355.352365485029}]
["26087 MI Lapeer","LP","S",3047788,{"$f":"'Master Input'!AE29","v":217481},{"$f":"'Master Input'!AF29","v":2830307},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},207220.5977451783,2136468.3633255013,5331.2208328986771,80603.124616371191,{"$f":"K28*'Master Input'!$F$23","v":0},{"$f":"K28*'Master Input'!$G$23","v":5331.2208328986771},{"$f":"L28*'Master Input'!$F$25","v":0},{"$f":"L28*'Master Input'!$G$25","v":80603.124616371191}]
["26089 MI Leelanau","LP","N",2597974,{"$f":"'Master Input'!AE30","v":157135},{"$f":"'Master Input'!AF30","v":2440839},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},107707.81136738177,1371493.8593536306,2771.0282379062764,51742.722875614243,{"$f":"K29*'Master Input'!$F$22","v":0},{"$f":"K29*'Master Input'!$G$22","v":2771.0282379062764},{"$f":"L29*'Master Input'!$F$24","v":0},{"$f":"L29*'Master Input'!$G$24","v":51742.722875614243}]
["26093 MI Livingston","LP","S",2321003,{"$f":"'Master Input'!AE31","v":316326},{"$f":"'Master Input'!AF31","v":2004677},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},301402.25032228685,1513238.3127294232,7754.2578946551976,57090.354525700954,{"$f":"K30*'Master Input'!$F$23","v":0},{"$f":"K30*'Master Input'!$G$23","v":7754.2578946551976},{"$f":"L30*'Master Input'!$F$25","v":0},{"$f":"L30*'Master Input'!$G$25","v":57090.354525700954}]
["26101 MI Manistee","LP","N",6533656,{"$f":"'Master Input'!AE32","v":2472914},{"$f":"'Master Input'!AF32","v":4060742},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1695053.0094489295,2281708.3459496428,43609.091061277002,86082.633051736513,{"$f":"K31*'Master Input'!$F$22","v":0},{"$f":"K31*'Master Input'!$G$22","v":43609.091061277002},{"$f":"L31*'Master Input'!$F$24","v":0},{"$f":"L31*'Master Input'!$G$24","v":86082.633051736513}]
["26105 MI Mason","LP","N",6567168,{"$f":"'Master Input'!AE33","v":1043683},{"$f":"'Master Input'!AF33","v":5523485},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},715390.02571892389,3103615.5025923005,18405.034298041403,117090.94850689132,{"$f":"K32*'Master Input'!$F$22","v":0},{"$f":"K32*'Master Input'!$G$22","v":18405.034298041403},{"$f":"L32*'Master Input'!$F$24","v":0},{"$f":"L32*'Master Input'!$G$24","v":117090.94850689132}]
["26107 MI Mecosta","LP","N",8199916,{"$f":"'Master Input'!AE34","v":2782436},{"$f":"'Master Input'!AF34","v":5417480},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1907214.1268960591,3044051.8826399883,49067.417991962247,114843.77557232682,{"$f":"K33*'Master Input'!$F$22","v":0},{"$f":"K33*'Master Input'!$G$22","v":49067.417991962247},{"$f":"L33*'Master Input'!$F$24","v":0},{"$f":"L33*'Master Input'!$G$24","v":114843.77557232682}]
["26111 MI Midland","LP","N",4695521,{"$f":"'Master Input'!AE35","v":205595},{"$f":"'Master Input'!AF35","v":4489926},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},{"$f":"G34*E34","v":140924.60290881633},{"$f":"H34*F34","v":2522864.4486392625},{"$f":"I34*28.3/0.55/2000","v":3625.6056930177292},{"$f":"J34*41.5/0.55/2000","v":95180.795107753991},{"$f":"K34*'Master Input'!$F$22","v":0},{"$f":"K34*'Master Input'!$G$22","v":3625.6056930177292},{"$f":"L34*'Master Input'!$F$24","v":0},{"$f":"L34*'Master Input'!$G$24","v":95180.795107753991}]
["26113 MI Missaukee","LP","N",7664063,{"$f":"'Master Input'!AE36","v":2217001},{"$f":"'Master Input'!AF36","v":5447062},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1519638.0533254638,3060673.8439194495,39096.142644646017,115470.87683877922,{"$f":"K35*'Master Input'!$F$22","v":0},{"$f":"K35*'Master Input'!$G$22","v":39096.142644646017},{"$f":"L35*'Master Input'!$F$24","v":0},{"$f":"L35*'Master Input'!$G$24","v":115470.87683877922}]
["26117 MI Montcalm","LP","S",5769737,{"$f":"'Master Input'!AE37","v":800226},{"$f":"'Master Input'!AF37","v":4969511},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},762472.63002852222,3751254.9107563505,19616.341299824708,141524.61708762593,{"$f":"K36*'Master Input'!$F$23","v":0},{"$f":"K36*'Master Input'!$G$23","v":19616.341299824708},{"$f":"L36*'Master Input'!$F$25","v":0},{"$f":"L36*'Master Input'!$G$25","v":141524.61708762593}]
["26119 MI Montmorency","LP","N",8014460,{"$f":"'Master Input'!AE38","v":2773795},{"$f":"'Master Input'!AF38","v":5240665},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1901291.1740337079,2944700.5174980792,48915.036568321761,111095.51952379117,{"$f":"K37*'Master Input'!$F$22","v":0},{"$f":"K37*'Master Input'!$G$22","v":48915.036568321761},{"$f":"L37*'Master Input'!$F$24","v":0},{"$f":"L37*'Master Input'!$G$24","v":111095.51952379117}]
["26121 MI Muskegon","LP","S",6772526,{"$f":"'Master Input'!AE39","v":910922},{"$f":"'Master Input'!AF39","v":5861604},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},867946.17157008336,4424654.8181318175,22329.887868575781,166930.15904770038,{"$f":"K38*'Master Input'!$F$23","v":0},{"$f":"K38*'Master Input'!$G$23","v":22329.887868575781},{"$f":"L38*'Master Input'!$F$25","v":0},{"$f":"L38*'Master Input'!$G$25","v":166930.15904770038}]
["26123 MI Newaygo","LP","N",11120084,{"$f":"'Master Input'!AE40","v":5000686},{"$f":"'Master Input'!AF40","v":6119398},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},3427708.3042957131,3438455.703117202,88185.586374153339,129723.55607214896,{"$f":"K39*'Master Input'!$F$22","v":0},{"$f":"K39*'Master Input'!$G$22","v":88185.586374153339},{"$f":"L39*'Master Input'!$F$24","v":0},{"$f":"L39*'Master Input'!$G$24","v":129723.55607214896}]
["26127 MI Oceana","LP","N",7841769,{"$f":"'Master Input'!AE41","v":2017992},{"$f":"'Master Input'!AF41","v":5823777},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1383227.8084251469,3272347.9073158484,35586.679071301507,123456.76195782518,{"$f":"K40*'Master Input'!$F$22","v":0},{"$f":"K40*'Master Input'!$G$22","v":35586.679071301507},{"$f":"L40*'Master Input'!$F$24","v":0},{"$f":"L40*'Master Input'!$G$24","v":123456.76195782518}]
["26129 MI Ogemaw","LP","N",3995161,{"$f":"'Master Input'!AE42","v":1301409},{"$f":"'Master Input'!AF42","v":2693752},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},892047.69837281911,1513604.2674758807,22949.954421773436,57104.161000226406,{"$f":"K41*'Master Input'!$F$22","v":0},{"$f":"K41*'Master Input'!$G$22","v":22949.954421773436},{"$f":"L41*'Master Input'!$F$24","v":0},{"$f":"L41*'Master Input'!$G$24","v":57104.161000226406}]
["26133 MI Osceola","LP","N",6292884,{"$f":"'Master Input'!AE43","v":1571219},{"$f":"'Master Input'!AF43","v":4721665},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1076988.3200359324,2653077.3039208893,27707.972233651712,100093.37101156081,{"$f":"K42*'Master Input'!$F$22","v":0},{"$f":"K42*'Master Input'!$G$22","v":27707.972233651712},{"$f":"L42*'Master Input'!$F$24","v":0},{"$f":"L42*'Master Input'!$G$24","v":100093.37101156081}]
["26135 MI Oscoda","LP","N",4173132,{"$f":"'Master Input'!AE44","v":1193189},{"$f":"'Master Input'!AF44","v":2979943},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},817868.55721280992,1674413.3987222572,21041.527426475019,63171.050951794241,{"$f":"K43*'Master Input'!$F$22","v":0},{"$f":"K43*'Master Input'!$G$22","v":21041.527426475019},{"$f":"L43*'Master Input'!$F$24","v":0},{"$f":"L43*'Master Input'!$G$24","v":63171.050951794241}]
["26137 MI Otsego","LP","S",8048752,{"$f":"'Master Input'!AE45","v":1850996},{"$f":"'Master Input'!AF45","v":6197756},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},1763668.9988731614,4678400.4765598942,45374.393334645873,176503.2907065778,{"$f":"K44*'Master Input'!$F$23","v":0},{"$f":"K44*'Master Input'!$G$23","v":45374.393334645873},{"$f":"L44*'Master Input'!$F$25","v":0},{"$f":"L44*'Master Input'!$G$25","v":176503.2907065778}]
["26139 MI Ottawa","LP","N",3874817,{"$f":"'Master Input'!AE46","v":398748},{"$f":"'Master Input'!AF46","v":3476069},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},273320.86656136916,1953183.8389133881,7031.8004760788608,73688.299377186908,{"$f":"K45*'Master Input'!$F$22","v":0},{"$f":"K45*'Master Input'!$G$22","v":7031.8004760788608},{"$f":"L45*'Master Input'!$F$24","v":0},{"$f":"L45*'Master Input'!$G$24","v":73688.299377186908}]
["26141 MI Presque Isle","LP","N",7380021,{"$f":"'Master Input'!AE47","v":2514124},{"$f":"'Master Input'!AF47","v":4865897},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1723300.3057638803,2734120.4625734235,44335.816957379822,103150.9083607246,{"$f":"K46*'Master Input'!$F$22","v":0},{"$f":"K46*'Master Input'!$G$22","v":44335.816957379822},{"$f":"L46*'Master Input'!$F$24","v":0},{"$f":"L46*'Master Input'!$G$24","v":103150.9083607246}]
["26143 MI Roscommon","LP","S",2155717,{"$f":"'Master Input'!AE48","v":191913},{"$f":"'Master Input'!AF48","v":1963804},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},182858.85468188211,1482385.1680302075,4704.459624997512,55926.349521139644,{"$f":"K47*'Master Input'!$F$23","v":0},{"$f":"K47*'Master Input'!$G$23","v":4704.459624997512},{"$f":"L47*'Master Input'!$F$25","v":0},{"$f":"L47*'Master Input'!$G$25","v":55926.349521139644}]
["26145 MI Saginaw","LP","S",4749511,{"$f":"'Master Input'!AE49","v":227164},{"$f":"'Master Input'!AF49","v":4522347},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},216446.76944738015,3413711.4078013413,5568.5850685098712,128790.02129432332,{"$f":"K48*'Master Input'!$F$23","v":0},{"$f":"K48*'Master Input'!$G$23","v":5568.5850685098712},{"$f":"L48*'Master Input'!$F$25","v":0},{"$f":"L48*'Master Input'!$G$25","v":128790.02129432332}]
["26151 MI Sanilac","LP","S",3111512,{"$f":"'Master Input'!AE50","v":335663},{"$f":"'Master Input'!AF50","v":2775849},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},319826.96189984313,2095360.5279811444,8228.2754743323258,79052.238101106806,{"$f":"K49*'Master Input'!$F$23","v":0},{"$f":"K49*'Master Input'!$G$23","v":8228.2754743323258},{"$f":"L49*'Master Input'!$F$25","v":0},{"$f":"L49*'Master Input'!$G$25","v":79052.238101106806}]
["26155 MI Shiawassee","LP","S",918447,{"$f":"'Master Input'!AE51","v":0},{"$f":"'Master Input'!AF51","v":918447},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},0,693293.32785850321,0,26156.066460116257,{"$f":"K50*'Master Input'!$F$23","v":0},{"$f":"K50*'Master Input'!$G$23","v":0},{"$f":"L50*'Master Input'!$F$25","v":0},{"$f":"L50*'Master Input'!$G$25","v":26156.066460116257}]
["26157 MI Tuscola","LP","S",3913234,{"$f":"'Master Input'!AE52","v":420931},{"$f":"'Master Input'!AF52","v":3492303},{"$f":"'Master Input'!$D$23","v":0.952821615429294},{"$f":"'Master Input'!$D$25","v":0.75485393044835813},401072.15540426812,2636178.6458665924,10318.492725400716,99455.830730421425,{"$f":"K51*'Master Input'!$F$23","v":0},{"$f":"K51*'Master Input'!$G$23","v":10318.492725400716},{"$f":"L51*'Master Input'!$F$25","v":0},{"$f":"L51*'Master Input'!$G$25","v":99455.830730421425}]
["26165 MI Wexford","LP","N",6092443,{"$f":"'Master Input'!AE53","v":2338198},{"$f":"'Master Input'!AF53","v":3754245},{"$f":"'Master Input'!$D$22","v":0.685447617446029},{"$f":"'Master Input'!$D$24","v":0.56189443849169507},1602712.24821707,2109489.3862352539,41233.415113220981,79585.281389784577,{"$f":"K52*'Master Input'!$F$22","v":0},{"$f":"K52*'Master Input'!$G$22","v":41233.415113220981},{"$f":"L52*'Master Input'!$F$24","v":0},{"$f":"L52*'Master Input'!$G$24","v":79585.281389784577}]

{"sheet":"total","index":8,"n_rows":55,"n_cols":24,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,17,1,18],[55,13,55,14],[0,19,0,23],[0,5,0,8],[0,1,0,4],[0,9,0,12],[0,13,0,16]]}
[null,"Federal",null,null,null,"State",null,null,null,"Private",null,null,null,"total",null,null,null,"CoEE ",null,"FBSCC"]
["County code and name","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)","soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)",null,null,"soft_GT_avail (Residue)","soft_GT_avail(Roundwood)","hard_GT_avail (Residue)","hard_GT_avail(Roundwood)","total"]
["Alcona",{"$f":"Federal!M2","v":0},{"$f":"Federal!N2","v":28385.984579720716},{"$f":"Federal!O2","v":0},{"$f":"Federal!P2","v":83300.919420647915},{"$f":"State!M2","v":0},{"$f":"State!N2","v":1821.4749012255811},{"$f":"State!O2","v":0},{"$f":"State!P2","v":12875.229718766343},{"$f":"Private!M2","v":0},{"$f":"Private!N2","v":36245.775901363217},{"$f":"Private!O2","v":0},{"$f":"Private!P2","v":95725.263667268679},{"$f":"SUM(B3,F3,J3)","v":0},{"$f":"SUM(C3,G3,K3)","v":66453.235382309518},0,191901.41280668293,{"$f":"Q3/$Q$55","v":6.640359374472829E-2},{"$f":"R3*'Master Input'!$B$27","v":33201.796872364146},{"$f":"N3*'Master Input'!$C$30","v":0},{"$f":"O3*'Master Input'!$C$31","v":53162.588305847617},{"$f":"P3*'Master Input'!$G$30","v":0},{"$f":"(Q3-S3)*'Master Input'!$G$31","v":158699.61593431878},{"$f":"SUM(T3:W3)","v":211862.20424016641}]
["Alpena",{"$f":"Federal!M3","v":0},{"$f":"Federal!N3","v":0},{"$f":"Federal!O3","v":0},{"$f":"Federal!P3","v":0},{"$f":"State!M3","v":0},{"$f":"State!N3","v":14278.845248500806},{"$f":"State!O3","v":0},{"$f":"State!P3","v":9874.4897648034275},{"$f":"Private!M3","v":0},{"$f":"Private!N3","v":44981.264531348752},{"$f":"Private!O3","v":0},{"$f":"Private!P3","v":80216.240827776928},{"$f":"SUM(B4,F4,J4)","v":0},{"$f":"SUM(C4,G4,K4)","v":59260.109779849561},{"$f":"SUM(D4,H4,L4)","v":0},{"$f":"SUM(E4,I4,M4)","v":90090.730592580352},{"$f":"Q4/$Q$55","v":3.1174071034390717E-2},{"$f":"R4*'Master Input'!$B$27","v":15587.035517195358},{"$f":"N4*'Master Input'!$C$30","v":0},{"$f":"O4*'Master Input'!$C$31","v":47408.08782387965},{"$f":"P4*'Master Input'!$G$30","v":0},{"$f":"(Q4-S4)*'Master Input'!$G$31","v":74503.695075384996},{"$f":"SUM(T4:W4)","v":121911.78289926465}]
["Antrim",{"$f":"Federal!M4","v":0},{"$f":"Federal!N4","v":0},{"$f":"Federal!O4","v":0},{"$f":"Federal!P4","v":0},{"$f":"State!M4","v":0},{"$f":"State!N4","v":15017.457428300388},{"$f":"State!O4","v":0},{"$f":"State!P4","v":37567.701623885383},{"$f":"Private!M4","v":0},{"$f":"Private!N4","v":6002.0752024744879},{"$f":"Private!O4","v":0},{"$f":"Private!P4","v":105132.90619752517},0,21019.532630774876,0,142700.60782141055,4.937865256075253E-2,{"$f":"R5*'Master Input'!$B$27","v":24689.326280376266},{"$f":"N5*'Master Input'!$C$30","v":0},{"$f":"O5*'Master Input'!$C$31","v":16815.626104619903},{"$f":"P5*'Master Input'!$G$30","v":0},{"$f":"(Q5-S5)*'Master Input'!$G$31","v":118011.28154103429},134826.9076456542]
["Arenac",{"$f":"Federal!M5","v":0},{"$f":"Federal!N5","v":0},{"$f":"Federal!O5","v":0},{"$f":"Federal!P5","v":0},{"$f":"State!M5","v":0},{"$f":"State!N5","v":1235.8180222410049},{"$f":"State!O5","v":0},{"$f":"State!P5","v":9758.4571093302366},{"$f":"Private!M5","v":0},{"$f":"Private!N5","v":20176.510230269341},{"$f":"Private!O5","v":0},{"$f":"Private!P5","v":91944.467545580264},0,21412.328252510346,0,101702.9246549105,0,{"$f":"R6*'Master Input'!$B$27","v":0},{"$f":"N6*'Master Input'!$C$30","v":0},{"$f":"O6*'Master Input'!$C$31","v":17129.862602008277},{"$f":"P6*'Master Input'!$G$30","v":0},{"$f":"(Q6-S6)*'Master Input'!$G$31","v":101702.9246549105},118832.78725691877]
["Barry",{"$f":"Federal!M6","v":0},{"$f":"Federal!N6","v":0},{"$f":"Federal!O6","v":0},{"$f":"Federal!P6","v":0},{"$f":"State!M6","v":0},{"$f":"State!N6","v":5978.7847403240658},{"$f":"State!O6","v":0},{"$f":"State!P6","v":20586.276699066711},{"$f":"Private!M6","v":0},{"$f":"Private!N6","v":7950.4639611461598},{"$f":"Private!O6","v":0},{"$f":"Private!P6","v":167569.44621385878},0,13929.248701470226,0,188155.7229129255,0,{"$f":"R7*'Master Input'!$B$27","v":0},{"$f":"N7*'Master Input'!$C$30","v":0},{"$f":"O7*'Master Input'!$C$31","v":11143.398961176181},{"$f":"P7*'Master Input'!$G$30","v":0},{"$f":"(Q7-S7)*'Master Input'!$G$31","v":188155.7229129255},199299.12187410169]
["Bay",{"$f":"Federal!M7","v":0},{"$f":"Federal!N7","v":0},{"$f":"Federal!O7","v":0},{"$f":"Federal!P7","v":0},{"$f":"State!M7","v":0},{"$f":"State!N7","v":0},{"$f":"State!O7","v":0},{"$f":"State!P7","v":4267.8187310882304},{"$f":"Private!M7","v":0},{"$f":"Private!N7","v":1734.7604914202195},{"$f":"Private!O7","v":0},{"$f":"Private!P7","v":23814.987805139201},0,1734.7604914202195,0,28082.806536227432,0,{"$f":"R8*'Master Input'!$B$27","v":0},{"$f":"N8*'Master Input'!$C$30","v":0},{"$f":"O8*'Master Input'!$C$31","v":1387.8083931361757},{"$f":"P8*'Master Input'!$G$30","v":0},{"$f":"(Q8-S8)*'Master Input'!$G$31","v":28082.806536227432},29470.614929363608]
["Benzie",{"$f":"Federal!M8","v":0},{"$f":"Federal!N8","v":0},{"$f":"Federal!O8","v":0},{"$f":"Federal!P8","v":0},{"$f":"State!M8","v":0},{"$f":"State!N8","v":13248.143813210316},{"$f":"State!O8","v":0},{"$f":"State!P8","v":40553.022619561118},{"$f":"Private!M8","v":0},{"$f":"Private!N8","v":11200.043454924788},{"$f":"Private!O8","v":0},{"$f":"Private!P8","v":58324.445541571346},0,24448.187268135101,0,98877.468161132463,{"$f":"Q9/$Q$55","v":3.4214543448376808E-2},{"$f":"R9*'Master Input'!$B$27","v":17107.271724188406},{"$f":"N9*'Master Input'!$C$30","v":0},{"$f":"O9*'Master Input'!$C$31","v":19558.549814508082},{"$f":"P9*'Master Input'!$G$30","v":0},{"$f":"(Q9-S9)*'Master Input'!$G$31","v":81770.196436944054},101328.74625145213]
["Charlevoix",{"$f":"Federal!M9","v":0},{"$f":"Federal!N9","v":0},{"$f":"Federal!O9","v":0},{"$f":"Federal!P9","v":0},{"$f":"State!M9","v":0},{"$f":"State!N9","v":4727.0816888606687},{"$f":"State!O9","v":0},{"$f":"State!P9","v":2930.2558819811552},{"$f":"Private!M9","v":0},{"$f":"Private!N9","v":5013.4564094286116},{"$f":"Private!O9","v":0},{"$f":"Private!P9","v":104639.86579271311},0,9740.5380982892802,0,107570.12167469427,{"$f":"Q10/$Q$55","v":3.7222459982371919E-2},{"$f":"R10*'Master Input'!$B$27","v":18611.229991185959},{"$f":"N10*'Master Input'!$C$30","v":0},{"$f":"O10*'Master Input'!$C$31","v":7792.4304786314242},{"$f":"P10*'Master Input'!$G$30","v":0},{"$f":"(Q10-S10)*'Master Input'!$G$31","v":88958.891683508307},96751.322162139724]
["Cheboygan",{"$f":"Federal!M10","v":0},{"$f":"Federal!N10","v":0},{"$f":"Federal!O10","v":0},{"$f":"Federal!P10","v":0},{"$f":"State!M10","v":0},{"$f":"State!N10","v":21084.275252502513},{"$f":"State!O10","v":0},{"$f":"State!P10","v":58839.925309463913},{"$f":"Private!M10","v":0},{"$f":"Private!N10","v":53869.222758463759},{"$f":"Private!O10","v":0},{"$f":"Private!P10","v":141064.07894767838},0,74953.498010966272,0,199904.00425714231,{"$f":"Q11/$Q$55","v":6.9172728290478935E-2},{"$f":"R11*'Master Input'!$B$27","v":34586.364145239466},{"$f":"N11*'Master Input'!$C$30","v":0},{"$f":"O11*'Master Input'!$C$31","v":59962.798408773022},{"$f":"P11*'Master Input'!$G$30","v":0},{"$f":"(Q11-S11)*'Master Input'!$G$31","v":165317.64011190285},225280.43852067587]
["Clare",{"$f":"Federal!M11","v":0},{"$f":"Federal!N11","v":0},{"$f":"Federal!O11","v":0},{"$f":"Federal!P11","v":0},{"$f":"State!M11","v":0},{"$f":"State!N11","v":8907.1672166960216},{"$f":"State!O11","v":0},{"$f":"State!P11","v":15540.003466186985},{"$f":"Private!M11","v":0},{"$f":"Private!N11","v":23593.321101402638},{"$f":"Private!O11","v":0},{"$f":"Private!P11","v":112906.80386932197},0,32500.488318098658,0,128446.80733550896,0,{"$f":"R12*'Master Input'!$B$27","v":0},{"$f":"N12*'Master Input'!$C$30","v":0},{"$f":"O12*'Master Input'!$C$31","v":26000.390654478928},{"$f":"P12*'Master Input'!$G$30","v":0},{"$f":"(Q12-S12)*'Master Input'!$G$31","v":128446.80733550896},154447.19798998788]
["Clinton",{"$f":"Federal!M12","v":0},{"$f":"Federal!N12","v":0},{"$f":"Federal!O12","v":0},{"$f":"Federal!P12","v":0},{"$f":"State!M12","v":0},{"$f":"State!N12","v":238.45982852137726},{"$f":"State!O12","v":0},{"$f":"State!P12","v":12251.990625871857},{"$f":"Private!M12","v":0},{"$f":"Private!N12","v":3831.0190508921291},{"$f":"Private!O12","v":0},{"$f":"Private!P12","v":42371.798449503396},0,4069.4788794135065,0,54623.789075375251,0,{"$f":"R13*'Master Input'!$B$27","v":0},{"$f":"N13*'Master Input'!$C$30","v":0},{"$f":"O13*'Master Input'!$C$31","v":3255.5831035308056},{"$f":"P13*'Master Input'!$G$30","v":0},{"$f":"(Q13-S13)*'Master Input'!$G$31","v":54623.789075375251},57879.372178906058]
["Crawford",{"$f":"Federal!M13","v":0},{"$f":"Federal!N13","v":14163.711662099986},{"$f":"Federal!O13","v":0},{"$f":"Federal!P13","v":32227.321637342262},{"$f":"State!M13","v":0},{"$f":"State!N13","v":29377.082935971481},{"$f":"State!O13","v":0},{"$f":"State!P13","v":39421.899462857211},{"$f":"Private!M13","v":0},{"$f":"Private!N13","v":11653.043571864593},{"$f":"Private!O13","v":0},{"$f":"Private!P13","v":21017.071482621435},0,55193.838169936062,0,92666.292582820912,{"$f":"Q14/$Q$55","v":3.206529205023903E-2},{"$f":"R14*'Master Input'!$B$27","v":16032.646025119515},{"$f":"N14*'Master Input'!$C$30","v":0},{"$f":"O14*'Master Input'!$C$31","v":44155.070535948849},{"$f":"P14*'Master Input'!$G$30","v":0},{"$f":"(Q14-S14)*'Master Input'!$G$31","v":76633.646557701402},120788.71709365025]
["Eaton",{"$f":"Federal!M14","v":0},{"$f":"Federal!N14","v":0},{"$f":"Federal!O14","v":0},{"$f":"Federal!P14","v":0},{"$f":"State!M14","v":0},{"$f":"State!N14","v":0},{"$f":"State!O14","v":0},{"$f":"State!P14","v":3812.8414130549859},{"$f":"Private!M14","v":0},{"$f":"Private!N14","v":208.30105034619234},{"$f":"Private!O14","v":0},{"$f":"Private!P14","v":105283.43848381679},0,208.30105034619234,0,109096.27989687177,0,{"$f":"R15*'Master Input'!$B$27","v":0},{"$f":"N15*'Master Input'!$C$30","v":0},{"$f":"O15*'Master Input'!$C$31","v":166.6408402769539},{"$f":"P15*'Master Input'!$G$30","v":0},{"$f":"(Q15-S15)*'Master Input'!$G$31","v":109096.27989687177},109262.92073714873]
["Emmet",{"$f":"Federal!M15","v":0},{"$f":"Federal!N15","v":0},{"$f":"Federal!O15","v":0},{"$f":"Federal!P15","v":0},{"$f":"State!M15","v":0},{"$f":"State!N15","v":15765.009550456352},{"$f":"State!O15","v":0},{"$f":"State!P15","v":27875.696774122593},{"$f":"Private!M15","v":0},{"$f":"Private!N15","v":17622.05371597478},{"$f":"Private!O15","v":0},{"$f":"Private!P15","v":107900.29632763905},0,33387.063266431134,0,135775.99310176165,{"$f":"Q16/$Q$55","v":4.6982530010338884E-2},{"$f":"R16*'Master Input'!$B$27","v":23491.265005169444},{"$f":"N16*'Master Input'!$C$30","v":0},{"$f":"O16*'Master Input'!$C$31","v":26709.65061314491},{"$f":"P16*'Master Input'!$G$30","v":0},{"$f":"(Q16-S16)*'Master Input'!$G$31","v":112284.72809659221},138994.37870973712]
["Genesee",{"$f":"Federal!M16","v":0},{"$f":"Federal!N16","v":0},{"$f":"Federal!O16","v":0},{"$f":"Federal!P16","v":0},{"$f":"State!M16","v":0},{"$f":"State!N16","v":0},{"$f":"State!O16","v":0},{"$f":"State!P16","v":55014.234027021223},{"$f":"Private!M16","v":0},{"$f":"Private!N16","v":2133.0668517963013},{"$f":"Private!O16","v":0},{"$f":"Private!P16","v":101331.62936608412},0,2133.0668517963013,0,156345.86339310533,0,{"$f":"R17*'Master Input'!$B$27","v":0},{"$f":"N17*'Master Input'!$C$30","v":0},{"$f":"O17*'Master Input'!$C$31","v":1706.4534814370411},{"$f":"P17*'Master Input'!$G$30","v":0},{"$f":"(Q17-S17)*'Master Input'!$G$31","v":156345.86339310533},158052.31687454236]
["Gladwin",{"$f":"Federal!M17","v":0},{"$f":"Federal!N17","v":0},{"$f":"Federal!O17","v":0},{"$f":"Federal!P17","v":0},{"$f":"State!M17","v":0},{"$f":"State!N17","v":5139.8252989928269},{"$f":"State!O17","v":0},{"$f":"State!P17","v":38657.762042441725},{"$f":"Private!M17","v":0},{"$f":"Private!N17","v":12955.401273368745},{"$f":"Private!O17","v":0},{"$f":"Private!P17","v":67769.609849990928},0,18095.226572361571,0,106427.37189243265,0,{"$f":"R18*'Master Input'!$B$27","v":0},{"$f":"N18*'Master Input'!$C$30","v":0},{"$f":"O18*'Master Input'!$C$31","v":14476.181257889257},{"$f":"P18*'Master Input'!$G$30","v":0},{"$f":"(Q18-S18)*'Master Input'!$G$31","v":106427.37189243265},120903.55315032191]
["Grand Traverse",{"$f":"Federal!M18","v":0},{"$f":"Federal!N18","v":0},{"$f":"Federal!O18","v":0},{"$f":"Federal!P18","v":0},{"$f":"State!M18","v":0},{"$f":"State!N18","v":10756.145341520327},{"$f":"State!O18","v":0},{"$f":"State!P18","v":17387.626908339076},{"$f":"Private!M18","v":0},{"$f":"Private!N18","v":52496.537882155957},{"$f":"Private!O18","v":0},{"$f":"Private!P18","v":63992.481111139932},0,63252.683223676286,0,81380.108019479012,{"$f":"Q19/$Q$55","v":2.8159936671604317E-2},{"$f":"R19*'Master Input'!$B$27","v":14079.968335802159},{"$f":"N19*'Master Input'!$C$30","v":0},{"$f":"O19*'Master Input'!$C$31","v":50602.146578941029},{"$f":"P19*'Master Input'!$G$30","v":0},{"$f":"(Q19-S19)*'Master Input'!$G$31","v":67300.139683676854},117902.28626261788]
["Gratiot",{"$f":"Federal!M19","v":0},{"$f":"Federal!N19","v":0},{"$f":"Federal!O19","v":0},{"$f":"Federal!P19","v":0},{"$f":"State!M19","v":0},{"$f":"State!N19","v":0},{"$f":"State!O19","v":0},{"$f":"State!P19","v":7350.6998424270632},{"$f":"Private!M19","v":0},{"$f":"Private!N19","v":0},{"$f":"Private!O19","v":0},{"$f":"Private!P19","v":58298.35893652185},0,0,0,65649.058778948907,0,{"$f":"R20*'Master Input'!$B$27","v":0},{"$f":"N20*'Master Input'!$C$30","v":0},{"$f":"O20*'Master Input'!$C$31","v":0},{"$f":"P20*'Master Input'!$G$30","v":0},{"$f":"(Q20-S20)*'Master Input'!$G$31","v":65649.058778948907},65649.058778948907]
["Huron",{"$f":"Federal!M20","v":0},{"$f":"Federal!N20","v":0},{"$f":"Federal!O20","v":0},{"$f":"Federal!P20","v":0},{"$f":"State!M20","v":0},{"$f":"State!N20","v":0},{"$f":"State!O20","v":0},{"$f":"State!P20","v":17254.660694007147},{"$f":"Private!M20","v":0},{"$f":"Private!N20","v":5763.2467844025159},{"$f":"Private!O20","v":0},{"$f":"Private!P20","v":94774.293904403617},0,5763.2467844025159,0,112028.95459841077,0,{"$f":"R21*'Master Input'!$B$27","v":0},{"$f":"N21*'Master Input'!$C$30","v":0},{"$f":"O21*'Master Input'!$C$31","v":4610.5974275220133},{"$f":"P21*'Master Input'!$G$30","v":0},{"$f":"(Q21-S21)*'Master Input'!$G$31","v":112028.95459841077},116639.55202593277]
["Ingham",{"$f":"Federal!M21","v":0},{"$f":"Federal!N21","v":0},{"$f":"Federal!O21","v":0},{"$f":"Federal!P21","v":0},{"$f":"State!M21","v":0},{"$f":"State!N21","v":10754.464695985223},{"$f":"State!O21","v":0},{"$f":"State!P21","v":64405.283863440098},{"$f":"Private!M21","v":0},{"$f":"Private!N21","v":1543.2229772453838},{"$f":"Private!O21","v":0},{"$f":"Private!P21","v":53428.236953060114},0,12297.687673230608,0,117833.52081650021,0,{"$f":"R22*'Master Input'!$B$27","v":0},{"$f":"N22*'Master Input'!$C$30","v":0},{"$f":"O22*'Master Input'!$C$31","v":9838.1501385844876},{"$f":"P22*'Master Input'!$G$30","v":0},{"$f":"(Q22-S22)*'Master Input'!$G$31","v":117833.52081650021},127671.6709550847]
["Ionia",{"$f":"Federal!M22","v":0},{"$f":"Federal!N22","v":0},{"$f":"Federal!O22","v":0},{"$f":"Federal!P22","v":0},{"$f":"State!M22","v":0},{"$f":"State!N22","v":0},{"$f":"State!O22","v":0},{"$f":"State!P22","v":69845.916451166137},{"$f":"Private!M22","v":0},{"$f":"Private!N22","v":6154.9970528423037},{"$f":"Private!O22","v":0},{"$f":"Private!P22","v":124355.08049341978},0,6154.9970528423037,0,194200.99694458593,0,{"$f":"R23*'Master Input'!$B$27","v":0},{"$f":"N23*'Master Input'!$C$30","v":0},{"$f":"O23*'Master Input'!$C$31","v":4923.9976422738437},{"$f":"P23*'Master Input'!$G$30","v":0},{"$f":"(Q23-S23)*'Master Input'!$G$31","v":194200.99694458593},199124.99458685977]
["Iosco",{"$f":"Federal!M23","v":0},{"$f":"Federal!N23","v":67289.402647365496},{"$f":"Federal!O23","v":0},{"$f":"Federal!P23","v":25478.271895493159},{"$f":"State!M23","v":0},{"$f":"State!N23","v":2810.2102108524991},{"$f":"State!O23","v":0},{"$f":"State!P23","v":3075.2558383589867},{"$f":"Private!M23","v":0},{"$f":"Private!N23","v":23864.613292270045},{"$f":"Private!O23","v":0},{"$f":"Private!P23","v":73227.481064356733},0,93964.226150488044,0,101781.00879820887,{"$f":"Q24/$Q$55","v":3.521925482629646E-2},{"$f":"R24*'Master Input'!$B$27","v":17609.627413148231},{"$f":"N24*'Master Input'!$C$30","v":0},{"$f":"O24*'Master Input'!$C$31","v":75171.380920390438},{"$f":"P24*'Master Input'!$G$30","v":0},{"$f":"(Q24-S24)*'Master Input'!$G$31","v":84171.381385060638},159342.76230545109]
["Isabella",{"$f":"Federal!M24","v":0},{"$f":"Federal!N24","v":0},{"$f":"Federal!O24","v":0},{"$f":"Federal!P24","v":0},{"$f":"State!M24","v":0},{"$f":"State!N24","v":0},{"$f":"State!O24","v":0},{"$f":"State!P24","v":5474.4566446332074},{"$f":"Private!M24","v":0},{"$f":"Private!N24","v":887.9246686404615},{"$f":"Private!O24","v":0},{"$f":"Private!P24","v":141728.63839605972},0,887.9246686404615,0,147203.09504069292,0,{"$f":"R25*'Master Input'!$B$27","v":0},{"$f":"N25*'Master Input'!$C$30","v":0},{"$f":"O25*'Master Input'!$C$31","v":710.33973491236929},{"$f":"P25*'Master Input'!$G$30","v":0},{"$f":"(Q25-S25)*'Master Input'!$G$31","v":147203.09504069292},147913.43477560527]
["Kalkaska",{"$f":"Federal!M25","v":0},{"$f":"Federal!N25","v":417.10494249796778},{"$f":"Federal!O25","v":0},{"$f":"Federal!P25","v":0},{"$f":"State!M25","v":0},{"$f":"State!N25","v":44258.809445375933},{"$f":"State!O25","v":0},{"$f":"State!P25","v":59641.656656445295},{"$f":"Private!M25","v":0},{"$f":"Private!N25","v":35553.190780190147},{"$f":"Private!O25","v":0},{"$f":"Private!P25","v":70509.590003175515},0,80229.105168064038,0,130151.24665962081,{"$f":"Q26/$Q$55","v":4.5036200526890606E-2},{"$f":"R26*'Master Input'!$B$27","v":22518.100263445303},{"$f":"N26*'Master Input'!$C$30","v":0},{"$f":"O26*'Master Input'!$C$31","v":64183.284134451234},{"$f":"P26*'Master Input'!$G$30","v":0},{"$f":"(Q26-S26)*'Master Input'!$G$31","v":107633.14639617551},171816.43053062673]
["Kent",{"$f":"Federal!M26","v":0},{"$f":"Federal!N26","v":0},{"$f":"Federal!O26","v":0},{"$f":"Federal!P26","v":0},{"$f":"State!M26","v":0},{"$f":"State!N26","v":606.86325044834882},{"$f":"State!O26","v":0},{"$f":"State!P26","v":34442.926978429576},{"$f":"Private!M26","v":0},{"$f":"Private!N26","v":33921.88151355071},{"$f":"Private!O26","v":0},{"$f":"Private!P26","v":132821.30670084295},0,34528.744763999057,0,167264.23367927253,0,{"$f":"R27*'Master Input'!$B$27","v":0},{"$f":"N27*'Master Input'!$C$30","v":0},{"$f":"O27*'Master Input'!$C$31","v":27622.995811199246},{"$f":"P27*'Master Input'!$G$30","v":0},{"$f":"(Q27-S27)*'Master Input'!$G$31","v":167264.23367927253},194887.22949047177]
["Lake",{"$f":"Federal!M27","v":0},{"$f":"Federal!N27","v":41358.742708439378},{"$f":"Federal!O27","v":0},{"$f":"Federal!P27","v":71291.749464581546},{"$f":"State!M27","v":0},{"$f":"State!N27","v":13539.591512775487},{"$f":"State!O27","v":0},{"$f":"State!P27","v":19018.785611003768},{"$f":"Private!M27","v":0},{"$f":"Private!N27","v":55651.914358488859},{"$f":"Private!O27","v":0},{"$f":"Private!P27","v":68355.352365485029},0,110550.24857970372,0,158665.88744107034,0,{"$f":"R28*'Master Input'!$B$27","v":0},{"$f":"N28*'Master Input'!$C$30","v":0},{"$f":"O28*'Master Input'!$C$31","v":88440.198863762984},{"$f":"P28*'Master Input'!$G$30","v":0},{"$f":"(Q28-S28)*'Master Input'!$G$31","v":158665.88744107034},247106.08630483333]
["Lapeer",{"$f":"Federal!M28","v":0},{"$f":"Federal!N28","v":0},{"$f":"Federal!O28","v":0},{"$f":"Federal!P28","v":0},{"$f":"State!M28","v":0},{"$f":"State!N28","v":330.49171181978386},{"$f":"State!O28","v":0},{"$f":"State!P28","v":9132.7231225288779},{"$f":"Private!M28","v":0},{"$f":"Private!N28","v":5331.2208328986771},{"$f":"Private!O28","v":0},{"$f":"Private!P28","v":80603.124616371191},0,5661.7125447184608,0,89735.847738900076,0,{"$f":"R29*'Master Input'!$B$27","v":0},{"$f":"N29*'Master Input'!$C$30","v":0},{"$f":"O29*'Master Input'!$C$31","v":4529.3700357747684},{"$f":"P29*'Master Input'!$G$30","v":0},{"$f":"(Q29-S29)*'Master Input'!$G$31","v":89735.847738900076},94265.217774674849]
["Leelanau",{"$f":"Federal!M29","v":0},{"$f":"Federal!N29","v":0},{"$f":"Federal!O29","v":0},{"$f":"Federal!P29","v":0},{"$f":"State!M29","v":0},{"$f":"State!N29","v":1669.8166591299846},{"$f":"State!O29","v":0},{"$f":"State!P29","v":3118.4979345683573},{"$f":"Private!M29","v":0},{"$f":"Private!N29","v":2771.0282379062764},{"$f":"Private!O29","v":0},{"$f":"Private!P29","v":51742.722875614243},0,4440.8448970362606,0,54861.220810182604,{"$f":"Q30/$Q$55","v":1.8983613334254374E-2},{"$f":"R30*'Master Input'!$B$27","v":9491.8066671271863},{"$f":"N30*'Master Input'!$C$30","v":0},{"$f":"O30*'Master Input'!$C$31","v":3552.6759176290088},{"$f":"P30*'Master Input'!$G$30","v":0},{"$f":"(Q30-S30)*'Master Input'!$G$31","v":45369.414143055415},48922.090060684422]
["Livingston",{"$f":"Federal!M30","v":0},{"$f":"Federal!N30","v":0},{"$f":"Federal!O30","v":0},{"$f":"Federal!P30","v":0},{"$f":"State!M30","v":0},{"$f":"State!N30","v":174.82149402974864},{"$f":"State!O30","v":0},{"$f":"State!P30","v":19554.94129301127},{"$f":"Private!M30","v":0},{"$f":"Private!N30","v":7754.2578946551976},{"$f":"Private!O30","v":0},{"$f":"Private!P30","v":57090.354525700954},0,7929.079388684946,0,76645.295818712228,0,{"$f":"R31*'Master Input'!$B$27","v":0},{"$f":"N31*'Master Input'!$C$30","v":0},{"$f":"O31*'Master Input'!$C$31","v":6343.263510947957},{"$f":"P31*'Master Input'!$G$30","v":0},{"$f":"(Q31-S31)*'Master Input'!$G$31","v":76645.295818712228},82988.559329660187]
["Manistee",{"$f":"Federal!M31","v":0},{"$f":"Federal!N31","v":22301.950141406389},{"$f":"Federal!O31","v":0},{"$f":"Federal!P31","v":82802.024392697538},{"$f":"State!M31","v":0},{"$f":"State!N31","v":4871.1667816590507},{"$f":"State!O31","v":0},{"$f":"State!P31","v":11964.457823426683},{"$f":"Private!M31","v":0},{"$f":"Private!N31","v":43609.091061277002},{"$f":"Private!O31","v":0},{"$f":"Private!P31","v":86082.633051736513},0,70782.207984342444,0,180849.11526786073,{"$f":"Q32/$Q$55","v":6.2579170229654243E-2},{"$f":"R32*'Master Input'!$B$27","v":31289.585114827121},{"$f":"N32*'Master Input'!$C$30","v":0},{"$f":"O32*'Master Input'!$C$31","v":56625.766387473959},{"$f":"P32*'Master Input'!$G$30","v":0},{"$f":"(Q32-S32)*'Master Input'!$G$31","v":149559.53015303361},206185.29654050758]
["Mason",{"$f":"Federal!M32","v":0},{"$f":"Federal!N32","v":37695.640173558495},{"$f":"Federal!O32","v":0},{"$f":"Federal!P32","v":42141.530548814124},{"$f":"State!M32","v":0},{"$f":"State!N32","v":3217.5145424838943},{"$f":"State!O32","v":0},{"$f":"State!P32","v":3450.0509410355025},{"$f":"Private!M32","v":0},{"$f":"Private!N32","v":18405.034298041403},{"$f":"Private!O32","v":0},{"$f":"Private!P32","v":117090.94850689132},0,59318.189014083793,0,162682.52999674095,0,{"$f":"R33*'Master Input'!$B$27","v":0},{"$f":"N33*'Master Input'!$C$30","v":0},{"$f":"O33*'Master Input'!$C$31","v":47454.55121126704},{"$f":"P33*'Master Input'!$G$30","v":0},{"$f":"(Q33-S33)*'Master Input'!$G$31","v":162682.52999674095},210137.08120800799]
["Mecosta",{"$f":"Federal!M33","v":0},{"$f":"Federal!N33","v":0},{"$f":"Federal!O33","v":0},{"$f":"Federal!P33","v":0},{"$f":"State!M33","v":0},{"$f":"State!N33","v":0},{"$f":"State!O33","v":0},{"$f":"State!P33","v":7839.1691095795868},{"$f":"Private!M33","v":0},{"$f":"Private!N33","v":49067.417991962247},{"$f":"Private!O33","v":0},{"$f":"Private!P33","v":114843.77557232682},0,49067.417991962247,0,122682.9446819064,0,{"$f":"R34*'Master Input'!$B$27","v":0},{"$f":"N34*'Master Input'!$C$30","v":0},{"$f":"O34*'Master Input'!$C$31","v":39253.934393569798},{"$f":"P34*'Master Input'!$G$30","v":0},{"$f":"(Q34-S34)*'Master Input'!$G$31","v":122682.9446819064},161936.8790754762]
["Midland",{"$f":"Federal!M34","v":0},{"$f":"Federal!N34","v":0},{"$f":"Federal!O34","v":0},{"$f":"Federal!P34","v":0},{"$f":"State!M34","v":0},{"$f":"State!N34","v":1634.3776676673299},{"$f":"State!O34","v":0},{"$f":"State!P34","v":5803.7031638182907},{"$f":"Private!M34","v":0},{"$f":"Private!N34","v":3625.6056930177292},{"$f":"Private!O34","v":0},{"$f":"Private!P34","v":95180.795107753991},0,5259.9833606850589,0,100984.49827157229,0,{"$f":"R35*'Master Input'!$B$27","v":0},{"$f":"N35*'Master Input'!$C$30","v":0},{"$f":"O35*'Master Input'!$C$31","v":4207.9866885480469},{"$f":"P35*'Master Input'!$G$30","v":0},{"$f":"(Q35-S35)*'Master Input'!$G$31","v":100984.49827157229},105192.48496012033]
["Missaukee",{"$f":"Federal!M35","v":0},{"$f":"Federal!N35","v":0},{"$f":"Federal!O35","v":0},{"$f":"Federal!P35","v":0},{"$f":"State!M35","v":0},{"$f":"State!N35","v":45880.690719359467},{"$f":"State!O35","v":0},{"$f":"State!P35","v":36193.870624366667},{"$f":"Private!M35","v":0},{"$f":"Private!N35","v":39096.142644646017},{"$f":"Private!O35","v":0},{"$f":"Private!P35","v":115470.87683877922},0,84976.833364005492,0,151664.74746314588,{"$f":"Q36/$Q$55","v":5.2480511365932091E-2},{"$f":"R36*'Master Input'!$B$27","v":26240.255682966046},{"$f":"N36*'Master Input'!$C$30","v":0},{"$f":"O36*'Master Input'!$C$31","v":67981.46669120439},{"$f":"P36*'Master Input'!$G$30","v":0},{"$f":"(Q36-S36)*'Master Input'!$G$31","v":125424.49178017983},193405.95847138422]
["Montcalm",{"$f":"Federal!M36","v":0},{"$f":"Federal!N36","v":0},{"$f":"Federal!O36","v":0},{"$f":"Federal!P36","v":0},{"$f":"State!M36","v":0},{"$f":"State!N36","v":2239.5038022019703},{"$f":"State!O36","v":0},{"$f":"State!P36","v":25003.526507552193},{"$f":"Private!M36","v":0},{"$f":"Private!N36","v":19616.341299824708},{"$f":"Private!O36","v":0},{"$f":"Private!P36","v":141524.61708762593},0,21855.845102026677,0,166528.14359517812,0,{"$f":"R37*'Master Input'!$B$27","v":0},{"$f":"N37*'Master Input'!$C$30","v":0},{"$f":"O37*'Master Input'!$C$31","v":17484.676081621343},{"$f":"P37*'Master Input'!$G$30","v":0},{"$f":"(Q37-S37)*'Master Input'!$G$31","v":166528.14359517812},184012.81967679947]
["Montmorency",{"$f":"Federal!M37","v":0},{"$f":"Federal!N37","v":0},{"$f":"Federal!O37","v":0},{"$f":"Federal!P37","v":0},{"$f":"State!M37","v":0},{"$f":"State!N37","v":22496.409579375901},{"$f":"State!O37","v":0},{"$f":"State!P37","v":61715.24320697075},{"$f":"Private!M37","v":0},{"$f":"Private!N37","v":48915.036568321761},{"$f":"Private!O37","v":0},{"$f":"Private!P37","v":111095.51952379117},0,71411.446147697658,0,172810.76273076193,{"$f":"Q38/$Q$55","v":5.9797661284808026E-2},{"$f":"R38*'Master Input'!$B$27","v":29898.830642404013},{"$f":"N38*'Master Input'!$C$30","v":0},{"$f":"O38*'Master Input'!$C$31","v":57129.156918158129},{"$f":"P38*'Master Input'!$G$30","v":0},{"$f":"(Q38-S38)*'Master Input'!$G$31","v":142911.93208835792},200041.08900651603]
["Muskegon",{"$f":"Federal!M38","v":0},{"$f":"Federal!N38","v":4235.2508014214791},{"$f":"Federal!O38","v":0},{"$f":"Federal!P38","v":6627.2943725295263},{"$f":"State!M38","v":0},{"$f":"State!N38","v":3520.7310798571298},{"$f":"State!O38","v":0},{"$f":"State!P38","v":28596.20920716906},{"$f":"Private!M38","v":0},{"$f":"Private!N38","v":22329.887868575781},{"$f":"Private!O38","v":0},{"$f":"Private!P38","v":166930.15904770038},0,30085.869749854392,0,202153.66262739897,0,{"$f":"R39*'Master Input'!$B$27","v":0},{"$f":"N39*'Master Input'!$C$30","v":0},{"$f":"O39*'Master Input'!$C$31","v":24068.695799883513},{"$f":"P39*'Master Input'!$G$30","v":0},{"$f":"(Q39-S39)*'Master Input'!$G$31","v":202153.66262739897},226222.35842728248]
["Newaygo",{"$f":"Federal!M39","v":0},{"$f":"Federal!N39","v":34558.412913151005},{"$f":"Federal!O39","v":0},{"$f":"Federal!P39","v":61148.202578712058},{"$f":"State!M39","v":0},{"$f":"State!N39","v":597.07936383617539},{"$f":"State!O39","v":0},{"$f":"State!P39","v":4182.4423790175661},{"$f":"Private!M39","v":0},{"$f":"Private!N39","v":88185.586374153339},{"$f":"Private!O39","v":0},{"$f":"Private!P39","v":129723.55607214896},0,123341.07865114052,0,195054.20102987858,0,{"$f":"R40*'Master Input'!$B$27","v":0},{"$f":"N40*'Master Input'!$C$30","v":0},{"$f":"O40*'Master Input'!$C$31","v":98672.862920912419},{"$f":"P40*'Master Input'!$G$30","v":0},{"$f":"(Q40-S40)*'Master Input'!$G$31","v":195054.20102987858},293727.06395079102]
["Oceana",{"$f":"Federal!M40","v":0},{"$f":"Federal!N40","v":23408.325861486443},{"$f":"Federal!O40","v":0},{"$f":"Federal!P40","v":43162.930439577329},{"$f":"State!M40","v":0},{"$f":"State!N40","v":1746.9986263689975},{"$f":"State!O40","v":0},{"$f":"State!P40","v":8216.7247324677046},{"$f":"Private!M40","v":0},{"$f":"Private!N40","v":35586.679071301507},{"$f":"Private!O40","v":0},{"$f":"Private!P40","v":123456.76195782518},0,60742.003559156947,0,174836.41712987021,0,{"$f":"R41*'Master Input'!$B$27","v":0},{"$f":"N41*'Master Input'!$C$30","v":0},{"$f":"O41*'Master Input'!$C$31","v":48593.602847325557},{"$f":"P41*'Master Input'!$G$30","v":0},{"$f":"(Q41-S41)*'Master Input'!$G$31","v":174836.41712987021},223430.01997719577]
["Ogemaw",{"$f":"Federal!M41","v":0},{"$f":"Federal!N41","v":8550.3753152909267},{"$f":"Federal!O41","v":0},{"$f":"Federal!P41","v":16043.569121423321},{"$f":"State!M41","v":0},{"$f":"State!N41","v":14274.186994605281},{"$f":"State!O41","v":0},{"$f":"State!P41","v":30685.706575044424},{"$f":"Private!M41","v":0},{"$f":"Private!N41","v":22949.954421773436},{"$f":"Private!O41","v":0},{"$f":"Private!P41","v":57104.161000226406},0,45774.516731669646,0,103833.43669669415,{"$f":"Q42/$Q$55","v":3.5929455894480655E-2},{"$f":"R42*'Master Input'!$B$27","v":17964.727947240328},{"$f":"N42*'Master Input'!$C$30","v":0},{"$f":"O42*'Master Input'!$C$31","v":36619.613385335717},{"$f":"P42*'Master Input'!$G$30","v":0},{"$f":"(Q42-S42)*'Master Input'!$G$31","v":85868.708749453814},122488.32213478953]
["Osceola",{"$f":"Federal!M42","v":0},{"$f":"Federal!N42","v":0},{"$f":"Federal!O42","v":0},{"$f":"Federal!P42","v":0},{"$f":"State!M42","v":0},{"$f":"State!N42","v":2871.4369611559446},{"$f":"State!O42","v":0},{"$f":"State!P42","v":15480.942862712449},{"$f":"Private!M42","v":0},{"$f":"Private!N42","v":27707.972233651712},{"$f":"Private!O42","v":0},{"$f":"Private!P42","v":100093.37101156081},0,30579.409194807657,0,115574.31387427326,0,{"$f":"R43*'Master Input'!$B$27","v":0},{"$f":"N43*'Master Input'!$C$30","v":0},{"$f":"O43*'Master Input'!$C$31","v":24463.527355846127},{"$f":"P43*'Master Input'!$G$30","v":0},{"$f":"(Q43-S43)*'Master Input'!$G$31","v":115574.31387427326},140037.84123011937]
["Oscoda",{"$f":"Federal!M43","v":0},{"$f":"Federal!N43","v":80461.917058747727},{"$f":"Federal!O43","v":0},{"$f":"Federal!P43","v":100414.20623441334},{"$f":"State!M43","v":0},{"$f":"State!N43","v":10974.330143740624},{"$f":"State!O43","v":0},{"$f":"State!P43","v":13873.085129991738},{"$f":"Private!M43","v":0},{"$f":"Private!N43","v":21041.527426475019},{"$f":"Private!O43","v":0},{"$f":"Private!P43","v":63171.050951794241},0,112477.77462896337,0,177458.34231619933,{"$f":"Q44/$Q$55","v":6.1405861986272223E-2},{"$f":"R44*'Master Input'!$B$27","v":30702.930993136113},{"$f":"N44*'Master Input'!$C$30","v":0},{"$f":"O44*'Master Input'!$C$31","v":89982.219703170704},{"$f":"P44*'Master Input'!$G$30","v":0},{"$f":"(Q44-S44)*'Master Input'!$G$31","v":146755.41132306322},236737.63102623392]
["Otsego",{"$f":"Federal!M44","v":0},{"$f":"Federal!N44","v":0},{"$f":"Federal!O44","v":0},{"$f":"Federal!P44","v":0},{"$f":"State!M44","v":0},{"$f":"State!N44","v":51719.13653564328},{"$f":"State!O44","v":0},{"$f":"State!P44","v":62007.366392364238},{"$f":"Private!M44","v":0},{"$f":"Private!N44","v":45374.393334645873},{"$f":"Private!O44","v":0},{"$f":"Private!P44","v":176503.2907065778},0,97093.529870289145,0,238510.65709894203,{"$f":"Q45/$Q$55","v":8.2531777886081237E-2},{"$f":"R45*'Master Input'!$B$27","v":41265.88894304062},{"$f":"N45*'Master Input'!$C$30","v":0},{"$f":"O45*'Master Input'!$C$31","v":77674.823896231319},{"$f":"P45*'Master Input'!$G$30","v":0},{"$f":"(Q45-S45)*'Master Input'!$G$31","v":197244.7681559014},274919.59205213271]
["Ottawa",{"$f":"Federal!M45","v":0},{"$f":"Federal!N45","v":0},{"$f":"Federal!O45","v":0},{"$f":"Federal!P45","v":0},{"$f":"State!M45","v":0},{"$f":"State!N45","v":606.14482800411167},{"$f":"State!O45","v":0},{"$f":"State!P45","v":3963.2897645872949},{"$f":"Private!M45","v":0},{"$f":"Private!N45","v":7031.8004760788608},{"$f":"Private!O45","v":0},{"$f":"Private!P45","v":73688.299377186908},0,7637.9453040829721,0,77651.58914177421,0,{"$f":"R46*'Master Input'!$B$27","v":0},{"$f":"N46*'Master Input'!$C$30","v":0},{"$f":"O46*'Master Input'!$C$31","v":6110.3562432663784},{"$f":"P46*'Master Input'!$G$30","v":0},{"$f":"(Q46-S46)*'Master Input'!$G$31","v":77651.58914177421},83761.945385040584]
["Presque Isle",{"$f":"Federal!M46","v":0},{"$f":"Federal!N46","v":0},{"$f":"Federal!O46","v":0},{"$f":"Federal!P46","v":0},{"$f":"State!M46","v":0},{"$f":"State!N46","v":19508.12575852923},{"$f":"State!O46","v":0},{"$f":"State!P46","v":14759.702473479882},{"$f":"Private!M46","v":0},{"$f":"Private!N46","v":44335.816957379822},{"$f":"Private!O46","v":0},{"$f":"Private!P46","v":103150.9083607246},0,63843.942715909056,0,117910.61083420448,{"$f":"Q47/$Q$55","v":4.0800576637310744E-2},{"$f":"R47*'Master Input'!$B$27","v":20400.288318655374},{"$f":"N47*'Master Input'!$C$30","v":0},{"$f":"O47*'Master Input'!$C$31","v":51075.154172727249},{"$f":"P47*'Master Input'!$G$30","v":0},{"$f":"(Q47-S47)*'Master Input'!$G$31","v":97510.322515549109},148585.47668827637]
["Roscommon",{"$f":"Federal!M47","v":0},{"$f":"Federal!N47","v":0},{"$f":"Federal!O47","v":0},{"$f":"Federal!P47","v":0},{"$f":"State!M47","v":0},{"$f":"State!N47","v":46883.703678485101},{"$f":"State!O47","v":0},{"$f":"State!P47","v":74231.990625961364},{"$f":"Private!M47","v":0},{"$f":"Private!N47","v":4704.459624997512},{"$f":"Private!O47","v":0},{"$f":"Private!P47","v":55926.349521139644},0,51588.163303482615,0,130158.340147101,{"$f":"Q48/$Q$55","v":4.5038655084436476E-2},{"$f":"R48*'Master Input'!$B$27","v":22519.327542218238},{"$f":"N48*'Master Input'!$C$30","v":0},{"$f":"O48*'Master Input'!$C$31","v":41270.530642786092},{"$f":"P48*'Master Input'!$G$30","v":0},{"$f":"(Q48-S48)*'Master Input'!$G$31","v":107639.01260488277},148909.54324766886]
["Saginaw",{"$f":"Federal!M48","v":0},{"$f":"Federal!N48","v":0},{"$f":"Federal!O48","v":0},{"$f":"Federal!P48","v":23443.605153010958},{"$f":"State!M48","v":0},{"$f":"State!N48","v":1029.3638548387605},{"$f":"State!O48","v":0},{"$f":"State!P48","v":2895.5581061765729},{"$f":"Private!M48","v":0},{"$f":"Private!N48","v":5568.5850685098712},{"$f":"Private!O48","v":0},{"$f":"Private!P48","v":128790.02129432332},0,6597.948923348632,0,155129.18455351086,0,{"$f":"R49*'Master Input'!$B$27","v":0},{"$f":"N49*'Master Input'!$C$30","v":0},{"$f":"O49*'Master Input'!$C$31","v":5278.3591386789058},{"$f":"P49*'Master Input'!$G$30","v":0},{"$f":"(Q49-S49)*'Master Input'!$G$31","v":155129.18455351086},160407.54369218976]
["Sanilac",{"$f":"Federal!M49","v":0},{"$f":"Federal!N49","v":0},{"$f":"Federal!O49","v":0},{"$f":"Federal!P49","v":0},{"$f":"State!M49","v":0},{"$f":"State!N49","v":0},{"$f":"State!O49","v":0},{"$f":"State!P49","v":19852.362853008013},{"$f":"Private!M49","v":0},{"$f":"Private!N49","v":8228.2754743323258},{"$f":"Private!O49","v":0},{"$f":"Private!P49","v":79052.238101106806},0,8228.2754743323258,0,98904.600954114823,0,{"$f":"R50*'Master Input'!$B$27","v":0},{"$f":"N50*'Master Input'!$C$30","v":0},{"$f":"O50*'Master Input'!$C$31","v":6582.6203794658613},{"$f":"P50*'Master Input'!$G$30","v":0},{"$f":"(Q50-S50)*'Master Input'!$G$31","v":98904.600954114823},105487.22133358069]
["Shiawassee",{"$f":"Federal!M50","v":0},{"$f":"Federal!N50","v":0},{"$f":"Federal!O50","v":0},{"$f":"Federal!P50","v":0},{"$f":"State!M50","v":0},{"$f":"State!N50","v":792.74328453968474},{"$f":"State!O50","v":0},{"$f":"State!P50","v":8076.527404077352},{"$f":"Private!M50","v":0},{"$f":"Private!N50","v":0},{"$f":"Private!O50","v":0},{"$f":"Private!P50","v":26156.066460116257},0,792.74328453968474,0,34232.593864193608,0,{"$f":"R51*'Master Input'!$B$27","v":0},{"$f":"N51*'Master Input'!$C$30","v":0},{"$f":"O51*'Master Input'!$C$31","v":634.19462763174784},{"$f":"P51*'Master Input'!$G$30","v":0},{"$f":"(Q51-S51)*'Master Input'!$G$31","v":34232.593864193608},34866.788491825355]
["Tuscola",{"$f":"Federal!M51","v":0},{"$f":"Federal!N51","v":0},{"$f":"Federal!O51","v":0},{"$f":"Federal!P51","v":0},{"$f":"State!M51","v":0},{"$f":"State!N51","v":1174.8721709505805},{"$f":"State!O51","v":0},{"$f":"State!P51","v":30668.403122818752},{"$f":"Private!M51","v":0},{"$f":"Private!N51","v":10318.492725400716},{"$f":"Private!O51","v":0},{"$f":"Private!P51","v":99455.830730421425},0,11493.364896351297,0,130124.23385324018,0,{"$f":"R52*'Master Input'!$B$27","v":0},{"$f":"N52*'Master Input'!$C$30","v":0},{"$f":"O52*'Master Input'!$C$31","v":9194.6919170810379},{"$f":"P52*'Master Input'!$G$30","v":0},{"$f":"(Q52-S52)*'Master Input'!$G$31","v":130124.23385324018},139318.92577032122]
["Wexford",{"$f":"Federal!M52","v":0},{"$f":"Federal!N52","v":50436.193323931577},{"$f":"Federal!O52","v":0},{"$f":"Federal!P52","v":88517.629110009177},{"$f":"State!M52","v":0},{"$f":"State!N52","v":19818.736454658629},{"$f":"State!O52","v":0},{"$f":"State!P52","v":20965.969393945343},{"$f":"Private!M52","v":0},{"$f":"Private!N52","v":41233.415113220981},{"$f":"Private!O52","v":0},{"$f":"Private!P52","v":79585.281389784577},0,111488.34489181118,0,189068.8798937391,{"$f":"Q53/$Q$55","v":6.5423453150301444E-2},{"$f":"R53*'Master Input'!$B$27","v":32711.726575150722},{"$f":"N53*'Master Input'!$C$30","v":0},{"$f":"O53*'Master Input'!$C$31","v":89190.675913448955},{"$f":"P53*'Master Input'!$G$30","v":0},{"$f":"(Q53-S53)*'Master Input'!$G$31","v":156357.15331858839},245547.82923203736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T3:T53)","v":0},{"$f":"SUM(U3:U53)","v":1590908.9894113108},0,6128572.4778624699,7719481.4672737801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q53,Q48,Q47,Q45,Q44,Q42,Q38,Q36,Q32,Q30,Q26,Q24,Q19,Q16,Q14,Q11,Q10,Q9,Q5,Q4,Q3)","v":2889925.1077343654},{"$f":"SUM(R53,R48,R47,R45,R44,R42,R38,R36,R32,R30,R26,R24,R19,R16,R14,R11,R10,R9,R5,R4,R3)","v":1.0000000000000002}]

{"sheet":"Manton optimiz","index":9,"n_rows":86,"n_cols":6,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["County (supplier)","Biorefinery location (demand site)"]
["Cost","Manton",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!B3","v":22.908387999999995},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!B4","v":26.118803999999997},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!B5","v":14.584127999999996},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!B6","v":21.180487999999993},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Bay",{"$f":"'Cost per ton'!B8","v":24.238167999999995},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!B9","v":13.530664000000005},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!B10","v":17.748071999999993},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!B11","v":23.776407999999996},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!B12","v":15.108047999999995},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Crawford",{"$f":"'Cost per ton'!B14","v":15.310215999999997},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!B16","v":21.669479999999989},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",{"$f":"'Cost per ton'!B18","v":18.411111999999999},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!B19","v":10.527744000000002},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",{"$f":"'Cost per ton'!B20","v":24.091352000000001},null,null,{"$f":"total!X20","v":65649.058778948907}]
["Iosco",{"$f":"'Cost per ton'!B24","v":19.986423999999996},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!B25","v":18.712588},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!B26","v":11.774199999999997},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Kent",{"$f":"'Cost per ton'!B27","v":21.825472000000005},null,null,{"$f":"total!X27","v":194887.22949047177}]
["Lake",{"$f":"'Cost per ton'!B28","v":13.963120000000007},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",{"$f":"'Cost per ton'!B30","v":15.114708},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!B32","v":12.341928000000006},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mason",{"$f":"'Cost per ton'!B33","v":17.216012000000006},null,null,{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",{"$f":"'Cost per ton'!B34","v":15.206171999999995},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!B35","v":21.991971999999997},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!B36","v":9.7023479999999935},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",{"$f":"'Cost per ton'!B37","v":19.874831999999994},null,null,{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",{"$f":"'Cost per ton'!B38","v":22.333555999999994},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Muskegon",{"$f":"'Cost per ton'!B39","v":23.696784000000001},null,null,{"$f":"total!X39","v":226222.35842728248}]
["Newaygo",{"$f":"'Cost per ton'!B40","v":18.400752000000011},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Oceana",{"$f":"'Cost per ton'!B41","v":20.975804000000004},null,null,{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",{"$f":"'Cost per ton'!B42","v":16.704523999999996},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!B43","v":11.607108000000004},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!B44","v":18.863844},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!B45","v":18.785403999999993},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!B47","v":27.003399999999999},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!B48","v":13.211871999999996},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Wexford",{"$f":"'Cost per ton'!B53","v":8.7715760000000031},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
["COST OPTIMIZATION"]
[null,"Manton",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B47:B47)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",0,0,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",0,0,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",0,0,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",0,0,"≤",{"$f":"total!X20","v":65649.058778948907}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",53106.084803841179,53106.084803841179,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Kent",0,0,"≤",{"$f":"total!X27","v":194887.22949047177}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mason",0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",0,0,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",193405.95847138422,193405.95847138422,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",0,0,"≤",{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Muskegon",0,0,"≤",{"$f":"total!X39","v":226222.35842728248}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Oceana",0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",140037.84123011937,140037.84123011937,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Wexford",245547.82923203736,245547.82923203736,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B47:B83)","v":750000},750000,null,{"$f":"SUM(E47:E83)","v":6050455.3162639104}]
[null,"="]
["Maximum",{"$f":"'Master Input'!E34","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B39,B47:B83)","v":7522294.4578365479},{"$f":"+E86/B86","v":10.029725943782063}]

{"sheet":"Roscommon optimiz","index":10,"n_rows":86,"n_cols":6,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Roscommon",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!C3","v":16.110599999999998},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!C4","v":19.320719999999998},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!C5","v":15.919531999999998},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!C6","v":16.160475999999996},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Bay",{"$f":"'Cost per ton'!C8","v":19.218155999999997},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!C9","v":18.550676000000003},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!C10","v":18.909724000000001},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!C11","v":16.978324000000001},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!C12","v":13.691540000000007},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Crawford",{"$f":"'Cost per ton'!C14","v":8.8540120000000062},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!C16","v":19.534284000000003},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",{"$f":"'Cost per ton'!C18","v":13.391100000000002},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!C19","v":15.547756},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",{"$f":"'Cost per ton'!C20","v":19.071339999999999},null,null,{"$f":"total!X20","v":65649.058778948907}]
["Huron",{"$f":"'Cost per ton'!C21","v":24.865687999999992},null,null,{"$f":"total!X21","v":116639.55202593277}]
["Iosco",{"$f":"'Cost per ton'!C24","v":14.966412},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!C25","v":17.18064},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!C26","v":12.313068000000008},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Lake",{"$f":"'Cost per ton'!C28","v":20.761204000000006},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",{"$f":"'Cost per ton'!C30","v":20.134719999999998},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!C32","v":19.140012000000006},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mason",{"$f":"'Cost per ton'!C33","v":24.014096000000002},null,null,{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",{"$f":"'Cost per ton'!C34","v":20.762240000000006},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!C35","v":16.971960000000003},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!C36","v":12.005080000000007},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",{"$f":"'Cost per ton'!C37","v":22.805084000000008},null,null,{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",{"$f":"'Cost per ton'!C38","v":15.535471999999995},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",{"$f":"'Cost per ton'!C40","v":25.198836000000007},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Ogemaw",{"$f":"'Cost per ton'!C42","v":11.684511999999998},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!C43","v":17.231847999999999},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!C44","v":12.065760000000001},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!C45","v":12.283616000000006},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!C47","v":20.205316000000003},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!C48","v":8.4313240000000071},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Saginaw",{"$f":"'Cost per ton'!C49","v":22.659896},null,null,{"$f":"total!X49","v":160407.54369218976}]
["Tuscola",{"$f":"'Cost per ton'!C52","v":25.914712000000002},null,null,{"$f":"total!X52","v":139318.92577032122}]
["Wexford",{"$f":"'Cost per ton'!C53","v":15.569660000000002},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"Roscommon",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B47:B47)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",0,0,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",0,0,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",120788.71709365025,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",0,0,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",0,0,"≤",{"$f":"total!X20","v":65649.058778948907}]
["Huron",0,0,"≤",{"$f":"total!X21","v":116639.55202593277}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",0,0,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mason",0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",0,0,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",193405.95847138425,193405.95847138425,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",0,0,"≤",{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Ogemaw",122488.32213478953,122488.32213478953,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",164407.45905250715,164407.45905250715,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",148909.54324766886,148909.54324766886,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Saginaw",0,0,"≤",{"$f":"total!X49","v":160407.54369218976}]
["Tuscola",0,0,"≤",{"$f":"total!X52","v":139318.92577032122}]
["Wexford",0,0,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B47:B83)","v":750000.00000000012},750000.00000000012]
[null,"="]
["Minimum needed",{"$f":"'Master Input'!E35","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B39,B47:B83)","v":8061740.5733317351},{"$f":"+E86/B86","v":10.748987431108979}]

{"sheet":"Kingsley optimiz","index":11,"n_rows":82,"n_cols":6,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Kingsley",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!D3","v":22.136864000000003},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!D4","v":25.347280000000005},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!D5","v":13.812604},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!D6","v":23.936987999999992},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Bay",{"$f":"'Cost per ton'!D8","v":26.99466799999999},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!D9","v":10.774164000000006},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!D10","v":16.976547999999998},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!D11","v":23.004884000000004},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!D12","v":17.864547999999992},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Crawford",{"$f":"'Cost per ton'!D14","v":14.538692000000001},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!D16","v":20.897955999999994},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",{"$f":"'Cost per ton'!D18","v":21.167611999999998},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!D19","v":7.771244000000002},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Iosco",{"$f":"'Cost per ton'!D24","v":22.742923999999995},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!D25","v":21.469087999999999},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!D26","v":11.002676000000001},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Lake",{"$f":"'Cost per ton'!D28","v":14.734644000000003},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",{"$f":"'Cost per ton'!D30","v":12.358208000000001},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!D32","v":13.113452000000002},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mason",{"$f":"'Cost per ton'!D33","v":17.987535999999999},null,null,{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",{"$f":"'Cost per ton'!D34","v":17.962671999999998},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!D35","v":24.748472},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!D36","v":12.458847999999993},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",{"$f":"'Cost per ton'!D37","v":22.631331999999993},null,null,{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",{"$f":"'Cost per ton'!D38","v":21.562031999999999},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Muskegon",{"$f":"'Cost per ton'!D39","v":24.468308},null,null,{"$f":"total!X39","v":226222.35842728248}]
["Newaygo",{"$f":"'Cost per ton'!D40","v":19.172276000000004},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Oceana",{"$f":"'Cost per ton'!D41","v":21.747328},null,null,{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",{"$f":"'Cost per ton'!D42","v":19.461023999999995},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!D43","v":14.363608000000003},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!D44","v":18.092320000000004},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!D45","v":18.01388},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!D47","v":26.231876000000007},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!D48","v":15.968371999999997},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Wexford",{"$f":"'Cost per ton'!D53","v":9.543099999999999},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"Kingsley",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B45:B45)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",0,0,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",101328.74625145213,101328.74625145213,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",0,0,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",0,0,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",48922.090060684422,48922.090060684422,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mason",0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",0,0,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",64482.617662581528,64482.617662581528,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",0,0,"≤",{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Muskegon",0,0,"≤",{"$f":"total!X39","v":226222.35842728248}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Oceana",0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Wexford",245547.82923203736,245547.82923203736,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B45:B79)","v":750000},750000]
[null,"="]
[null,{"$f":"'Master Input'!E36","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B37,B45:B79)","v":7649676.4673463218},{"$f":"+E82/B82","v":10.19956862312843}]

{"sheet":"Kalkaska optimiz","index":12,"n_rows":80,"n_cols":6,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Kalkaska",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!E3","v":18.555855999999999},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!E4","v":21.275207999999999},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!E5","v":9.7405319999999982},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!E6","v":22.91460399999999},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Bay",{"$f":"'Cost per ton'!E8","v":25.972283999999988},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!E9","v":13.759028000000004},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!E10","v":12.904475999999997},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!E11","v":18.932811999999998},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!E12","v":16.84216399999999},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Crawford",{"$f":"'Cost per ton'!E14","v":11.340115999999989},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!E16","v":16.825883999999995},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",{"$f":"'Cost per ton'!E18","v":20.145227999999996},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!E19","v":10.127996},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Iosco",{"$f":"'Cost per ton'!E24","v":21.720539999999993},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!E25","v":20.446703999999997},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!E26","v":7.8810599999999873},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Lake",{"$f":"'Cost per ton'!E28","v":18.806716000000005},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",{"$f":"'Cost per ton'!E30","v":13.380592000000004},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!E32","v":17.185524000000001},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mason",{"$f":"'Cost per ton'!E33","v":22.059608000000004},null,null,{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",{"$f":"'Cost per ton'!E34","v":18.807752000000001},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!E35","v":23.726087999999997},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!E36","v":11.43646399999999},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",{"$f":"'Cost per ton'!E37","v":21.608947999999991},null,null,{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",{"$f":"'Cost per ton'!E38","v":17.489959999999996},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",{"$f":"'Cost per ton'!E40","v":23.244348000000002},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Oceana",{"$f":"'Cost per ton'!E41","v":25.819400000000002},null,null,{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",{"$f":"'Cost per ton'!E42","v":18.438639999999992},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!E43","v":15.27736},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!E44","v":14.791327999999991},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!E45","v":13.941807999999998},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!E47","v":22.159804000000005},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!E48","v":14.945987999999994},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Wexford",{"$f":"'Cost per ton'!E53","v":13.615172000000001},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"Kalkaska",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B44:B44)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",134826.9076456542,134826.9076456542,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",11259.699996066745,11259.699996066745,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",0,0,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",120788.71709365025,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mason",0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",0,0,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",193405.95847138422,193405.95847138422,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",0,0,"≤",{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Oceana",0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Wexford",0,0,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B44:B77)","v":750000.00000000012},750000.00000000012]
[null,"="]
[null,{"$f":"'Master Input'!$E$37","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B36,B44:B77)","v":7588434.1631829841},{"$f":"+E80/B80","v":10.117912217577311}]

{"sheet":"Gaylord optimiz","index":13,"n_rows":70,"n_cols":6,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Gaylord",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!F3","v":17.960748000000002},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!F4","v":14.591083999999999},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!F5","v":10.383592000000004},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!F6","v":22.319495999999997},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Bay",{"$f":"'Cost per ton'!F8","v":25.377175999999999},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!F9","v":20.443152000000005},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!F10","v":12.750703999999999},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!F11","v":12.248688},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!F12","v":18.421176000000006},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Crawford",{"$f":"'Cost per ton'!F14","v":10.745007999999995},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!F16","v":13.375264000000003},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",{"$f":"'Cost per ton'!F18","v":19.550120000000003},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!F19","v":16.81212},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Iosco",{"$f":"'Cost per ton'!F24","v":21.125432},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!F25","v":21.910276},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!F26","v":13.193520000000001},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Lake",{"$f":"'Cost per ton'!F28","v":25.490840000000006},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",{"$f":"'Cost per ton'!F30","v":15.904436000000002},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!F32","v":23.869648000000005},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Midland",{"$f":"'Cost per ton'!F35","v":23.130980000000001},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!F36","v":16.734716000000006},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montmorency",{"$f":"'Cost per ton'!F38","v":10.805835999999996},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Ogemaw",{"$f":"'Cost per ton'!F42","v":17.843532},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!F43","v":21.961483999999999},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!F44","v":14.196219999999999},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!F45","v":7.3154039999999956},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!F47","v":15.475680000000004},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!F48","v":14.35088},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Wexford",{"$f":"'Cost per ton'!F53","v":20.299296000000002},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"Gaylord",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B39:B39)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",134826.9076456542,134826.9076456542,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",19423.694202046841,19423.694202046841,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",120788.71709365025,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",0,0,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",0,0,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",0,0,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montmorency",200041.08900651603,200041.08900651603,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",274919.59205213271,274919.59205213271,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Wexford",0,0,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B39:B67)","v":750000},750000]
[null,"="]
[null,{"$f":"'Master Input'!E38","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B31,B39:B67)","v":7108537.1856257971},{"$f":"+E70/B70","v":9.4780495808343961}]

{"sheet":"Clare optimiz","index":14,"n_rows":102,"n_cols":6,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Clare ",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!G3","v":24.087651999999999},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Antrim",{"$f":"'Cost per ton'!G5","v":21.562920000000005},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!G6","v":15.663344},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Barry",{"$f":"'Cost per ton'!G7","v":23.256335999999997},null,null,{"$f":"total!X7","v":199299.12187410169}]
["Bay",{"$f":"'Cost per ton'!G8","v":13.574767999999992},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!G9","v":24.194064000000004},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Clare",{"$f":"'Cost per ton'!G12","v":8.9953520000000076},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Clinton",{"$f":"'Cost per ton'!G13","v":17.077779999999994},null,null,{"$f":"total!X13","v":57879.372178906058}]
["Crawford",{"$f":"'Cost per ton'!G14","v":16.48948},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Eaton",{"$f":"'Cost per ton'!G15","v":19.654459999999997},null,null,{"$f":"total!X15","v":109262.92073714873}]
["Genesee",{"$f":"'Cost per ton'!G17","v":22.82106799999999},null,null,{"$f":"total!X17","v":158052.31687454236}]
["Gladwin",{"$f":"'Cost per ton'!G18","v":11.199664},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!G19","v":21.191144000000001},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",{"$f":"'Cost per ton'!G20","v":13.427951999999998},null,null,{"$f":"total!X20","v":65649.058778948907}]
["Huron",{"$f":"'Cost per ton'!G21","v":20.026531999999996},null,null,{"$f":"total!X21","v":116639.55202593277}]
["Ingham",{"$f":"'Cost per ton'!G22","v":22.364635999999997},null,null,{"$f":"total!X22","v":127671.6709550847}]
["Ionia",{"$f":"'Cost per ton'!G23","v":17.936475999999999},null,null,{"$f":"total!X23","v":199124.99458685977}]
["Iosco",{"$f":"'Cost per ton'!G24","v":20.502055999999996},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!G25","v":9.2032919999999994},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!G26","v":17.95645600000001},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Kent",{"$f":"'Cost per ton'!G27","v":20.646208000000005},null,null,{"$f":"total!X27","v":194887.22949047177}]
["Lake",{"$f":"'Cost per ton'!G28","v":15.992792000000009},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Lapeer",{"$f":"'Cost per ton'!G29","v":25.621375999999998},null,null,{"$f":"total!X29","v":94265.217774674849}]
["Leelanau",{"$f":"'Cost per ton'!G30","v":25.778108000000003},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Livingston",{"$f":"'Cost per ton'!G31","v":25.710619999999999},null,null,{"$f":"total!X31","v":82988.559329660187}]
["Manistee",{"$f":"'Cost per ton'!G32","v":21.373776000000007},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mason",{"$f":"'Cost per ton'!G33","v":19.351652000000009},null,null,{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",{"$f":"'Cost per ton'!G34","v":12.784892000000003},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!G35","v":11.328571999999998},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!G36","v":14.401052000000009},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",{"$f":"'Cost per ton'!G37","v":14.827736000000007},null,null,{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",{"$f":"'Cost per ton'!G38","v":23.512819999999998},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Muskegon",{"$f":"'Cost per ton'!G39","v":22.517520000000001},null,null,{"$f":"total!X39","v":226222.35842728248}]
["Newaygo",{"$f":"'Cost per ton'!G40","v":17.221488000000008},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Oceana",{"$f":"'Cost per ton'!G41","v":19.79654},null,null,{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",{"$f":"'Cost per ton'!G42","v":16.606843999999992},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!G43","v":12.496292},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!G44","v":20.043108000000004},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!G45","v":19.964667999999996},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Ottawa",{"$f":"'Cost per ton'!G46","v":24.740628000000001},null,null,{"$f":"total!X46","v":83761.945385040584}]
["Roscommon",{"$f":"'Cost per ton'!G48","v":12.986023999999995},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Saginaw",{"$f":"'Cost per ton'!G49","v":17.016507999999995},null,null,{"$f":"total!X49","v":160407.54369218976}]
["Shiawassee",{"$f":"'Cost per ton'!G51","v":20.31705599999999},null,null,{"$f":"total!X51","v":34866.788491825355}]
["Tuscola",{"$f":"'Cost per ton'!G52","v":20.271323999999993},null,null,{"$f":"total!X52","v":139318.92577032122}]
["Wexford",{"$f":"'Cost per ton'!G53","v":17.928927999999999},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"Clare ",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B55:B55)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Antrim",0,0,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Barry",0,0,"≤",{"$f":"total!X7","v":199299.12187410169}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Clare",154447.19798998788,154447.19798998788,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Clinton",0,0,"≤",{"$f":"total!X13","v":57879.372178906058}]
["Crawford",0,0,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Eaton",0,0,"≤",{"$f":"total!X15","v":109262.92073714873}]
["Genesee",0,0,"≤",{"$f":"total!X17","v":158052.31687454236}]
["Gladwin",120903.55315032191,120903.55315032191,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",0,0,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",0,0,"≤",{"$f":"total!X20","v":65649.058778948907}]
["Huron",0,0,"≤",{"$f":"total!X21","v":116639.55202593277}]
["Ingham",0,0,"≤",{"$f":"total!X22","v":127671.6709550847}]
["Ionia",0,0,"≤",{"$f":"total!X23","v":199124.99458685977}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",147913.43477560527,147913.43477560527,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",0,0,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Kent",0,0,"≤",{"$f":"total!X27","v":194887.22949047177}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Lapeer",0,0,"≤",{"$f":"total!X29","v":94265.217774674849}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Livingston",0,0,"≤",{"$f":"total!X31","v":82988.559329660187}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mason",0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",81505.487893845289,81505.487893845289,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",105192.48496012033,105192.48496012033,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",0,0,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",0,0,"≤",{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Muskegon",0,0,"≤",{"$f":"total!X39","v":226222.35842728248}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Oceana",0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",140037.84123011937,140037.84123011937,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Ottawa",0,0,"≤",{"$f":"total!X46","v":83761.945385040584}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Saginaw",0,0,"≤",{"$f":"total!X49","v":160407.54369218976}]
["Shiawassee",0,0,"≤",{"$f":"total!X51","v":34866.788491825355}]
["Tuscola",0,0,"≤",{"$f":"total!X52","v":139318.92577032122}]
["Wexford",0,0,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B55:B99)","v":750000},750000]
[null,"="]
["Minimum needed",{"$f":"'Master Input'!E39","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B47,B55:B99)","v":8088349.868907202},{"$f":"+E102/B102","v":10.78446649187627}]

{"sheet":"West Branch optimiz","index":15,"n_rows":94,"n_cols":6,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"West Branch ",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!H3","v":15.627823999999999},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!H4","v":18.838239999999999},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!H5","v":20.737228000000002},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!H6","v":11.342779999999994},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Bay",{"$f":"'Cost per ton'!H8","v":14.400459999999994},null,null,{"$f":"total!X8","v":29470.614929363608}]
["Benzie",{"$f":"'Cost per ton'!H9","v":23.368372000000008},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!H10","v":23.727420000000002},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!H11","v":20.814780000000003},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!H12","v":14.174020000000006},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Clinton",{"$f":"'Cost per ton'!H13","v":22.811447999999999},null,null,{"$f":"total!X13","v":57879.372178906058}]
["Crawford",{"$f":"'Cost per ton'!H14","v":13.67170800000001},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!H16","v":24.351980000000005},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Genesee",{"$f":"'Cost per ton'!H17","v":23.646759999999993},null,null,{"$f":"total!X17","v":158052.31687454236}]
["Gladwin",{"$f":"'Cost per ton'!H18","v":10.700164000000001},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!H19","v":20.365452000000001},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",{"$f":"'Cost per ton'!H20","v":19.333300000000001},null,null,{"$f":"total!X20","v":65649.058778948907}]
["Huron",{"$f":"'Cost per ton'!H21","v":20.047991999999994},null,null,{"$f":"total!X21","v":116639.55202593277}]
["Iosco",{"$f":"'Cost per ton'!H24","v":12.042227999999994},null,null,{"$f":"total!X24","v":159342.76230545109}]
["Isabella",{"$f":"'Cost per ton'!H25","v":17.663119999999999},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!H26","v":17.130764000000013},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Lake",{"$f":"'Cost per ton'!H28","v":21.243684000000005},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Lapeer",{"$f":"'Cost per ton'!H29","v":26.447068000000002},null,null,{"$f":"total!X29","v":94265.217774674849}]
["Leelanau",{"$f":"'Cost per ton'!H30","v":24.952415999999999},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!H32","v":20.548084000000006},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mecosta",{"$f":"'Cost per ton'!H34","v":21.244720000000001},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!H35","v":14.141607999999998},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!H36","v":13.575360000000007},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",{"$f":"'Cost per ton'!H37","v":23.287564000000003},null,null,{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",{"$f":"'Cost per ton'!H38","v":15.052991999999996},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",{"$f":"'Cost per ton'!H40","v":25.68131600000001},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Ogemaw",{"$f":"'Cost per ton'!H42","v":8.1470159999999918},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!H43","v":17.714328000000002},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!H44","v":11.583280000000002},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!H45","v":17.101312000000007},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!H47","v":19.722836000000004},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!H48","v":10.065836000000004},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Saginaw",{"$f":"'Cost per ton'!H49","v":17.842199999999998},null,null,{"$f":"total!X49","v":160407.54369218976}]
["Sanilac",{"$f":"'Cost per ton'!H50","v":25.81303599999999},null,null,{"$f":"total!X50","v":105487.22133358069}]
["Shiawassee",{"$f":"'Cost per ton'!H51","v":21.14274799999999},null,null,{"$f":"total!X51","v":34866.788491825355}]
["Tuscola",{"$f":"'Cost per ton'!H52","v":21.097015999999996},null,null,{"$f":"total!X52","v":139318.92577032122}]
["Wexford",{"$f":"'Cost per ton'!H53","v":17.103235999999995},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"West Branch ",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B51:B51)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",0,0,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",118832.78725691877,118832.78725691877,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",0,0,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Clinton",0,0,"≤",{"$f":"total!X13","v":57879.372178906058}]
["Crawford",0,0,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Genesee",0,0,"≤",{"$f":"total!X17","v":158052.31687454236}]
["Gladwin",120903.55315032191,120903.55315032191,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",0,0,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Gratiot",0,0,"≤",{"$f":"total!X20","v":65649.058778948907}]
["Huron",0,0,"≤",{"$f":"total!X21","v":116639.55202593277}]
["Iosco",2128.1631840670416,2128.1631840670416,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",0,0,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Lapeer",0,0,"≤",{"$f":"total!X29","v":94265.217774674849}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mecosta",0,0,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",0,0,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montcalm",0,0,"≤",{"$f":"total!X37","v":184012.81967679947}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Ogemaw",122488.32213478953,122488.32213478953,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",236737.63102623392,236737.63102623392,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",148909.54324766886,148909.54324766886,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Saginaw",0,0,"≤",{"$f":"total!X49","v":160407.54369218976}]
["Sanilac",0,0,"≤",{"$f":"total!X50","v":105487.22133358069}]
["Shiawassee",0,0,"≤",{"$f":"total!X51","v":34866.788491825355}]
["Tuscola",0,0,"≤",{"$f":"total!X52","v":139318.92577032122}]
["Wexford",0,0,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B51:B91)","v":750000},750000]
[null,"="]
["Minimum needed",{"$f":"'Master Input'!E40","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B43,B51:B91)","v":7906221.4639417157},{"$f":"+E94/B94","v":10.541628618588954}]

{"sheet":"Traverse City optimiz","index":16,"n_rows":74,"n_cols":6,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Traverse City ",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!I3","v":21.806972000000002},null,null,{"$f":"total!X3","v":211862.20424016641}]
["Alpena",{"$f":"'Cost per ton'!I4","v":24.116067999999999},null,null,{"$f":"total!X4","v":121911.78289926465}]
["Antrim",{"$f":"'Cost per ton'!I5","v":12.581391999999997},null,null,{"$f":"total!X5","v":134826.9076456542}]
["Arenac",{"$f":"'Cost per ton'!I6","v":26.16572},null,null,{"$f":"total!X6","v":118832.78725691877}]
["Benzie",{"$f":"'Cost per ton'!I9","v":10.918168000000007},null,null,{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",{"$f":"'Cost per ton'!I10","v":15.745335999999996},null,null,{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",{"$f":"'Cost per ton'!I11","v":21.773671999999998},null,null,{"$f":"total!X11","v":225280.43852067587}]
["Clare",{"$f":"'Cost per ton'!I12","v":20.09328},null,null,{"$f":"total!X12","v":154447.19798998788}]
["Crawford",{"$f":"'Cost per ton'!I14","v":14.591231999999994},null,null,{"$f":"total!X14","v":120788.71709365025}]
["Emmet",{"$f":"'Cost per ton'!I16","v":19.666743999999994},null,null,{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",{"$f":"'Cost per ton'!I18","v":23.396344000000006},null,null,{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",{"$f":"'Cost per ton'!I19","v":7.8974880000000027},null,null,{"$f":"total!X19","v":117902.28626261788}]
["Isabella",{"$f":"'Cost per ton'!I25","v":23.697820000000007},null,null,{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",{"$f":"'Cost per ton'!I26","v":11.132175999999994},null,null,{"$f":"total!X26","v":171816.43053062673}]
["Lake",{"$f":"'Cost per ton'!I28","v":15.965856000000006},null,null,{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",{"$f":"'Cost per ton'!I30","v":10.129475999999997},null,null,{"$f":"total!X30","v":48922.090060684422}]
["Manistee",{"$f":"'Cost per ton'!I32","v":14.344664000000005},null,null,{"$f":"total!X32","v":206185.29654050758}]
["Mason",{"$f":"'Cost per ton'!I33","v":19.218748000000005},null,null,{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",{"$f":"'Cost per ton'!I34","v":20.191403999999999},null,null,{"$f":"total!X34","v":161936.8790754762}]
["Midland",{"$f":"'Cost per ton'!I35","v":26.977204},null,null,{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",{"$f":"'Cost per ton'!I36","v":14.687579999999997},null,null,{"$f":"total!X36","v":193405.95847138422}]
["Montmorency",{"$f":"'Cost per ton'!I38","v":20.330819999999996},null,null,{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",{"$f":"'Cost per ton'!I40","v":20.403488000000007},null,null,{"$f":"total!X40","v":293727.06395079102}]
["Oceana",{"$f":"'Cost per ton'!I41","v":22.978540000000002},null,null,{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",{"$f":"'Cost per ton'!I42","v":21.689755999999999},null,null,{"$f":"total!X42","v":122488.32213478953}]
["Osceola",{"$f":"'Cost per ton'!I43","v":16.592340000000007},null,null,{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",{"$f":"'Cost per ton'!I44","v":18.042443999999996},null,null,{"$f":"total!X44","v":236737.63102623392}]
["Otsego",{"$f":"'Cost per ton'!I45","v":16.782667999999997},null,null,{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",{"$f":"'Cost per ton'!I47","v":25.000664000000008},null,null,{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",{"$f":"'Cost per ton'!I48","v":18.197104},null,null,{"$f":"total!X48","v":148909.54324766886}]
["Wexford",{"$f":"'Cost per ton'!I53","v":11.159704000000009},null,null,{"$f":"total!X53","v":245547.82923203736}]
["demand"]
[]
[]
[]
[]
[]
[null,"Traverse City ",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B41:B41)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,0,"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",64482.617662581499,64482.617662581499,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Benzie",101328.74625145213,101328.74625145213,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",0,0,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",0,0,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",48922.090060684422,48922.090060684422,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Mason",0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
["Mecosta",0,0,"≤",{"$f":"total!X34","v":161936.8790754762}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",0,0,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montmorency",0,0,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Newaygo",0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
["Oceana",0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",0,0,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Wexford",245547.82923203736,245547.82923203736,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B41:B71)","v":750000},750000]
[null,"="]
["Minimum needed",{"$f":"'Master Input'!E41","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B33,B41:B71)","v":7997224.229303713},{"$f":"+E74/B74","v":10.662965639071617}]

{"sheet":"Boyne City optimiz","index":17,"n_rows":64,"n_cols":6,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["County (supplier)"]
[null,"Boyne City ",null,null,"supply"]
["Alcona",{"$f":"'Cost per ton'!J3","v":22.308839999999996},null,null,211862.20424016641]
["Alpena",{"$f":"'Cost per ton'!J4","v":18.396311999999995},null,null,121911.78289926465]
["Antrim",{"$f":"'Cost per ton'!J5","v":9.8163079999999994},null,null,134826.9076456542]
["Arenac",{"$f":"'Cost per ton'!J6","v":26.667587999999995},null,null,118832.78725691877]
["Benzie",{"$f":"'Cost per ton'!J7","v":999},null,null,101328.74625145213]
["Charlevoix",{"$f":"'Cost per ton'!J8","v":999},null,null,96751.322162139724]
["Cheboygan",{"$f":"'Cost per ton'!J9","v":19.875868000000004},null,null,225280.43852067587]
["Clare",{"$f":"'Cost per ton'!J10","v":8.4026120000000049},null,null,154447.19798998788]
["Crawford",{"$f":"'Cost per ton'!J11","v":12.815972000000004},null,null,120788.71709365025]
["Emmet",{"$f":"'Cost per ton'!J12","v":20.595147999999995},null,null,138994.37870973712]
["Gladwin",{"$f":"'Cost per ton'!J13","v":999},null,null,120903.55315032191]
["Grand Traverse",{"$f":"'Cost per ton'!J14","v":15.093099999999991},null,null,117902.28626261788]
["Iosco",{"$f":"'Cost per ton'!J15","v":999},null,null,159342.76230545109]
["Kalkaska",{"$f":"'Cost per ton'!J16","v":10.709043999999997},null,null,171816.43053062673]
["Lake",{"$f":"'Cost per ton'!J17","v":999},null,null,247106.08630483333]
["Leelanau",{"$f":"'Cost per ton'!J18","v":23.898212000000001},null,null,48922.090060684422]
["Manistee",{"$f":"'Cost per ton'!J19","v":16.244835999999996},null,null,206185.29654050758]
["Missaukee",{"$f":"'Cost per ton'!J20","v":999},null,null,193405.95847138422]
["Montmorency",{"$f":"'Cost per ton'!J21","v":999},null,null,200041.08900651603]
["Ogemaw",{"$f":"'Cost per ton'!J22","v":999},null,null,122488.32213478953]
["Osceola",{"$f":"'Cost per ton'!J23","v":999},null,null,140037.84123011937]
["Oscoda",{"$f":"'Cost per ton'!J24","v":25.473523999999998},null,null,236737.63102623392]
["Otsego",{"$f":"'Cost per ton'!J25","v":999},null,null,274919.59205213271]
["Presque Isle",{"$f":"'Cost per ton'!J26","v":12.626235999999999},null,null,148585.47668827637]
["Roscommon",{"$f":"'Cost per ton'!J27","v":999},null,null,148909.54324766886]
["Wexford",{"$f":"'Cost per ton'!J28","v":24.923556000000005},null,null,245547.82923203736]
["demand"]
[]
[]
[]
[]
[]
[null,"Boyne City ",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B36:B36)","v":0},"≤",211862.20424016641]
["Alpena",0,0,"≤",121911.78289926465]
["Antrim",134826.9076456542,134826.9076456542,"≤",134826.9076456542]
["Arenac",0,0,"≤",118832.78725691877]
["Benzie",0,0,"≤",101328.74625145213]
["Charlevoix",0,0,"≤",96751.322162139724]
["Cheboygan",0,0,"≤",225280.43852067587]
["Clare",154447.19798998788,154447.19798998788,"≤",154447.19798998788]
["Crawford",120788.71709365025,120788.71709365025,"≤",120788.71709365025]
["Emmet",0,0,"≤",138994.37870973712]
["Gladwin",0,0,"≤",120903.55315032191]
["Grand Traverse",19535.270051804575,19535.270051804575,"≤",117902.28626261788]
["Iosco",0,0,"≤",159342.76230545109]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",171816.43053062673]
["Lake",0,0,"≤",247106.08630483333]
["Leelanau",0,0,"≤",48922.090060684422]
["Manistee",0,0,"≤",206185.29654050758]
["Missaukee",0,0,"≤",193405.95847138422]
["Montmorency",0,0,"≤",200041.08900651603]
["Ogemaw",0,0,"≤",122488.32213478953]
["Osceola",0,0,"≤",140037.84123011937]
["Oscoda",0,0,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Presque Isle",148585.47668827637,148585.47668827637,"≤",148585.47668827637]
["Roscommon",0,0,"≤",148909.54324766886]
["Wexford",0,0,"≤",245547.82923203736]
[null,{"$f":"SUM(B36:B61)","v":750000.00000000012},750000.00000000012]
[null,"="]
[null,{"$f":"'Master Input'!E42","v":750000},null,"Total",{"$f":"SUMPRODUCT(B3:B28,B36:B61)","v":8180199.9412554791},{"$f":"+E64/B64","v":10.906933255007306}]

{"sheet":"Ros-Clare-BC","index":18,"n_rows":112,"n_cols":7,"rows_kept":112,"cut":false,"hidden":false,"merged":[[0,1,0,3]]}
[{"$f":"'Cost per ton'!A1","v":"County (supplier)"}]
[null,{"$f":"'Cost per ton'!C2","v":"Roscommon"},{"$f":"'Cost per ton'!G2","v":"Clare "},{"$f":"'Cost per ton'!J2","v":"Boyne City "},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Cost per ton'!A3","v":"Alcona"},{"$f":"'Cost per ton'!C3","v":16.110599999999998},{"$f":"'Cost per ton'!G3","v":24.087651999999999},{"$f":"'Cost per ton'!J3","v":22.308839999999996},null,null,{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Cost per ton'!A4","v":"Alpena"},{"$f":"'Cost per ton'!C4","v":19.320719999999998},{"$f":"'Cost per ton'!G4","v":999},{"$f":"'Cost per ton'!J4","v":18.396311999999995},null,null,{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Cost per ton'!A5","v":"Antrim"},{"$f":"'Cost per ton'!C5","v":15.919531999999998},{"$f":"'Cost per ton'!G5","v":21.562920000000005},{"$f":"'Cost per ton'!J5","v":9.8163079999999994},null,null,{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Cost per ton'!A6","v":"Arenac"},{"$f":"'Cost per ton'!C6","v":16.160475999999996},{"$f":"'Cost per ton'!G6","v":15.663344},{"$f":"'Cost per ton'!J6","v":26.667587999999995},null,null,{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Cost per ton'!A7","v":"Barry"},{"$f":"'Cost per ton'!C7","v":999},{"$f":"'Cost per ton'!G7","v":23.256335999999997},{"$f":"'Cost per ton'!J7","v":999},null,null,{"$f":"total!X7","v":199299.12187410169}]
[{"$f":"'Cost per ton'!A8","v":"Bay"},{"$f":"'Cost per ton'!C8","v":19.218155999999997},{"$f":"'Cost per ton'!G8","v":13.574767999999992},{"$f":"'Cost per ton'!J8","v":999},null,null,{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Cost per ton'!A9","v":"Benzie"},{"$f":"'Cost per ton'!C9","v":18.550676000000003},{"$f":"'Cost per ton'!G9","v":24.194064000000004},{"$f":"'Cost per ton'!J9","v":19.875868000000004},null,null,{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Cost per ton'!A10","v":"Charlevoix"},{"$f":"'Cost per ton'!C10","v":18.909724000000001},{"$f":"'Cost per ton'!G10","v":999},{"$f":"'Cost per ton'!J10","v":8.4026120000000049},null,null,{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Cost per ton'!A11","v":"Cheboygan"},{"$f":"'Cost per ton'!C11","v":16.978324000000001},{"$f":"'Cost per ton'!G11","v":999},{"$f":"'Cost per ton'!J11","v":12.815972000000004},null,null,{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Cost per ton'!A12","v":"Clare"},{"$f":"'Cost per ton'!C12","v":13.691540000000007},{"$f":"'Cost per ton'!G12","v":8.9953520000000076},{"$f":"'Cost per ton'!J12","v":20.595147999999995},null,null,{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Cost per ton'!A13","v":"Clinton"},{"$f":"'Cost per ton'!C13","v":999},{"$f":"'Cost per ton'!G13","v":17.077779999999994},{"$f":"'Cost per ton'!J13","v":999},null,null,{"$f":"total!X13","v":57879.372178906058}]
[{"$f":"'Cost per ton'!A14","v":"Crawford"},{"$f":"'Cost per ton'!C14","v":8.8540120000000062},{"$f":"'Cost per ton'!G14","v":16.48948},{"$f":"'Cost per ton'!J14","v":15.093099999999991},null,null,{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Cost per ton'!A15","v":"Eaton"},{"$f":"'Cost per ton'!C15","v":999},{"$f":"'Cost per ton'!G15","v":19.654459999999997},{"$f":"'Cost per ton'!J15","v":999},null,null,{"$f":"total!X15","v":109262.92073714873}]
[{"$f":"'Cost per ton'!A16","v":"Emmet"},{"$f":"'Cost per ton'!C16","v":19.534284000000003},{"$f":"'Cost per ton'!G16","v":999},{"$f":"'Cost per ton'!J16","v":10.709043999999997},null,null,{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Cost per ton'!A17","v":"Genesee"},{"$f":"'Cost per ton'!C17","v":999},{"$f":"'Cost per ton'!G17","v":22.82106799999999},{"$f":"'Cost per ton'!J17","v":999},null,null,{"$f":"total!X17","v":158052.31687454236}]
[{"$f":"'Cost per ton'!A18","v":"Gladwin"},{"$f":"'Cost per ton'!C18","v":13.391100000000002},{"$f":"'Cost per ton'!G18","v":11.199664},{"$f":"'Cost per ton'!J18","v":23.898212000000001},null,null,{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Cost per ton'!A19","v":"Grand Traverse"},{"$f":"'Cost per ton'!C19","v":15.547756},{"$f":"'Cost per ton'!G19","v":21.191144000000001},{"$f":"'Cost per ton'!J19","v":16.244835999999996},null,null,{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Cost per ton'!A20","v":"Gratiot"},{"$f":"'Cost per ton'!C20","v":19.071339999999999},{"$f":"'Cost per ton'!G20","v":13.427951999999998},{"$f":"'Cost per ton'!J20","v":999},null,null,{"$f":"total!X20","v":65649.058778948907}]
[{"$f":"'Cost per ton'!A21","v":"Huron"},{"$f":"'Cost per ton'!C21","v":24.865687999999992},{"$f":"'Cost per ton'!G21","v":20.026531999999996},{"$f":"'Cost per ton'!J21","v":999},null,null,{"$f":"total!X21","v":116639.55202593277}]
[{"$f":"'Cost per ton'!A22","v":"Ingham"},{"$f":"'Cost per ton'!C22","v":999},{"$f":"'Cost per ton'!G22","v":22.364635999999997},{"$f":"'Cost per ton'!J22","v":999},null,null,{"$f":"total!X22","v":127671.6709550847}]
[{"$f":"'Cost per ton'!A23","v":"Ionia"},{"$f":"'Cost per ton'!C23","v":999},{"$f":"'Cost per ton'!G23","v":17.936475999999999},{"$f":"'Cost per ton'!J23","v":999},null,null,{"$f":"total!X23","v":199124.99458685977}]
[{"$f":"'Cost per ton'!A24","v":"Iosco"},{"$f":"'Cost per ton'!C24","v":14.966412},{"$f":"'Cost per ton'!G24","v":20.502055999999996},{"$f":"'Cost per ton'!J24","v":25.473523999999998},null,null,{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Cost per ton'!A25","v":"Isabella"},{"$f":"'Cost per ton'!C25","v":17.18064},{"$f":"'Cost per ton'!G25","v":9.2032919999999994},{"$f":"'Cost per ton'!J25","v":999},null,null,{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Cost per ton'!A26","v":"Kalkaska"},{"$f":"'Cost per ton'!C26","v":12.313068000000008},{"$f":"'Cost per ton'!G26","v":17.95645600000001},{"$f":"'Cost per ton'!J26","v":12.626235999999999},null,null,{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Cost per ton'!A27","v":"Kent"},{"$f":"'Cost per ton'!C27","v":999},{"$f":"'Cost per ton'!G27","v":20.646208000000005},{"$f":"'Cost per ton'!J27","v":999},null,null,{"$f":"total!X27","v":194887.22949047177}]
[{"$f":"'Cost per ton'!A28","v":"Lake"},{"$f":"'Cost per ton'!C28","v":20.761204000000006},{"$f":"'Cost per ton'!G28","v":15.992792000000009},{"$f":"'Cost per ton'!J28","v":24.923556000000005},null,null,{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Cost per ton'!A29","v":"Lapeer"},{"$f":"'Cost per ton'!C29","v":999},{"$f":"'Cost per ton'!G29","v":25.621375999999998},{"$f":"'Cost per ton'!J29","v":999},null,null,{"$f":"total!X29","v":94265.217774674849}]
[{"$f":"'Cost per ton'!A30","v":"Leelanau"},{"$f":"'Cost per ton'!C30","v":20.134719999999998},{"$f":"'Cost per ton'!G30","v":25.778108000000003},{"$f":"'Cost per ton'!J30","v":15.337151999999998},null,null,{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Cost per ton'!A31","v":"Livingston"},{"$f":"'Cost per ton'!C31","v":999},{"$f":"'Cost per ton'!G31","v":25.710619999999999},{"$f":"'Cost per ton'!J31","v":999},null,null,{"$f":"total!X31","v":82988.559329660187}]
[{"$f":"'Cost per ton'!A32","v":"Manistee"},{"$f":"'Cost per ton'!C32","v":19.140012000000006},{"$f":"'Cost per ton'!G32","v":21.373776000000007},{"$f":"'Cost per ton'!J32","v":23.302364000000004},null,null,{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Cost per ton'!A33","v":"Mason"},{"$f":"'Cost per ton'!C33","v":24.014096000000002},{"$f":"'Cost per ton'!G33","v":19.351652000000009},{"$f":"'Cost per ton'!J33","v":999},null,null,{"$f":"total!X33","v":210137.08120800799}]
[{"$f":"'Cost per ton'!A34","v":"Mecosta"},{"$f":"'Cost per ton'!C34","v":20.762240000000006},{"$f":"'Cost per ton'!G34","v":12.784892000000003},{"$f":"'Cost per ton'!J34","v":999},null,null,{"$f":"total!X34","v":161936.8790754762}]
[{"$f":"'Cost per ton'!A35","v":"Midland"},{"$f":"'Cost per ton'!C35","v":16.971960000000003},{"$f":"'Cost per ton'!G35","v":11.328571999999998},{"$f":"'Cost per ton'!J35","v":999},null,null,{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Cost per ton'!A36","v":"Missaukee"},{"$f":"'Cost per ton'!C36","v":12.005080000000007},{"$f":"'Cost per ton'!G36","v":14.401052000000009},{"$f":"'Cost per ton'!J36","v":16.167431999999998},null,null,{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Cost per ton'!A37","v":"Montcalm"},{"$f":"'Cost per ton'!C37","v":22.805084000000008},{"$f":"'Cost per ton'!G37","v":14.827736000000007},{"$f":"'Cost per ton'!J37","v":999},null,null,{"$f":"total!X37","v":184012.81967679947}]
[{"$f":"'Cost per ton'!A38","v":"Montmorency"},{"$f":"'Cost per ton'!C38","v":15.535471999999995},{"$f":"'Cost per ton'!G38","v":23.512819999999998},{"$f":"'Cost per ton'!J38","v":14.949095999999988},null,null,{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Cost per ton'!A39","v":"Muskegon"},{"$f":"'Cost per ton'!C39","v":999},{"$f":"'Cost per ton'!G39","v":22.517520000000001},{"$f":"'Cost per ton'!J39","v":999},null,null,{"$f":"total!X39","v":226222.35842728248}]
[{"$f":"'Cost per ton'!A40","v":"Newaygo"},{"$f":"'Cost per ton'!C40","v":25.198836000000007},{"$f":"'Cost per ton'!G40","v":17.221488000000008},{"$f":"'Cost per ton'!J40","v":999},null,null,{"$f":"total!X40","v":293727.06395079102}]
[{"$f":"'Cost per ton'!A41","v":"Oceana"},{"$f":"'Cost per ton'!C41","v":999},{"$f":"'Cost per ton'!G41","v":19.79654},{"$f":"'Cost per ton'!J41","v":999},null,null,{"$f":"total!X41","v":223430.01997719577}]
[{"$f":"'Cost per ton'!A42","v":"Ogemaw"},{"$f":"'Cost per ton'!C42","v":11.684511999999998},{"$f":"'Cost per ton'!G42","v":16.606843999999992},{"$f":"'Cost per ton'!J42","v":22.191623999999994},null,null,{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Cost per ton'!A43","v":"Osceola"},{"$f":"'Cost per ton'!C43","v":17.231847999999999},{"$f":"'Cost per ton'!G43","v":12.496292},{"$f":"'Cost per ton'!J43","v":21.394199999999998},null,null,{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Cost per ton'!A44","v":"Oscoda"},{"$f":"'Cost per ton'!C44","v":12.065760000000001},{"$f":"'Cost per ton'!G44","v":20.043108000000004},{"$f":"'Cost per ton'!J44","v":18.544311999999991},null,null,{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Cost per ton'!A45","v":"Otsego"},{"$f":"'Cost per ton'!C45","v":12.283616000000006},{"$f":"'Cost per ton'!G45","v":19.964667999999996},{"$f":"'Cost per ton'!J45","v":11.66349599999999},null,null,{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Cost per ton'!A46","v":"Ottawa"},{"$f":"'Cost per ton'!C46","v":999},{"$f":"'Cost per ton'!G46","v":24.740628000000001},{"$f":"'Cost per ton'!J46","v":999},null,null,{"$f":"total!X46","v":83761.945385040584}]
[{"$f":"'Cost per ton'!A47","v":"Presque Isle"},{"$f":"'Cost per ton'!C47","v":20.205316000000003},{"$f":"'Cost per ton'!G47","v":999},{"$f":"'Cost per ton'!J47","v":16.042964000000008},null,null,{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Cost per ton'!A48","v":"Roscommon"},{"$f":"'Cost per ton'!C48","v":8.4313240000000071},{"$f":"'Cost per ton'!G48","v":12.986023999999995},{"$f":"'Cost per ton'!J48","v":18.698971999999994},null,null,{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Cost per ton'!A49","v":"Saginaw"},{"$f":"'Cost per ton'!C49","v":22.659896},{"$f":"'Cost per ton'!G49","v":17.016507999999995},{"$f":"'Cost per ton'!J49","v":999},null,null,{"$f":"total!X49","v":160407.54369218976}]
[{"$f":"'Cost per ton'!A51","v":"Shiawassee"},{"$f":"'Cost per ton'!C51","v":999},{"$f":"'Cost per ton'!G51","v":20.31705599999999},{"$f":"'Cost per ton'!J51","v":999},null,null,{"$f":"total!X51","v":34866.788491825355}]
[{"$f":"'Cost per ton'!A52","v":"Tuscola"},{"$f":"'Cost per ton'!C52","v":25.914712000000002},{"$f":"'Cost per ton'!G52","v":20.271323999999993},{"$f":"'Cost per ton'!J52","v":999},null,null,{"$f":"total!X52","v":139318.92577032122}]
[{"$f":"'Cost per ton'!A53","v":"Wexford"},{"$f":"'Cost per ton'!C53","v":15.569660000000002},{"$f":"'Cost per ton'!G53","v":17.928927999999999},{"$f":"'Cost per ton'!J53","v":19.732011999999997},null,null,{"$f":"total!X53","v":245547.82923203736}]
[]
[]
[{"$f":"'Cost per ton'!A1","v":"County (supplier)"}]
[null,{"$f":"'Cost per ton'!C2","v":"Roscommon"},{"$f":"'Cost per ton'!G2","v":"Clare "},{"$f":"'Cost per ton'!J2","v":"Boyne City "},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Cost per ton'!A3","v":"Alcona"},0,0,0,{"$f":"SUM(B57:D57)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Cost per ton'!A4","v":"Alpena"},0,0,0,{"$f":"SUM(B58:D58)","v":0},"≤",{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Cost per ton'!A5","v":"Antrim"},0,0,134826.9076456542,134826.9076456542,"≤",{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Cost per ton'!A6","v":"Arenac"},0,118832.78725691877,0,118832.78725691877,"≤",{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Cost per ton'!A7","v":"Barry"},0,0,0,0,"≤",{"$f":"total!X7","v":199299.12187410169}]
[{"$f":"'Cost per ton'!A8","v":"Bay"},0,29470.614929363608,0,29470.614929363608,"≤",{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Cost per ton'!A9","v":"Benzie"},0,0,0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Cost per ton'!A10","v":"Charlevoix"},0,0,96751.322162139724,96751.322162139724,"≤",{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Cost per ton'!A11","v":"Cheboygan"},0,0,225280.43852067587,225280.43852067587,"≤",{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Cost per ton'!A12","v":"Clare"},0,154447.19798998788,0,154447.19798998788,"≤",{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Cost per ton'!A13","v":"Clinton"},0,0,0,0,"≤",{"$f":"total!X13","v":57879.372178906058}]
[{"$f":"'Cost per ton'!A14","v":"Crawford"},120788.71709365025,0,0,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Cost per ton'!A15","v":"Eaton"},0,0,0,0,"≤",{"$f":"total!X15","v":109262.92073714873}]
[{"$f":"'Cost per ton'!A16","v":"Emmet"},0,0,138994.37870973712,138994.37870973712,"≤",{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Cost per ton'!A17","v":"Genesee"},0,0,0,0,"≤",{"$f":"total!X17","v":158052.31687454236}]
[{"$f":"'Cost per ton'!A18","v":"Gladwin"},0,120903.55315032191,0,120903.55315032191,"≤",{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Cost per ton'!A19","v":"Grand Traverse"},117902.28626261788,0,0,117902.28626261788,"≤",{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Cost per ton'!A20","v":"Gratiot"},0,65649.058778948907,0,65649.058778948907,"≤",{"$f":"total!X20","v":65649.058778948907}]
[{"$f":"'Cost per ton'!A21","v":"Huron"},0,0,0,0,"≤",{"$f":"total!X21","v":116639.55202593277}]
[{"$f":"'Cost per ton'!A22","v":"Ingham"},0,0,0,0,"≤",{"$f":"total!X22","v":127671.6709550847}]
[{"$f":"'Cost per ton'!A23","v":"Ionia"},0,0,0,0,"≤",{"$f":"total!X23","v":199124.99458685977}]
[{"$f":"'Cost per ton'!A24","v":"Iosco"},159342.76230545109,0,0,159342.76230545109,"≤",{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Cost per ton'!A25","v":"Isabella"},0,147913.43477560527,0,147913.43477560527,"≤",{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Cost per ton'!A26","v":"Kalkaska"},41552.248688166845,0,130264.18184245989,171816.43053062673,"≤",{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Cost per ton'!A27","v":"Kent"},0,0,0,0,"≤",{"$f":"total!X27","v":194887.22949047177}]
[{"$f":"'Cost per ton'!A28","v":"Lake"},0,21603.328176338182,0,21603.328176338182,"≤",{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Cost per ton'!A29","v":"Lapeer"},0,0,0,0,"≤",{"$f":"total!X29","v":94265.217774674849}]
[{"$f":"'Cost per ton'!A30","v":"Leelanau"},0,0,48922.090060684422,48922.090060684422,"≤",{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Cost per ton'!A31","v":"Livingston"},0,0,0,0,"≤",{"$f":"total!X31","v":82988.559329660187}]
[{"$f":"'Cost per ton'!A32","v":"Manistee"},0,0,0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Cost per ton'!A33","v":"Mason"},0,0,0,0,"≤",{"$f":"total!X33","v":210137.08120800799}]
[{"$f":"'Cost per ton'!A34","v":"Mecosta"},0,161936.8790754762,0,161936.8790754762,"≤",{"$f":"total!X34","v":161936.8790754762}]
[{"$f":"'Cost per ton'!A35","v":"Midland"},0,105192.48496012033,0,105192.48496012033,"≤",{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Cost per ton'!A36","v":"Missaukee"},193405.95847138419,0,0,193405.95847138419,"≤",{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Cost per ton'!A37","v":"Montcalm"},0,184012.81967679947,0,184012.81967679947,"≤",{"$f":"total!X37","v":184012.81967679947}]
[{"$f":"'Cost per ton'!A38","v":"Montmorency"},0,0,200041.08900651603,200041.08900651603,"≤",{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Cost per ton'!A39","v":"Muskegon"},0,0,0,0,"≤",{"$f":"total!X39","v":226222.35842728248}]
[{"$f":"'Cost per ton'!A40","v":"Newaygo"},0,0,0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
[{"$f":"'Cost per ton'!A41","v":"Oceana"},0,0,0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
[{"$f":"'Cost per ton'!A42","v":"Ogemaw"},122488.32213478953,0,0,122488.32213478953,"≤",{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Cost per ton'!A43","v":"Osceola"},0,140037.84123011935,0,140037.84123011935,"≤",{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Cost per ton'!A44","v":"Oscoda"},236737.63102623392,0,0,236737.63102623392,"≤",{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Cost per ton'!A45","v":"Otsego"},0,0,274919.59205213271,274919.59205213271,"≤",{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Cost per ton'!A46","v":"Ottawa"},0,0,0,0,"≤",{"$f":"total!X46","v":83761.945385040584}]
[{"$f":"'Cost per ton'!A47","v":"Presque Isle"},0,0,0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Cost per ton'!A48","v":"Roscommon"},148909.54324766886,0,0,148909.54324766886,"≤",{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Cost per ton'!A49","v":"Saginaw"},0,0,0,0,"≤",{"$f":"total!X49","v":160407.54369218976}]
[{"$f":"'Cost per ton'!A51","v":"Shiawassee"},0,0,0,0,"≤",{"$f":"total!X51","v":34866.788491825355}]
[{"$f":"'Cost per ton'!A52","v":"Tuscola"},0,0,0,0,"≤",{"$f":"total!X52","v":139318.92577032122}]
[{"$f":"'Cost per ton'!A53","v":"Wexford"},108872.53077003756,0,0,108872.53077003756,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B57:B106)","v":1250000.0000000002},{"$f":"SUM(C57:C106)","v":1249999.9999999998},1250000]
[null,"=","=","="]
[null,{"$f":"'Master Input'!E62","v":1250000},{"$f":"'Master Input'!E63","v":1250000},{"$f":"'Master Input'!E64","v":1250000},null,null,{"$f":"SUMPRODUCT(B3:D52,B57:D106)","v":45796843.809794605}]
[null,null,null,null,null,null,{"$f":"+G109/(+B109+C109+D109)","v":12.212491682611894}]
["Individual Location Cost",{"$f":"SUMPRODUCT(B57:B106,B3:B52)","v":15359108.428739566},{"$f":"SUMPRODUCT(C57:C106,C3:C52)","v":15333555.559285497},15104179.82176955]
[null,{"$f":"+B111/B109","v":12.287286742991654},{"$f":"+C111/C109","v":12.266844447428397},12.08334385741564]

{"sheet":"Ros-Clare-BC-TC","index":19,"n_rows":112,"n_cols":8,"rows_kept":112,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[{"$f":"'Cost per ton'!A1","v":"County (supplier)"}]
[null,{"$f":"'Cost per ton'!C2","v":"Roscommon"},{"$f":"'Cost per ton'!G2","v":"Clare "},{"$f":"'Cost per ton'!I2","v":"Traverse City "},{"$f":"'Cost per ton'!J2","v":"Boyne City "},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Cost per ton'!A3","v":"Alcona"},{"$f":"'Cost per ton'!C3","v":16.110599999999998},{"$f":"'Cost per ton'!G3","v":24.087651999999999},{"$f":"'Cost per ton'!I3","v":21.806972000000002},{"$f":"'Cost per ton'!J3","v":22.308839999999996},null,null,{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Cost per ton'!A4","v":"Alpena"},{"$f":"'Cost per ton'!C4","v":19.320719999999998},{"$f":"'Cost per ton'!G4","v":999},{"$f":"'Cost per ton'!I4","v":24.116067999999999},{"$f":"'Cost per ton'!J4","v":18.396311999999995},null,null,{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Cost per ton'!A5","v":"Antrim"},{"$f":"'Cost per ton'!C5","v":15.919531999999998},{"$f":"'Cost per ton'!G5","v":21.562920000000005},{"$f":"'Cost per ton'!I5","v":12.581391999999997},{"$f":"'Cost per ton'!J5","v":9.8163079999999994},null,null,{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Cost per ton'!A6","v":"Arenac"},{"$f":"'Cost per ton'!C6","v":16.160475999999996},{"$f":"'Cost per ton'!G6","v":15.663344},{"$f":"'Cost per ton'!I6","v":26.16572},{"$f":"'Cost per ton'!J6","v":26.667587999999995},null,null,{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Cost per ton'!A7","v":"Barry"},{"$f":"'Cost per ton'!C7","v":999},{"$f":"'Cost per ton'!G7","v":23.256335999999997},{"$f":"'Cost per ton'!I7","v":999},{"$f":"'Cost per ton'!J7","v":999},null,null,{"$f":"total!X7","v":199299.12187410169}]
[{"$f":"'Cost per ton'!A8","v":"Bay"},{"$f":"'Cost per ton'!C8","v":19.218155999999997},{"$f":"'Cost per ton'!G8","v":13.574767999999992},{"$f":"'Cost per ton'!I8","v":999},{"$f":"'Cost per ton'!J8","v":999},null,null,{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Cost per ton'!A9","v":"Benzie"},{"$f":"'Cost per ton'!C9","v":18.550676000000003},{"$f":"'Cost per ton'!G9","v":24.194064000000004},{"$f":"'Cost per ton'!I9","v":10.918168000000007},{"$f":"'Cost per ton'!J9","v":19.875868000000004},null,null,{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Cost per ton'!A10","v":"Charlevoix"},{"$f":"'Cost per ton'!C10","v":18.909724000000001},{"$f":"'Cost per ton'!G10","v":999},{"$f":"'Cost per ton'!I10","v":15.745335999999996},{"$f":"'Cost per ton'!J10","v":8.4026120000000049},null,null,{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Cost per ton'!A11","v":"Cheboygan"},{"$f":"'Cost per ton'!C11","v":16.978324000000001},{"$f":"'Cost per ton'!G11","v":999},{"$f":"'Cost per ton'!I11","v":21.773671999999998},{"$f":"'Cost per ton'!J11","v":12.815972000000004},null,null,{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Cost per ton'!A12","v":"Clare"},{"$f":"'Cost per ton'!C12","v":13.691540000000007},{"$f":"'Cost per ton'!G12","v":8.9953520000000076},{"$f":"'Cost per ton'!I12","v":20.09328},{"$f":"'Cost per ton'!J12","v":20.595147999999995},null,null,{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Cost per ton'!A13","v":"Clinton"},{"$f":"'Cost per ton'!C13","v":999},{"$f":"'Cost per ton'!G13","v":17.077779999999994},{"$f":"'Cost per ton'!I13","v":999},{"$f":"'Cost per ton'!J13","v":999},null,null,{"$f":"total!X13","v":57879.372178906058}]
[{"$f":"'Cost per ton'!A14","v":"Crawford"},{"$f":"'Cost per ton'!C14","v":8.8540120000000062},{"$f":"'Cost per ton'!G14","v":16.48948},{"$f":"'Cost per ton'!I14","v":14.591231999999994},{"$f":"'Cost per ton'!J14","v":15.093099999999991},null,null,{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Cost per ton'!A15","v":"Eaton"},{"$f":"'Cost per ton'!C15","v":999},{"$f":"'Cost per ton'!G15","v":19.654459999999997},{"$f":"'Cost per ton'!I15","v":999},{"$f":"'Cost per ton'!J15","v":999},null,null,{"$f":"total!X15","v":109262.92073714873}]
[{"$f":"'Cost per ton'!A16","v":"Emmet"},{"$f":"'Cost per ton'!C16","v":19.534284000000003},{"$f":"'Cost per ton'!G16","v":999},{"$f":"'Cost per ton'!I16","v":19.666743999999994},{"$f":"'Cost per ton'!J16","v":10.709043999999997},null,null,{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Cost per ton'!A17","v":"Genesee"},{"$f":"'Cost per ton'!C17","v":999},{"$f":"'Cost per ton'!G17","v":22.82106799999999},{"$f":"'Cost per ton'!I17","v":999},{"$f":"'Cost per ton'!J17","v":999},null,null,{"$f":"total!X17","v":158052.31687454236}]
[{"$f":"'Cost per ton'!A18","v":"Gladwin"},{"$f":"'Cost per ton'!C18","v":13.391100000000002},{"$f":"'Cost per ton'!G18","v":11.199664},{"$f":"'Cost per ton'!I18","v":23.396344000000006},{"$f":"'Cost per ton'!J18","v":23.898212000000001},null,null,{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Cost per ton'!A19","v":"Grand Traverse"},{"$f":"'Cost per ton'!C19","v":15.547756},{"$f":"'Cost per ton'!G19","v":21.191144000000001},{"$f":"'Cost per ton'!I19","v":7.8974880000000027},{"$f":"'Cost per ton'!J19","v":16.244835999999996},null,null,{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Cost per ton'!A20","v":"Gratiot"},{"$f":"'Cost per ton'!C20","v":19.071339999999999},{"$f":"'Cost per ton'!G20","v":13.427951999999998},{"$f":"'Cost per ton'!I20","v":999},{"$f":"'Cost per ton'!J20","v":999},null,null,{"$f":"total!X20","v":65649.058778948907}]
[{"$f":"'Cost per ton'!A21","v":"Huron"},{"$f":"'Cost per ton'!C21","v":24.865687999999992},{"$f":"'Cost per ton'!G21","v":20.026531999999996},{"$f":"'Cost per ton'!I21","v":999},{"$f":"'Cost per ton'!J21","v":999},null,null,{"$f":"total!X21","v":116639.55202593277}]
[{"$f":"'Cost per ton'!A22","v":"Ingham"},{"$f":"'Cost per ton'!C22","v":999},{"$f":"'Cost per ton'!G22","v":22.364635999999997},{"$f":"'Cost per ton'!I22","v":999},{"$f":"'Cost per ton'!J22","v":999},null,null,{"$f":"total!X22","v":127671.6709550847}]
[{"$f":"'Cost per ton'!A23","v":"Ionia"},{"$f":"'Cost per ton'!C23","v":999},{"$f":"'Cost per ton'!G23","v":17.936475999999999},{"$f":"'Cost per ton'!I23","v":999},{"$f":"'Cost per ton'!J23","v":999},null,null,{"$f":"total!X23","v":199124.99458685977}]
[{"$f":"'Cost per ton'!A24","v":"Iosco"},{"$f":"'Cost per ton'!C24","v":14.966412},{"$f":"'Cost per ton'!G24","v":20.502055999999996},{"$f":"'Cost per ton'!I24","v":999},{"$f":"'Cost per ton'!J24","v":25.473523999999998},null,null,{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Cost per ton'!A25","v":"Isabella"},{"$f":"'Cost per ton'!C25","v":17.18064},{"$f":"'Cost per ton'!G25","v":9.2032919999999994},{"$f":"'Cost per ton'!I25","v":23.697820000000007},{"$f":"'Cost per ton'!J25","v":999},null,null,{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Cost per ton'!A26","v":"Kalkaska"},{"$f":"'Cost per ton'!C26","v":12.313068000000008},{"$f":"'Cost per ton'!G26","v":17.95645600000001},{"$f":"'Cost per ton'!I26","v":11.132175999999994},{"$f":"'Cost per ton'!J26","v":12.626235999999999},null,null,{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Cost per ton'!A27","v":"Kent"},{"$f":"'Cost per ton'!C27","v":999},{"$f":"'Cost per ton'!G27","v":20.646208000000005},{"$f":"'Cost per ton'!I27","v":999},{"$f":"'Cost per ton'!J27","v":999},null,null,{"$f":"total!X27","v":194887.22949047177}]
[{"$f":"'Cost per ton'!A28","v":"Lake"},{"$f":"'Cost per ton'!C28","v":20.761204000000006},{"$f":"'Cost per ton'!G28","v":15.992792000000009},{"$f":"'Cost per ton'!I28","v":15.965856000000006},{"$f":"'Cost per ton'!J28","v":24.923556000000005},null,null,{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Cost per ton'!A29","v":"Lapeer"},{"$f":"'Cost per ton'!C29","v":999},{"$f":"'Cost per ton'!G29","v":25.621375999999998},{"$f":"'Cost per ton'!I29","v":999},{"$f":"'Cost per ton'!J29","v":999},null,null,{"$f":"total!X29","v":94265.217774674849}]
[{"$f":"'Cost per ton'!A30","v":"Leelanau"},{"$f":"'Cost per ton'!C30","v":20.134719999999998},{"$f":"'Cost per ton'!G30","v":25.778108000000003},{"$f":"'Cost per ton'!I30","v":10.129475999999997},{"$f":"'Cost per ton'!J30","v":15.337151999999998},null,null,{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Cost per ton'!A31","v":"Livingston"},{"$f":"'Cost per ton'!C31","v":999},{"$f":"'Cost per ton'!G31","v":25.710619999999999},{"$f":"'Cost per ton'!I31","v":999},{"$f":"'Cost per ton'!J31","v":999},null,null,{"$f":"total!X31","v":82988.559329660187}]
[{"$f":"'Cost per ton'!A32","v":"Manistee"},{"$f":"'Cost per ton'!C32","v":19.140012000000006},{"$f":"'Cost per ton'!G32","v":21.373776000000007},{"$f":"'Cost per ton'!I32","v":14.344664000000005},{"$f":"'Cost per ton'!J32","v":23.302364000000004},null,null,{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Cost per ton'!A33","v":"Mason"},{"$f":"'Cost per ton'!C33","v":24.014096000000002},{"$f":"'Cost per ton'!G33","v":19.351652000000009},{"$f":"'Cost per ton'!I33","v":19.218748000000005},{"$f":"'Cost per ton'!J33","v":999},null,null,{"$f":"total!X33","v":210137.08120800799}]
[{"$f":"'Cost per ton'!A34","v":"Mecosta"},{"$f":"'Cost per ton'!C34","v":20.762240000000006},{"$f":"'Cost per ton'!G34","v":12.784892000000003},{"$f":"'Cost per ton'!I34","v":20.191403999999999},{"$f":"'Cost per ton'!J34","v":999},null,null,{"$f":"total!X34","v":161936.8790754762}]
[{"$f":"'Cost per ton'!A35","v":"Midland"},{"$f":"'Cost per ton'!C35","v":16.971960000000003},{"$f":"'Cost per ton'!G35","v":11.328571999999998},{"$f":"'Cost per ton'!I35","v":26.977204},{"$f":"'Cost per ton'!J35","v":999},null,null,{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Cost per ton'!A36","v":"Missaukee"},{"$f":"'Cost per ton'!C36","v":12.005080000000007},{"$f":"'Cost per ton'!G36","v":14.401052000000009},{"$f":"'Cost per ton'!I36","v":14.687579999999997},{"$f":"'Cost per ton'!J36","v":16.167431999999998},null,null,{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Cost per ton'!A37","v":"Montcalm"},{"$f":"'Cost per ton'!C37","v":22.805084000000008},{"$f":"'Cost per ton'!G37","v":14.827736000000007},{"$f":"'Cost per ton'!I37","v":999},{"$f":"'Cost per ton'!J37","v":999},null,null,{"$f":"total!X37","v":184012.81967679947}]
[{"$f":"'Cost per ton'!A38","v":"Montmorency"},{"$f":"'Cost per ton'!C38","v":15.535471999999995},{"$f":"'Cost per ton'!G38","v":23.512819999999998},{"$f":"'Cost per ton'!I38","v":20.330819999999996},{"$f":"'Cost per ton'!J38","v":14.949095999999988},null,null,{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Cost per ton'!A39","v":"Muskegon"},{"$f":"'Cost per ton'!C39","v":999},{"$f":"'Cost per ton'!G39","v":22.517520000000001},{"$f":"'Cost per ton'!I39","v":999},{"$f":"'Cost per ton'!J39","v":999},null,null,{"$f":"total!X39","v":226222.35842728248}]
[{"$f":"'Cost per ton'!A40","v":"Newaygo"},{"$f":"'Cost per ton'!C40","v":25.198836000000007},{"$f":"'Cost per ton'!G40","v":17.221488000000008},{"$f":"'Cost per ton'!I40","v":20.403488000000007},{"$f":"'Cost per ton'!J40","v":999},null,null,{"$f":"total!X40","v":293727.06395079102}]
[{"$f":"'Cost per ton'!A41","v":"Oceana"},{"$f":"'Cost per ton'!C41","v":999},{"$f":"'Cost per ton'!G41","v":19.79654},{"$f":"'Cost per ton'!I41","v":22.978540000000002},{"$f":"'Cost per ton'!J41","v":999},null,null,{"$f":"total!X41","v":223430.01997719577}]
[{"$f":"'Cost per ton'!A42","v":"Ogemaw"},{"$f":"'Cost per ton'!C42","v":11.684511999999998},{"$f":"'Cost per ton'!G42","v":16.606843999999992},{"$f":"'Cost per ton'!I42","v":21.689755999999999},{"$f":"'Cost per ton'!J42","v":22.191623999999994},null,null,{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Cost per ton'!A43","v":"Osceola"},{"$f":"'Cost per ton'!C43","v":17.231847999999999},{"$f":"'Cost per ton'!G43","v":12.496292},{"$f":"'Cost per ton'!I43","v":16.592340000000007},{"$f":"'Cost per ton'!J43","v":21.394199999999998},null,null,{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Cost per ton'!A44","v":"Oscoda"},{"$f":"'Cost per ton'!C44","v":12.065760000000001},{"$f":"'Cost per ton'!G44","v":20.043108000000004},{"$f":"'Cost per ton'!I44","v":18.042443999999996},{"$f":"'Cost per ton'!J44","v":18.544311999999991},null,null,{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Cost per ton'!A45","v":"Otsego"},{"$f":"'Cost per ton'!C45","v":12.283616000000006},{"$f":"'Cost per ton'!G45","v":19.964667999999996},{"$f":"'Cost per ton'!I45","v":16.782667999999997},{"$f":"'Cost per ton'!J45","v":11.66349599999999},null,null,{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Cost per ton'!A46","v":"Ottawa"},{"$f":"'Cost per ton'!C46","v":999},{"$f":"'Cost per ton'!G46","v":24.740628000000001},{"$f":"'Cost per ton'!I46","v":999},{"$f":"'Cost per ton'!J46","v":999},null,null,{"$f":"total!X46","v":83761.945385040584}]
[{"$f":"'Cost per ton'!A47","v":"Presque Isle"},{"$f":"'Cost per ton'!C47","v":20.205316000000003},{"$f":"'Cost per ton'!G47","v":999},{"$f":"'Cost per ton'!I47","v":25.000664000000008},{"$f":"'Cost per ton'!J47","v":16.042964000000008},null,null,{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Cost per ton'!A48","v":"Roscommon"},{"$f":"'Cost per ton'!C48","v":8.4313240000000071},{"$f":"'Cost per ton'!G48","v":12.986023999999995},{"$f":"'Cost per ton'!I48","v":18.197104},{"$f":"'Cost per ton'!J48","v":18.698971999999994},null,null,{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Cost per ton'!A49","v":"Saginaw"},{"$f":"'Cost per ton'!C49","v":22.659896},{"$f":"'Cost per ton'!G49","v":17.016507999999995},{"$f":"'Cost per ton'!I49","v":999},{"$f":"'Cost per ton'!J49","v":999},null,null,{"$f":"total!X49","v":160407.54369218976}]
[{"$f":"'Cost per ton'!A51","v":"Shiawassee"},{"$f":"'Cost per ton'!C51","v":999},{"$f":"'Cost per ton'!G51","v":20.31705599999999},{"$f":"'Cost per ton'!I51","v":999},{"$f":"'Cost per ton'!J51","v":999},null,null,{"$f":"total!X51","v":34866.788491825355}]
[{"$f":"'Cost per ton'!A52","v":"Tuscola"},{"$f":"'Cost per ton'!C52","v":25.914712000000002},{"$f":"'Cost per ton'!G52","v":20.271323999999993},{"$f":"'Cost per ton'!I52","v":999},{"$f":"'Cost per ton'!J52","v":999},null,null,{"$f":"total!X52","v":139318.92577032122}]
[{"$f":"'Cost per ton'!A53","v":"Wexford"},{"$f":"'Cost per ton'!C53","v":15.569660000000002},{"$f":"'Cost per ton'!G53","v":17.928927999999999},{"$f":"'Cost per ton'!I53","v":11.159704000000009},{"$f":"'Cost per ton'!J53","v":19.732011999999997},null,null,{"$f":"total!X53","v":245547.82923203736}]
[]
[]
[{"$f":"'Cost per ton'!A1","v":"County (supplier)"}]
[null,{"$f":"'Cost per ton'!C2","v":"Roscommon"},{"$f":"'Cost per ton'!G2","v":"Clare "},{"$f":"'Cost per ton'!I2","v":"Traverse City "},{"$f":"'Cost per ton'!J2","v":"Boyne City "},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Cost per ton'!A3","v":"Alcona"},211862.20424016641,0,0,0,{"$f":"SUM(B57:E57)","v":211862.20424016641},"≤",{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Cost per ton'!A4","v":"Alpena"},0,0,0,30600.795214868267,{"$f":"SUM(B58:E58)","v":30600.795214868267},"≤",{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Cost per ton'!A5","v":"Antrim"},0,0,0,134826.9076456542,134826.9076456542,"≤",{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Cost per ton'!A6","v":"Arenac"},56464.861480655818,62367.925776262957,0,0,118832.78725691877,"≤",{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Cost per ton'!A7","v":"Barry"},0,0,0,0,0,"≤",{"$f":"total!X7","v":199299.12187410169}]
[{"$f":"'Cost per ton'!A8","v":"Bay"},0,29470.614929363608,0,0,29470.614929363608,"≤",{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Cost per ton'!A9","v":"Benzie"},0,0,101328.74625145213,0,101328.74625145213,"≤",{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Cost per ton'!A10","v":"Charlevoix"},0,0,0,96751.322162139724,96751.322162139724,"≤",{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Cost per ton'!A11","v":"Cheboygan"},0,0,0,225280.43852067587,225280.43852067587,"≤",{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Cost per ton'!A12","v":"Clare"},0,154447.19798998785,0,0,154447.19798998785,"≤",{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Cost per ton'!A13","v":"Clinton"},0,0,0,0,0,"≤",{"$f":"total!X13","v":57879.372178906058}]
[{"$f":"'Cost per ton'!A14","v":"Crawford"},120788.71709365025,0,0,0,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Cost per ton'!A15","v":"Eaton"},0,0,0,0,0,"≤",{"$f":"total!X15","v":109262.92073714873}]
[{"$f":"'Cost per ton'!A16","v":"Emmet"},0,0,0,138994.37870973712,138994.37870973712,"≤",{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Cost per ton'!A17","v":"Genesee"},0,0,0,0,0,"≤",{"$f":"total!X17","v":158052.31687454236}]
[{"$f":"'Cost per ton'!A18","v":"Gladwin"},0,120903.55315032191,0,0,120903.55315032191,"≤",{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Cost per ton'!A19","v":"Grand Traverse"},0,0,117902.28626261788,0,117902.28626261788,"≤",{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Cost per ton'!A20","v":"Gratiot"},0,65649.058778948907,0,0,65649.058778948907,"≤",{"$f":"total!X20","v":65649.058778948907}]
[{"$f":"'Cost per ton'!A21","v":"Huron"},0,0,0,0,0,"≤",{"$f":"total!X21","v":116639.55202593277}]
[{"$f":"'Cost per ton'!A22","v":"Ingham"},0,0,0,0,0,"≤",{"$f":"total!X22","v":127671.6709550847}]
[{"$f":"'Cost per ton'!A23","v":"Ionia"},0,0,0,0,0,"≤",{"$f":"total!X23","v":199124.99458685977}]
[{"$f":"'Cost per ton'!A24","v":"Iosco"},159342.76230545109,0,0,0,159342.76230545109,"≤",{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Cost per ton'!A25","v":"Isabella"},0,147913.43477560527,0,0,147913.43477560527,"≤",{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Cost per ton'!A26","v":"Kalkaska"},0,0,171816.43053062673,0,171816.43053062673,"≤",{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Cost per ton'!A27","v":"Kent"},0,0,0,0,0,"≤",{"$f":"total!X27","v":194887.22949047177}]
[{"$f":"'Cost per ton'!A28","v":"Lake"},0,0,247106.0863048333,0,247106.0863048333,"≤",{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Cost per ton'!A29","v":"Lapeer"},0,0,0,0,0,"≤",{"$f":"total!X29","v":94265.217774674849}]
[{"$f":"'Cost per ton'!A30","v":"Leelanau"},0,0,48922.090060684422,0,48922.090060684422,"≤",{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Cost per ton'!A31","v":"Livingston"},0,0,0,0,0,"≤",{"$f":"total!X31","v":82988.559329660187}]
[{"$f":"'Cost per ton'!A32","v":"Manistee"},0,0,206185.29654050758,0,206185.29654050758,"≤",{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Cost per ton'!A33","v":"Mason"},0,0,111191.23481724056,0,111191.23481724056,"≤",{"$f":"total!X33","v":210137.08120800799}]
[{"$f":"'Cost per ton'!A34","v":"Mecosta"},0,161936.8790754762,0,0,161936.8790754762,"≤",{"$f":"total!X34","v":161936.8790754762}]
[{"$f":"'Cost per ton'!A35","v":"Midland"},0,105192.48496012033,0,0,105192.48496012033,"≤",{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Cost per ton'!A36","v":"Missaukee"},193405.95847138422,0,0,0,193405.95847138422,"≤",{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Cost per ton'!A37","v":"Montcalm"},0,184012.81967679947,0,0,184012.81967679947,"≤",{"$f":"total!X37","v":184012.81967679947}]
[{"$f":"'Cost per ton'!A38","v":"Montmorency"},0,0,0,200041.08900651603,200041.08900651603,"≤",{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Cost per ton'!A39","v":"Muskegon"},0,0,0,0,0,"≤",{"$f":"total!X39","v":226222.35842728248}]
[{"$f":"'Cost per ton'!A40","v":"Newaygo"},0,0,0,0,0,"≤",{"$f":"total!X40","v":293727.06395079102}]
[{"$f":"'Cost per ton'!A41","v":"Oceana"},0,0,0,0,0,"≤",{"$f":"total!X41","v":223430.01997719577}]
[{"$f":"'Cost per ton'!A42","v":"Ogemaw"},122488.32213478953,0,0,0,122488.32213478953,"≤",{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Cost per ton'!A43","v":"Osceola"},0,140037.84123011937,0,0,140037.84123011937,"≤",{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Cost per ton'!A44","v":"Oscoda"},236737.63102623395,0,0,0,236737.63102623395,"≤",{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Cost per ton'!A45","v":"Otsego"},0,0,0,274919.59205213271,274919.59205213271,"≤",{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Cost per ton'!A46","v":"Ottawa"},0,0,0,0,0,"≤",{"$f":"total!X46","v":83761.945385040584}]
[{"$f":"'Cost per ton'!A47","v":"Presque Isle"},0,0,0,148585.47668827639,148585.47668827639,"≤",{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Cost per ton'!A48","v":"Roscommon"},148909.54324766886,0,0,0,148909.54324766886,"≤",{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Cost per ton'!A49","v":"Saginaw"},0,78068.189656994102,0,0,78068.189656994102,"≤",{"$f":"total!X49","v":160407.54369218976}]
[{"$f":"'Cost per ton'!A51","v":"Shiawassee"},0,0,0,0,0,"≤",{"$f":"total!X51","v":34866.788491825355}]
[{"$f":"'Cost per ton'!A52","v":"Tuscola"},0,0,0,0,0,"≤",{"$f":"total!X52","v":139318.92577032122}]
[{"$f":"'Cost per ton'!A53","v":"Wexford"},0,0,245547.82923203736,0,245547.82923203736,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B57:B106)","v":1250000},{"$f":"SUM(C57:C106)","v":1250000},1250000,1250000.0000000005]
[null,"=","=","=","="]
[null,{"$f":"'Master Input'!E66","v":1250000},{"$f":"'Master Input'!E67","v":1250000},{"$f":"'Master Input'!E68","v":1250000},{"$f":"'Master Input'!E69","v":1250000},null,null,{"$f":"SUMPRODUCT(B3:E52,B57:E106)","v":62958671.885314971}]
[null,null,null,null,null,null,null,{"$f":"+H109/(B109+C109+D109+E109)","v":12.591734377062995}]
["Individual Location Cost",{"$f":"SUMPRODUCT(B57:B106,B3:B52)","v":15644974.765439985},{"$f":"SUMPRODUCT(C57:C106,C3:C52)","v":15432077.449813476},16225818.452346513,15655801.21771501]
[null,{"$f":"+B111/B109","v":12.515979812351988},{"$f":"+C111/C109","v":12.34566195985078},12.98065476187721,12.524640974172009]

{"sheet":"TC, Kalk, King,Manton","index":20,"n_rows":88,"n_cols":8,"rows_kept":88,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[{"$f":"'Cost per ton'!A1","v":"County (supplier)"},{"$f":"'Cost per ton'!B1","v":"Cost ($/ton)"}]
[null,{"$f":"'Cost per ton'!B2","v":"Manton"},{"$f":"'Cost per ton'!D2","v":"Kingsley"},{"$f":"'Cost per ton'!E2","v":"Kalkaska"},{"$f":"'Cost per ton'!I2","v":"Traverse City "},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Cost per ton'!A3","v":"Alcona"},{"$f":"'Cost per ton'!B3","v":22.908387999999995},{"$f":"'Cost per ton'!D3","v":22.136864000000003},{"$f":"'Cost per ton'!E3","v":18.555855999999999},{"$f":"'Cost per ton'!I3","v":21.806972000000002},null,null,{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Cost per ton'!A4","v":"Alpena"},{"$f":"'Cost per ton'!B4","v":26.118803999999997},{"$f":"'Cost per ton'!D4","v":25.347280000000005},{"$f":"'Cost per ton'!E4","v":21.275207999999999},{"$f":"'Cost per ton'!I4","v":24.116067999999999},null,null,{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Cost per ton'!A5","v":"Antrim"},{"$f":"'Cost per ton'!B5","v":14.584127999999996},{"$f":"'Cost per ton'!D5","v":13.812604},{"$f":"'Cost per ton'!E5","v":9.7405319999999982},{"$f":"'Cost per ton'!I5","v":12.581391999999997},null,null,{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Cost per ton'!A6","v":"Arenac"},{"$f":"'Cost per ton'!B6","v":21.180487999999993},{"$f":"'Cost per ton'!D6","v":23.936987999999992},{"$f":"'Cost per ton'!E6","v":22.91460399999999},{"$f":"'Cost per ton'!I6","v":26.16572},null,null,{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Cost per ton'!A8","v":"Bay"},{"$f":"'Cost per ton'!B8","v":24.238167999999995},{"$f":"'Cost per ton'!D8","v":26.99466799999999},{"$f":"'Cost per ton'!E8","v":25.972283999999988},{"$f":"'Cost per ton'!I8","v":999},null,null,{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Cost per ton'!A9","v":"Benzie"},{"$f":"'Cost per ton'!B9","v":13.530664000000005},{"$f":"'Cost per ton'!D9","v":10.774164000000006},{"$f":"'Cost per ton'!E9","v":13.759028000000004},{"$f":"'Cost per ton'!I9","v":10.918168000000007},null,null,{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Cost per ton'!A10","v":"Charlevoix"},{"$f":"'Cost per ton'!B10","v":17.748071999999993},{"$f":"'Cost per ton'!D10","v":16.976547999999998},{"$f":"'Cost per ton'!E10","v":12.904475999999997},{"$f":"'Cost per ton'!I10","v":15.745335999999996},null,null,{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Cost per ton'!A11","v":"Cheboygan"},{"$f":"'Cost per ton'!B11","v":23.776407999999996},{"$f":"'Cost per ton'!D11","v":23.004884000000004},{"$f":"'Cost per ton'!E11","v":18.932811999999998},{"$f":"'Cost per ton'!I11","v":21.773671999999998},null,null,{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Cost per ton'!A12","v":"Clare"},{"$f":"'Cost per ton'!B12","v":15.108047999999995},{"$f":"'Cost per ton'!D12","v":17.864547999999992},{"$f":"'Cost per ton'!E12","v":16.84216399999999},{"$f":"'Cost per ton'!I12","v":20.09328},null,null,{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Cost per ton'!A14","v":"Crawford"},{"$f":"'Cost per ton'!B14","v":15.310215999999997},{"$f":"'Cost per ton'!D14","v":14.538692000000001},{"$f":"'Cost per ton'!E14","v":11.340115999999989},{"$f":"'Cost per ton'!I14","v":14.591231999999994},null,null,{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Cost per ton'!A16","v":"Emmet"},{"$f":"'Cost per ton'!B16","v":21.669479999999989},{"$f":"'Cost per ton'!D16","v":20.897955999999994},{"$f":"'Cost per ton'!E16","v":16.825883999999995},{"$f":"'Cost per ton'!I16","v":19.666743999999994},null,null,{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Cost per ton'!A18","v":"Gladwin"},{"$f":"'Cost per ton'!B18","v":18.411111999999999},{"$f":"'Cost per ton'!D18","v":21.167611999999998},{"$f":"'Cost per ton'!E18","v":20.145227999999996},{"$f":"'Cost per ton'!I18","v":23.396344000000006},null,null,{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Cost per ton'!A19","v":"Grand Traverse"},{"$f":"'Cost per ton'!B19","v":10.527744000000002},{"$f":"'Cost per ton'!D19","v":7.771244000000002},{"$f":"'Cost per ton'!E19","v":10.127996},{"$f":"'Cost per ton'!I19","v":7.8974880000000027},null,null,{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Cost per ton'!A20","v":"Gratiot"},{"$f":"'Cost per ton'!B20","v":24.091352000000001},{"$f":"'Cost per ton'!D20","v":999},{"$f":"'Cost per ton'!E20","v":999},{"$f":"'Cost per ton'!I20","v":999},null,null,{"$f":"total!X20","v":65649.058778948907}]
[{"$f":"'Cost per ton'!A24","v":"Iosco"},{"$f":"'Cost per ton'!B24","v":19.986423999999996},{"$f":"'Cost per ton'!D24","v":22.742923999999995},{"$f":"'Cost per ton'!E24","v":21.720539999999993},{"$f":"'Cost per ton'!I24","v":999},null,null,{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Cost per ton'!A25","v":"Isabella"},{"$f":"'Cost per ton'!B25","v":18.712588},{"$f":"'Cost per ton'!D25","v":21.469087999999999},{"$f":"'Cost per ton'!E25","v":20.446703999999997},{"$f":"'Cost per ton'!I25","v":23.697820000000007},null,null,{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Cost per ton'!A26","v":"Kalkaska"},{"$f":"'Cost per ton'!B26","v":11.774199999999997},{"$f":"'Cost per ton'!D26","v":11.002676000000001},{"$f":"'Cost per ton'!E26","v":7.8810599999999873},{"$f":"'Cost per ton'!I26","v":11.132175999999994},null,null,{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Cost per ton'!A27","v":"Kent"},{"$f":"'Cost per ton'!B27","v":21.825472000000005},{"$f":"'Cost per ton'!D27","v":999},{"$f":"'Cost per ton'!E27","v":999},{"$f":"'Cost per ton'!I27","v":999},null,null,{"$f":"total!X27","v":194887.22949047177}]
[{"$f":"'Cost per ton'!A28","v":"Lake"},{"$f":"'Cost per ton'!B28","v":13.963120000000007},{"$f":"'Cost per ton'!D28","v":14.734644000000003},{"$f":"'Cost per ton'!E28","v":18.806716000000005},{"$f":"'Cost per ton'!I28","v":15.965856000000006},null,null,{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Cost per ton'!A29","v":"Lapeer"},{"$f":"'Cost per ton'!B29","v":999},{"$f":"'Cost per ton'!D29","v":999},{"$f":"'Cost per ton'!E29","v":999},{"$f":"'Cost per ton'!I29","v":999},null,null,{"$f":"total!X29","v":94265.217774674849}]
[{"$f":"'Cost per ton'!A30","v":"Leelanau"},{"$f":"'Cost per ton'!B30","v":15.114708},{"$f":"'Cost per ton'!D30","v":12.358208000000001},{"$f":"'Cost per ton'!E30","v":13.380592000000004},{"$f":"'Cost per ton'!I30","v":10.129475999999997},null,null,{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Cost per ton'!A32","v":"Manistee"},{"$f":"'Cost per ton'!B32","v":12.341928000000006},{"$f":"'Cost per ton'!D32","v":13.113452000000002},{"$f":"'Cost per ton'!E32","v":17.185524000000001},{"$f":"'Cost per ton'!I32","v":14.344664000000005},null,null,{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Cost per ton'!A33","v":"Mason"},{"$f":"'Cost per ton'!B33","v":17.216012000000006},{"$f":"'Cost per ton'!D33","v":17.987535999999999},{"$f":"'Cost per ton'!E33","v":22.059608000000004},{"$f":"'Cost per ton'!I33","v":19.218748000000005},null,null,{"$f":"total!X33","v":210137.08120800799}]
[{"$f":"'Cost per ton'!A34","v":"Mecosta"},{"$f":"'Cost per ton'!B34","v":15.206171999999995},{"$f":"'Cost per ton'!D34","v":17.962671999999998},{"$f":"'Cost per ton'!E34","v":18.807752000000001},{"$f":"'Cost per ton'!I34","v":20.191403999999999},null,null,{"$f":"total!X34","v":161936.8790754762}]
[{"$f":"'Cost per ton'!A35","v":"Midland"},{"$f":"'Cost per ton'!B35","v":21.991971999999997},{"$f":"'Cost per ton'!D35","v":24.748472},{"$f":"'Cost per ton'!E35","v":23.726087999999997},{"$f":"'Cost per ton'!I35","v":26.977204},null,null,{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Cost per ton'!A36","v":"Missaukee"},{"$f":"'Cost per ton'!B36","v":9.7023479999999935},{"$f":"'Cost per ton'!D36","v":12.458847999999993},{"$f":"'Cost per ton'!E36","v":11.43646399999999},{"$f":"'Cost per ton'!I36","v":14.687579999999997},null,null,{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Cost per ton'!A37","v":"Montcalm"},{"$f":"'Cost per ton'!B37","v":19.874831999999994},{"$f":"'Cost per ton'!D37","v":22.631331999999993},{"$f":"'Cost per ton'!E37","v":21.608947999999991},{"$f":"'Cost per ton'!I37","v":999},null,null,{"$f":"total!X37","v":184012.81967679947}]
[{"$f":"'Cost per ton'!A38","v":"Montmorency"},{"$f":"'Cost per ton'!B38","v":22.333555999999994},{"$f":"'Cost per ton'!D38","v":21.562031999999999},{"$f":"'Cost per ton'!E38","v":17.489959999999996},{"$f":"'Cost per ton'!I38","v":20.330819999999996},null,null,{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Cost per ton'!A39","v":"Muskegon"},{"$f":"'Cost per ton'!B39","v":23.696784000000001},{"$f":"'Cost per ton'!D39","v":24.468308},{"$f":"'Cost per ton'!E39","v":999},{"$f":"'Cost per ton'!I39","v":999},null,null,{"$f":"total!X39","v":226222.35842728248}]
[{"$f":"'Cost per ton'!A40","v":"Newaygo"},{"$f":"'Cost per ton'!B40","v":18.400752000000011},{"$f":"'Cost per ton'!D40","v":19.172276000000004},{"$f":"'Cost per ton'!E40","v":23.244348000000002},{"$f":"'Cost per ton'!I40","v":20.403488000000007},null,null,{"$f":"total!X40","v":293727.06395079102}]
[{"$f":"'Cost per ton'!A41","v":"Oceana"},{"$f":"'Cost per ton'!B41","v":20.975804000000004},{"$f":"'Cost per ton'!D41","v":21.747328},{"$f":"'Cost per ton'!E41","v":25.819400000000002},{"$f":"'Cost per ton'!I41","v":22.978540000000002},null,null,{"$f":"total!X41","v":223430.01997719577}]
[{"$f":"'Cost per ton'!A42","v":"Ogemaw"},{"$f":"'Cost per ton'!B42","v":16.704523999999996},{"$f":"'Cost per ton'!D42","v":19.461023999999995},{"$f":"'Cost per ton'!E42","v":18.438639999999992},{"$f":"'Cost per ton'!I42","v":21.689755999999999},null,null,{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Cost per ton'!A43","v":"Osceola"},{"$f":"'Cost per ton'!B43","v":11.607108000000004},{"$f":"'Cost per ton'!D43","v":14.363608000000003},{"$f":"'Cost per ton'!E43","v":15.27736},{"$f":"'Cost per ton'!I43","v":16.592340000000007},null,null,{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Cost per ton'!A44","v":"Oscoda"},{"$f":"'Cost per ton'!B44","v":18.863844},{"$f":"'Cost per ton'!D44","v":18.092320000000004},{"$f":"'Cost per ton'!E44","v":14.791327999999991},{"$f":"'Cost per ton'!I44","v":18.042443999999996},null,null,{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Cost per ton'!A45","v":"Otsego"},{"$f":"'Cost per ton'!B45","v":18.785403999999993},{"$f":"'Cost per ton'!D45","v":18.01388},{"$f":"'Cost per ton'!E45","v":13.941807999999998},{"$f":"'Cost per ton'!I45","v":16.782667999999997},null,null,{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Cost per ton'!A47","v":"Presque Isle"},{"$f":"'Cost per ton'!B47","v":27.003399999999999},{"$f":"'Cost per ton'!D47","v":26.231876000000007},{"$f":"'Cost per ton'!E47","v":22.159804000000005},{"$f":"'Cost per ton'!I47","v":25.000664000000008},null,null,{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Cost per ton'!A48","v":"Roscommon"},{"$f":"'Cost per ton'!B48","v":13.211871999999996},{"$f":"'Cost per ton'!D48","v":15.968371999999997},{"$f":"'Cost per ton'!E48","v":14.945987999999994},{"$f":"'Cost per ton'!I48","v":18.197104},null,null,{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Cost per ton'!A53","v":"Wexford"},{"$f":"'Cost per ton'!B53","v":8.7715760000000031},{"$f":"'Cost per ton'!D53","v":9.543099999999999},{"$f":"'Cost per ton'!E53","v":13.615172000000001},{"$f":"'Cost per ton'!I53","v":11.159704000000009},null,null,{"$f":"total!X53","v":245547.82923203736}]
[]
[]
[{"$f":"'Cost per ton'!A1","v":"County (supplier)"}]
[null,{"$f":"'Cost per ton'!B2","v":"Manton"},{"$f":"'Cost per ton'!D2","v":"Kingsley"},{"$f":"'Cost per ton'!E2","v":"Kalkaska"},{"$f":"'Cost per ton'!I2","v":"Traverse City "},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Cost per ton'!A3","v":"Alcona"},0,0,211862.20424016641,0,{"$f":"SUM(B45:E45)","v":211862.20424016641},"≤",{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Cost per ton'!A4","v":"Alpena"},0,0,0,78532.675120850603,{"$f":"SUM(B46:E46)","v":78532.675120850603},"≤",{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Cost per ton'!A5","v":"Antrim"},0,0,71671.873471791157,63155.034173863038,134826.9076456542,"≤",{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Cost per ton'!A6","v":"Arenac"},0,0,0,0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Cost per ton'!A8","v":"Bay"},0,0,0,0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Cost per ton'!A9","v":"Benzie"},0,0,0,101328.74625145213,101328.74625145213,"≤",{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Cost per ton'!A10","v":"Charlevoix"},0,0,96751.322162139724,0,96751.322162139724,"≤",{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Cost per ton'!A11","v":"Cheboygan"},0,0,225280.43852067587,0,225280.43852067587,"≤",{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Cost per ton'!A12","v":"Clare"},0,154447.19798998788,0,0,154447.19798998788,"≤",{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Cost per ton'!A14","v":"Crawford"},0,0,120788.71709365025,0,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Cost per ton'!A16","v":"Emmet"},0,0,138994.37870973712,0,138994.37870973712,"≤",{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Cost per ton'!A17","v":"Genesee"},74216.815079362495,83835.501795179865,0,0,158052.31687454236,"≤",{"$f":"total!X17","v":158052.31687454236}]
[{"$f":"'Cost per ton'!A18","v":"Gladwin"},0,0,0,120903.55315032191,120903.55315032191,"≤",{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Cost per ton'!A19","v":"Grand Traverse"},0,0,0,0,0,"≤",{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Cost per ton'!A20","v":"Gratiot"},65649.058778948907,0,0,0,65649.058778948907,"≤",{"$f":"total!X20","v":65649.058778948907}]
[{"$f":"'Cost per ton'!A24","v":"Iosco"},159342.76230545109,0,0,0,159342.76230545109,"≤",{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Cost per ton'!A25","v":"Isabella"},0,0,147913.43477560527,0,147913.43477560527,"≤",{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Cost per ton'!A26","v":"Kalkaska"},0,0,0,0,0,"≤",{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Cost per ton'!A27","v":"Kent"},0,194887.22949047177,0,0,194887.22949047177,"≤",{"$f":"total!X27","v":194887.22949047177}]
[{"$f":"'Cost per ton'!A28","v":"Lake"},0,0,0,0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Cost per ton'!A30","v":"Leelanau"},0,0,0,48922.090060684422,48922.090060684422,"≤",{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Cost per ton'!A32","v":"Manistee"},0,206185.29654050758,0,0,206185.29654050758,"≤",{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Cost per ton'!A33","v":"Mason"},0,210137.08120800799,0,0,210137.08120800799,"≤",{"$f":"total!X33","v":210137.08120800799}]
[{"$f":"'Cost per ton'!A34","v":"Mecosta"},161936.8790754762,0,0,0,161936.8790754762,"≤",{"$f":"total!X34","v":161936.8790754762}]
[{"$f":"'Cost per ton'!A35","v":"Midland"},0,0,0,0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Cost per ton'!A36","v":"Missaukee"},193405.95847138422,0,0,0,193405.95847138422,"≤",{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Cost per ton'!A37","v":"Montcalm"},184012.81967679947,0,0,0,184012.81967679947,"≤",{"$f":"total!X37","v":184012.81967679947}]
[{"$f":"'Cost per ton'!A38","v":"Montmorency"},0,0,0,200041.08900651603,200041.08900651603,"≤",{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Cost per ton'!A39","v":"Muskegon"},0,0,0,0,0,"≤",{"$f":"total!X39","v":226222.35842728248}]
[{"$f":"'Cost per ton'!A40","v":"Newaygo"},0,154959.8637438076,0,138767.20020698343,293727.06395079102,"≤",{"$f":"total!X40","v":293727.06395079102}]
[{"$f":"'Cost per ton'!A41","v":"Oceana"},0,0,0,223430.01997719574,223430.01997719574,"≤",{"$f":"total!X41","v":223430.01997719577}]
[{"$f":"'Cost per ton'!A42","v":"Ogemaw"},122488.32213478953,0,0,0,122488.32213478953,"≤",{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Cost per ton'!A43","v":"Osceola"},140037.84123011937,0,0,0,140037.84123011937,"≤",{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Cost per ton'!A44","v":"Oscoda"},0,0,236737.63102623395,0,236737.63102623395,"≤",{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Cost per ton'!A45","v":"Otsego"},0,0,0,274919.59205213271,274919.59205213271,"≤",{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Cost per ton'!A47","v":"Presque Isle"},0,0,0,0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Cost per ton'!A48","v":"Roscommon"},148909.54324766886,0,0,0,148909.54324766886,"≤",{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Cost per ton'!A53","v":"Wexford"},0,245547.82923203736,0,0,245547.82923203736,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B45:B82)","v":1250000},{"$f":"SUM(C45:C82)","v":1250000},1249999.9999999998,1250000]
[null,"=","=","=","="]
[null,{"$f":"'Master Input'!E71","v":1250000},{"$f":"'Master Input'!E72","v":1250000},{"$f":"'Master Input'!E73","v":1250000},{"$f":"'Master Input'!E74","v":1250000},null,null,{"$f":"SUMPRODUCT(B3:E40,B45:E82)","v":78908952.880115792}]
[null,null,null,null,null,null,null,{"$f":"+H85/(+B85+C85+D85+E85)","v":15.781790576023159}]
["Individual Location Cost",{"$f":"SUMPRODUCT(B45:B82,B3:B40)","v":19295292.597152591},{"$f":"SUMPRODUCT(C45:C82,C3:C40)","v":19203190.770688325},18518963.996254075,21891505.51602082]
[null,{"$f":"+B87/+B85","v":15.436234077722073},{"$f":"+C87/+C85","v":15.36255261655066},14.815171197003261,17.513204412816656]

{"sheet":"Manton Energy Opt","index":21,"n_rows":83,"n_cols":5,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Manton optimiz'!A1","v":"County (supplier)"},{"$f":"'Manton optimiz'!B1","v":"Biorefinery location (demand site)"}]
[{"$f":"'Manton optimiz'!A2","v":"Cost"},{"$f":"'Manton optimiz'!B2","v":"Manton"},null,null,{"$f":"'Manton optimiz'!E2","v":"supply"}]
[{"$f":"'Manton optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!B3","v":485.78960879999994},null,null,{"$f":"'Manton optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Manton optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!B4","v":554.87429039999995},null,null,{"$f":"'Manton optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Manton optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!B5","v":306.66053279999988},null,null,{"$f":"'Manton optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Manton optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!B6","v":448.60706879999987},null,null,{"$f":"'Manton optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Manton optimiz'!A7","v":"Bay"},{"$f":"'Energy per ton'!B8","v":514.40503679999983},null,null,{"$f":"'Manton optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Manton optimiz'!A8","v":"Benzie"},{"$f":"'Energy per ton'!B9","v":283.9911264000001},null,null,{"$f":"'Manton optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Manton optimiz'!A9","v":"Charlevoix"},{"$f":"'Energy per ton'!B10","v":374.74518719999986},null,null,{"$f":"'Manton optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Manton optimiz'!A10","v":"Cheboygan"},{"$f":"'Energy per ton'!B11","v":504.46846079999995},null,null,{"$f":"'Manton optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Manton optimiz'!A11","v":"Clare"},{"$f":"'Energy per ton'!B12","v":317.93472479999986},null,null,{"$f":"'Manton optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Manton optimiz'!A12","v":"Crawford"},{"$f":"'Energy per ton'!B14","v":322.28516159999992},null,null,{"$f":"'Manton optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Manton optimiz'!A13","v":"Emmet"},{"$f":"'Energy per ton'!B16","v":459.1296479999998},null,null,{"$f":"'Manton optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Manton optimiz'!A14","v":"Gladwin"},{"$f":"'Energy per ton'!B18","v":389.01309119999996},null,null,{"$f":"'Manton optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Manton optimiz'!A15","v":"Grand Traverse"},{"$f":"'Energy per ton'!B19","v":219.37153440000003},null,null,{"$f":"'Manton optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Manton optimiz'!A16","v":"Gratiot"},{"$f":"'Energy per ton'!B20","v":511.24571520000001},null,null,{"$f":"'Manton optimiz'!E16","v":65649.058778948907}]
[{"$f":"'Manton optimiz'!A17","v":"Iosco"},{"$f":"'Energy per ton'!B24","v":422.91210239999992},null,null,{"$f":"'Manton optimiz'!E17","v":159342.76230545109}]
[{"$f":"'Manton optimiz'!A18","v":"Isabella"},{"$f":"'Energy per ton'!B25","v":395.50052880000004},null,null,{"$f":"'Manton optimiz'!E18","v":147913.43477560527}]
[{"$f":"'Manton optimiz'!A19","v":"Kalkaska"},{"$f":"'Energy per ton'!B26","v":246.19391999999993},null,null,{"$f":"'Manton optimiz'!E19","v":171816.43053062673}]
[{"$f":"'Manton optimiz'!A20","v":"Kent"},{"$f":"'Energy per ton'!B27","v":462.48642720000015},null,null,{"$f":"'Manton optimiz'!E20","v":194887.22949047177}]
[{"$f":"'Manton optimiz'!A21","v":"Lake"},{"$f":"'Energy per ton'!B28","v":293.2971120000002},null,null,{"$f":"'Manton optimiz'!E21","v":247106.08630483333}]
[{"$f":"'Manton optimiz'!A22","v":"Leelanau"},{"$f":"'Energy per ton'!B30","v":318.0780408},null,null,{"$f":"'Manton optimiz'!E22","v":48922.090060684422}]
[{"$f":"'Manton optimiz'!A23","v":"Manistee"},{"$f":"'Energy per ton'!B32","v":258.41081280000014},null,null,{"$f":"'Manton optimiz'!E23","v":206185.29654050758}]
[{"$f":"'Manton optimiz'!A24","v":"Mason"},{"$f":"'Energy per ton'!B33","v":363.29583120000012},null,null,{"$f":"'Manton optimiz'!E24","v":210137.08120800799}]
[{"$f":"'Manton optimiz'!A25","v":"Mecosta"},{"$f":"'Energy per ton'!B34","v":320.04624719999993},null,null,{"$f":"'Manton optimiz'!E25","v":161936.8790754762}]
[{"$f":"'Manton optimiz'!A26","v":"Midland"},{"$f":"'Energy per ton'!B35","v":466.06932719999998},null,null,{"$f":"'Manton optimiz'!E26","v":105192.48496012033}]
[{"$f":"'Manton optimiz'!A27","v":"Missaukee"},{"$f":"'Energy per ton'!B36","v":201.60990479999987},null,null,{"$f":"'Manton optimiz'!E27","v":193405.95847138422}]
[{"$f":"'Manton optimiz'!A28","v":"Montcalm"},{"$f":"'Energy per ton'!B37","v":420.51076319999987},null,null,{"$f":"'Manton optimiz'!E28","v":184012.81967679947}]
[{"$f":"'Manton optimiz'!A29","v":"Montmorency"},{"$f":"'Energy per ton'!B38","v":473.41984559999986},null,null,{"$f":"'Manton optimiz'!E29","v":200041.08900651603}]
[{"$f":"'Manton optimiz'!A30","v":"Muskegon"},{"$f":"'Energy per ton'!B39","v":502.7550384000001},null,null,{"$f":"'Manton optimiz'!E30","v":226222.35842728248}]
[{"$f":"'Manton optimiz'!A31","v":"Newaygo"},{"$f":"'Energy per ton'!B40","v":388.79015520000019},null,null,{"$f":"'Manton optimiz'!E31","v":293727.06395079102}]
[{"$f":"'Manton optimiz'!A32","v":"Oceana"},{"$f":"'Energy per ton'!B41","v":444.2024904000001},null,null,{"$f":"'Manton optimiz'!E32","v":223430.01997719577}]
[{"$f":"'Manton optimiz'!A33","v":"Ogemaw"},{"$f":"'Energy per ton'!B42","v":352.2891623999999},null,null,{"$f":"'Manton optimiz'!E33","v":122488.32213478953}]
[{"$f":"'Manton optimiz'!A34","v":"Osceola"},{"$f":"'Energy per ton'!B43","v":242.59828080000005},null,null,{"$f":"'Manton optimiz'!E34","v":140037.84123011937}]
[{"$f":"'Manton optimiz'!A35","v":"Oscoda"},{"$f":"'Energy per ton'!B44","v":398.7553944},null,null,{"$f":"'Manton optimiz'!E35","v":236737.63102623392}]
[{"$f":"'Manton optimiz'!A36","v":"Otsego"},{"$f":"'Energy per ton'!B45","v":397.06745039999987},null,null,{"$f":"'Manton optimiz'!E36","v":274919.59205213271}]
[{"$f":"'Manton optimiz'!A37","v":"Presque Isle"},{"$f":"'Energy per ton'!B47","v":573.90984000000003},null,null,{"$f":"'Manton optimiz'!E37","v":148585.47668827637}]
[{"$f":"'Manton optimiz'!A38","v":"Roscommon"},{"$f":"'Energy per ton'!B48","v":277.13106719999996},null,null,{"$f":"'Manton optimiz'!E38","v":148909.54324766886}]
[{"$f":"'Manton optimiz'!A39","v":"Wexford"},{"$f":"'Energy per ton'!B53","v":181.58069760000006},null,null,{"$f":"'Manton optimiz'!E39","v":245547.82923203736}]
[]
[]
[{"$f":"A2","v":"Cost"},"Manton",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B43)","v":0},"≤",211862.20424016641]
["Alpena",0,{"$f":"SUM(B44)","v":0},"≤",121911.78289926465]
["Antrim",0,0,"≤",134826.9076456542]
["Arenac",0,0,"≤",118832.78725691877]
["Bay",0,0,"≤",29470.614929363608]
["Benzie",0,0,"≤",101328.74625145213]
["Charlevoix",0,0,"≤",96751.322162139724]
["Cheboygan",0,0,"≤",225280.43852067587]
["Clare",0,0,"≤",154447.19798998788]
["Crawford",0,0,"≤",120788.71709365025]
["Emmet",0,0,"≤",138994.37870973712]
["Gladwin",0,0,"≤",120903.55315032191]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",117902.28626261788]
["Gratiot",0,0,"≤",65649.058778948907]
["Iosco",0,0,"≤",159342.76230545109]
["Isabella",0,0,"≤",147913.43477560527]
["Kalkaska",53106.084803841179,53106.084803841179,"≤",171816.43053062673]
["Kent",0,0,"≤",194887.22949047177]
["Lake",0,0,"≤",247106.08630483333]
[{"$f":"A22","v":"Leelanau"},0,0,"≤",48922.090060684422]
["Manistee",0,0,"≤",206185.29654050758]
["Mason",0,0,"≤",210137.08120800799]
["Mecosta",0,0,"≤",161936.8790754762]
["Midland",0,0,"≤",105192.48496012033]
["Missaukee",193405.95847138422,193405.95847138422,"≤",193405.95847138422]
["Montcalm",0,0,"≤",184012.81967679947]
["Montmorency",0,0,"≤",200041.08900651603]
["Muskegon",0,0,"≤",226222.35842728248]
["Newaygo",0,0,"≤",293727.06395079102]
["Oceana",0,0,"≤",223430.01997719577]
["Ogemaw",0,0,"≤",122488.32213478953]
["Osceola",140037.84123011937,140037.84123011937,"≤",140037.84123011937]
["Oscoda",0,0,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Presque Isle",0,0,"≤",148585.47668827637]
["Roscommon",0,0,"≤",148909.54324766886]
["Wexford",245547.82923203736,245547.82923203736,"≤",245547.82923203736]
[null,{"$f":"SUM(B43:B79)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E34","v":750000},null,null,{"$f":"SUMPRODUCT(B43:B79,B3:B39)","v":156491043.17106646}]
[null,null,null,null,{"$f":"+E82/B82","v":208.65472422808861}]

{"sheet":"Roscommon Energy Opt","index":22,"n_rows":83,"n_cols":5,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Roscommon optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Roscommon optimiz'!B2","v":"Roscommon"},null,null,{"$f":"'Roscommon optimiz'!E2","v":"supply"}]
[{"$f":"'Roscommon optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!C3","v":339.50855999999999},null,null,{"$f":"'Roscommon optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Roscommon optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!C4","v":408.58687199999997},null,null,{"$f":"'Roscommon optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Roscommon optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!C5","v":335.39698319999997},null,null,{"$f":"'Roscommon optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Roscommon optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!C6","v":340.58183759999991},null,null,{"$f":"'Roscommon optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Roscommon optimiz'!A7","v":"Bay"},{"$f":"'Energy per ton'!C8","v":406.37980559999994},null,null,{"$f":"'Roscommon optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Roscommon optimiz'!A8","v":"Benzie"},{"$f":"'Energy per ton'!C9","v":392.01635760000005},null,null,{"$f":"'Roscommon optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Roscommon optimiz'!A9","v":"Charlevoix"},{"$f":"'Energy per ton'!C10","v":399.74268239999998},null,null,{"$f":"'Roscommon optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Roscommon optimiz'!A10","v":"Cheboygan"},{"$f":"'Energy per ton'!C11","v":358.18104239999997},null,null,{"$f":"'Roscommon optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Roscommon optimiz'!A11","v":"Clare"},{"$f":"'Energy per ton'!C12","v":287.45300400000013},null,null,{"$f":"'Roscommon optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Roscommon optimiz'!A12","v":"Crawford"},{"$f":"'Energy per ton'!C14","v":183.35463120000011},null,null,{"$f":"'Roscommon optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Roscommon optimiz'!A13","v":"Emmet"},{"$f":"'Energy per ton'!C16","v":413.18253840000011},null,null,{"$f":"'Roscommon optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Roscommon optimiz'!A14","v":"Gladwin"},{"$f":"'Energy per ton'!C18","v":280.98786000000007},null,null,{"$f":"'Roscommon optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Roscommon optimiz'!A15","v":"Grand Traverse"},{"$f":"'Energy per ton'!C19","v":327.39676559999998},null,null,{"$f":"'Roscommon optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Roscommon optimiz'!A16","v":"Gratiot"},{"$f":"'Energy per ton'!C20","v":403.22048400000006},null,null,{"$f":"'Roscommon optimiz'!E16","v":65649.058778948907}]
[{"$f":"'Roscommon optimiz'!A17","v":"Huron"},{"$f":"'Energy per ton'!C21","v":527.90858879999996},null,null,{"$f":"'Roscommon optimiz'!E17","v":116639.55202593277}]
[{"$f":"'Roscommon optimiz'!A18","v":"Iosco"},{"$f":"'Energy per ton'!C24","v":314.88687119999997},null,null,{"$f":"'Roscommon optimiz'!E18","v":159342.76230545109}]
[{"$f":"'Roscommon optimiz'!A19","v":"Isabella"},{"$f":"'Energy per ton'!C25","v":362.53466400000002},null,null,{"$f":"'Roscommon optimiz'!E19","v":147913.43477560527}]
[{"$f":"'Roscommon optimiz'!A20","v":"Kalkaska"},{"$f":"'Energy per ton'!C26","v":257.78977680000014},null,null,{"$f":"'Roscommon optimiz'!E20","v":171816.43053062673}]
[{"$f":"'Roscommon optimiz'!A21","v":"Lake"},{"$f":"'Energy per ton'!C28","v":439.58453040000018},null,null,{"$f":"'Roscommon optimiz'!E21","v":247106.08630483333}]
[{"$f":"'Roscommon optimiz'!A22","v":"Leelanau"},{"$f":"'Energy per ton'!C30","v":426.10327199999995},null,null,{"$f":"'Roscommon optimiz'!E22","v":48922.090060684422}]
[{"$f":"'Roscommon optimiz'!A23","v":"Manistee"},{"$f":"'Energy per ton'!C32","v":404.69823120000012},null,null,{"$f":"'Roscommon optimiz'!E23","v":206185.29654050758}]
[{"$f":"'Roscommon optimiz'!A24","v":"Mason"},{"$f":"'Energy per ton'!C33","v":509.5832496000001},null,null,{"$f":"'Roscommon optimiz'!E24","v":210137.08120800799}]
[{"$f":"'Roscommon optimiz'!A25","v":"Mecosta"},{"$f":"'Energy per ton'!C34","v":439.60682400000007},null,null,{"$f":"'Roscommon optimiz'!E25","v":161936.8790754762}]
[{"$f":"'Roscommon optimiz'!A26","v":"Midland"},{"$f":"'Energy per ton'!C35","v":358.04409600000002},null,null,{"$f":"'Roscommon optimiz'!E26","v":105192.48496012033}]
[{"$f":"'Roscommon optimiz'!A27","v":"Missaukee"},{"$f":"'Energy per ton'!C36","v":251.16220800000011},null,null,{"$f":"'Roscommon optimiz'!E27","v":193405.95847138422}]
[{"$f":"'Roscommon optimiz'!A28","v":"Montcalm"},{"$f":"'Energy per ton'!C37","v":483.56661840000015},null,null,{"$f":"'Roscommon optimiz'!E28","v":184012.81967679947}]
[{"$f":"'Roscommon optimiz'!A29","v":"Montmorency"},{"$f":"'Energy per ton'!C38","v":327.13242719999988},null,null,{"$f":"'Roscommon optimiz'!E29","v":200041.08900651603}]
[{"$f":"'Roscommon optimiz'!A30","v":"Newaygo"},{"$f":"'Energy per ton'!C40","v":535.07757360000016},null,null,{"$f":"'Roscommon optimiz'!E30","v":293727.06395079102}]
[{"$f":"'Roscommon optimiz'!A31","v":"Ogemaw"},{"$f":"'Energy per ton'!C42","v":244.26393119999994},null,null,{"$f":"'Roscommon optimiz'!E31","v":122488.32213478953}]
[{"$f":"'Roscommon optimiz'!A32","v":"Osceola"},{"$f":"'Energy per ton'!C43","v":363.63660480000004},null,null,{"$f":"'Roscommon optimiz'!E32","v":140037.84123011937}]
[{"$f":"'Roscommon optimiz'!A33","v":"Oscoda"},{"$f":"'Energy per ton'!C44","v":252.46797600000002},null,null,{"$f":"'Roscommon optimiz'!E33","v":236737.63102623392}]
[{"$f":"'Roscommon optimiz'!A34","v":"Otsego"},{"$f":"'Energy per ton'!C45","v":257.15600160000014},null,null,{"$f":"'Roscommon optimiz'!E34","v":274919.59205213271}]
[{"$f":"'Roscommon optimiz'!A35","v":"Presque Isle"},{"$f":"'Energy per ton'!C47","v":427.62242160000005},null,null,{"$f":"'Roscommon optimiz'!E35","v":148585.47668827637}]
[{"$f":"'Roscommon optimiz'!A36","v":"Roscommon"},{"$f":"'Energy per ton'!C48","v":174.25884240000013},null,null,{"$f":"'Roscommon optimiz'!E36","v":148909.54324766886}]
[{"$f":"'Roscommon optimiz'!A37","v":"Saginaw"},{"$f":"'Energy per ton'!C49","v":480.44232959999999},null,null,{"$f":"'Roscommon optimiz'!E37","v":160407.54369218976}]
[{"$f":"'Roscommon optimiz'!A38","v":"Tuscola"},{"$f":"'Energy per ton'!C52","v":550.48245120000001},null,null,{"$f":"'Roscommon optimiz'!E38","v":139318.92577032122}]
[{"$f":"'Roscommon optimiz'!A39","v":"Wexford"},{"$f":"'Energy per ton'!C53","v":327.86811600000004},null,null,{"$f":"'Roscommon optimiz'!E39","v":245547.82923203736}]
[]
[]
[{"$f":"A1","v":"County (supplier)"},null,null,null,{"$f":"E2","v":"supply"}]
[{"$f":"A3","v":"Alcona"},0,{"$f":"SUM(B43)","v":0},"≤",211862.20424016641]
["Alpena",0,{"$f":"SUM(B44)","v":0},"≤",121911.78289926465]
["Antrim",0,0,"≤",134826.9076456542]
["Arenac",0,0,"≤",118832.78725691877]
["Bay",0,0,"≤",29470.614929363608]
["Benzie",0,0,"≤",101328.74625145213]
["Charlevoix",0,0,"≤",96751.322162139724]
["Cheboygan",0,0,"≤",225280.43852067587]
["Clare",0,0,"≤",154447.19798998788]
["Crawford",120788.71709365025,120788.71709365025,"≤",120788.71709365025]
["Emmet",0,0,"≤",138994.37870973712]
["Gladwin",0,0,"≤",120903.55315032191]
["Grand Traverse",0,0,"≤",117902.28626261788]
["Gratiot",0,0,"≤",65649.058778948907]
["Huron",0,0,"≤",116639.55202593277]
["Iosco",0,0,"≤",159342.76230545109]
["Isabella",0,0,"≤",147913.43477560527]
["Kalkaska",0,0,"≤",171816.43053062673]
["Lake",0,0,"≤",247106.08630483333]
["Leelanau",0,0,"≤",48922.090060684422]
["Manistee",0,0,"≤",206185.29654050758]
["Mason",0,0,"≤",210137.08120800799]
["Mecosta",0,0,"≤",161936.8790754762]
["Midland",0,0,"≤",105192.48496012033]
["Missaukee",193405.95847138425,193405.95847138425,"≤",193405.95847138422]
["Montcalm",0,0,"≤",184012.81967679947]
["Montmorency",0,0,"≤",200041.08900651603]
["Newaygo",0,0,"≤",293727.06395079102]
["Ogemaw",122488.32213478953,122488.32213478953,"≤",122488.32213478953]
["Osceola",0,0,"≤",140037.84123011937]
["Oscoda",164407.45905250715,164407.45905250715,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Presque Isle",0,0,"≤",148585.47668827637]
["Roscommon",148909.54324766886,148909.54324766886,"≤",148909.54324766886]
["Saginaw",0,0,"≤",160407.54369218976]
["Tuscola",0,0,"≤",139318.92577032122]
["Wexford",0,0,"≤",245547.82923203736]
[null,{"$f":"SUM(B43:B79)","v":750000.00000000012}]
[null,"="]
[null,{"$f":"'Master Input'!E35","v":750000},null,null,{"$f":"SUMPRODUCT(B43:B79,B3:B39)","v":168099340.39153314}]
[null,null,null,null,{"$f":"+E82/B82","v":224.13245385537752}]

{"sheet":"Kingsley Energy Opt","index":23,"n_rows":79,"n_cols":5,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Kingsley optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Kingsley optimiz'!B2","v":"Kingsley"},null,null,{"$f":"'Kingsley optimiz'!E2","v":"supply"}]
[{"$f":"'Kingsley optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!D3","v":469.18724640000005},null,null,{"$f":"'Kingsley optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Kingsley optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!D4","v":538.27192800000012},null,null,{"$f":"'Kingsley optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Kingsley optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!D5","v":290.05817039999999},null,null,{"$f":"'Kingsley optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Kingsley optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!D6","v":507.9239687999999},null,null,{"$f":"'Kingsley optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Kingsley optimiz'!A7","v":"Bay"},{"$f":"'Energy per ton'!D8","v":573.72193679999987},null,null,{"$f":"'Kingsley optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Kingsley optimiz'!A8","v":"Benzie"},{"$f":"'Energy per ton'!D9","v":224.67422640000009},null,null,{"$f":"'Kingsley optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Kingsley optimiz'!A9","v":"Charlevoix"},{"$f":"'Energy per ton'!D10","v":358.14282479999997},null,null,{"$f":"'Kingsley optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Kingsley optimiz'!A10","v":"Cheboygan"},{"$f":"'Energy per ton'!D11","v":487.86609840000006},null,null,{"$f":"'Kingsley optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Kingsley optimiz'!A11","v":"Clare"},{"$f":"'Energy per ton'!D12","v":377.25162479999983},null,null,{"$f":"'Kingsley optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Kingsley optimiz'!A12","v":"Crawford"},{"$f":"'Energy per ton'!D14","v":305.68279920000003},null,null,{"$f":"'Kingsley optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Kingsley optimiz'!A13","v":"Emmet"},{"$f":"'Energy per ton'!D16","v":442.52728559999991},null,null,{"$f":"'Kingsley optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Kingsley optimiz'!A14","v":"Gladwin"},{"$f":"'Energy per ton'!D18","v":448.32999119999999},null,null,{"$f":"'Kingsley optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Kingsley optimiz'!A15","v":"Grand Traverse"},{"$f":"'Energy per ton'!D19","v":160.05463440000003},null,null,{"$f":"'Kingsley optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Kingsley optimiz'!A16","v":"Iosco"},{"$f":"'Energy per ton'!D24","v":482.2290023999999},null,null,{"$f":"'Kingsley optimiz'!E16","v":159342.76230545109}]
[{"$f":"'Kingsley optimiz'!A17","v":"Isabella"},{"$f":"'Energy per ton'!D25","v":454.81742880000002},null,null,{"$f":"'Kingsley optimiz'!E17","v":147913.43477560527}]
[{"$f":"'Kingsley optimiz'!A18","v":"Kalkaska"},{"$f":"'Energy per ton'!D26","v":229.59155760000004},null,null,{"$f":"'Kingsley optimiz'!E18","v":171816.43053062673}]
[{"$f":"'Kingsley optimiz'!A19","v":"Lake"},{"$f":"'Energy per ton'!D28","v":309.89947440000003},null,null,{"$f":"'Kingsley optimiz'!E19","v":247106.08630483333}]
[{"$f":"'Kingsley optimiz'!A20","v":"Leelanau"},{"$f":"'Energy per ton'!D30","v":258.76114080000002},null,null,{"$f":"'Kingsley optimiz'!E20","v":48922.090060684422}]
[{"$f":"'Kingsley optimiz'!A21","v":"Manistee"},{"$f":"'Energy per ton'!D32","v":275.01317520000003},null,null,{"$f":"'Kingsley optimiz'!E21","v":206185.29654050758}]
[{"$f":"'Kingsley optimiz'!A22","v":"Mason"},{"$f":"'Energy per ton'!D33","v":379.89819360000001},null,null,{"$f":"'Kingsley optimiz'!E22","v":210137.08120800799}]
[{"$f":"'Kingsley optimiz'!A23","v":"Mecosta"},{"$f":"'Energy per ton'!D34","v":379.3631471999999},null,null,{"$f":"'Kingsley optimiz'!E23","v":161936.8790754762}]
[{"$f":"'Kingsley optimiz'!A24","v":"Midland"},{"$f":"'Energy per ton'!D35","v":525.38622720000001},null,null,{"$f":"'Kingsley optimiz'!E24","v":105192.48496012033}]
[{"$f":"'Kingsley optimiz'!A25","v":"Missaukee"},{"$f":"'Energy per ton'!D36","v":260.92680479999984},null,null,{"$f":"'Kingsley optimiz'!E25","v":193405.95847138422}]
[{"$f":"'Kingsley optimiz'!A26","v":"Montcalm"},{"$f":"'Energy per ton'!D37","v":479.82766319999985},null,null,{"$f":"'Kingsley optimiz'!E26","v":184012.81967679947}]
[{"$f":"'Kingsley optimiz'!A27","v":"Montmorency"},{"$f":"'Energy per ton'!D38","v":456.81748319999997},null,null,{"$f":"'Kingsley optimiz'!E27","v":200041.08900651603}]
[{"$f":"'Kingsley optimiz'!A28","v":"Muskegon"},{"$f":"'Energy per ton'!D39","v":519.35740080000005},null,null,{"$f":"'Kingsley optimiz'!E28","v":226222.35842728248}]
[{"$f":"'Kingsley optimiz'!A29","v":"Newaygo"},{"$f":"'Energy per ton'!D40","v":405.39251760000008},null,null,{"$f":"'Kingsley optimiz'!E29","v":293727.06395079102}]
[{"$f":"'Kingsley optimiz'!A30","v":"Oceana"},{"$f":"'Energy per ton'!D41","v":460.80485279999999},null,null,{"$f":"'Kingsley optimiz'!E30","v":223430.01997719577}]
[{"$f":"'Kingsley optimiz'!A31","v":"Ogemaw"},{"$f":"'Energy per ton'!D42","v":411.60606239999987},null,null,{"$f":"'Kingsley optimiz'!E31","v":122488.32213478953}]
[{"$f":"'Kingsley optimiz'!A32","v":"Osceola"},{"$f":"'Energy per ton'!D43","v":301.91518080000003},null,null,{"$f":"'Kingsley optimiz'!E32","v":140037.84123011937}]
[{"$f":"'Kingsley optimiz'!A33","v":"Oscoda"},{"$f":"'Energy per ton'!D44","v":382.15303200000011},null,null,{"$f":"'Kingsley optimiz'!E33","v":236737.63102623392}]
[{"$f":"'Kingsley optimiz'!A34","v":"Otsego"},{"$f":"'Energy per ton'!D45","v":380.46508800000004},null,null,{"$f":"'Kingsley optimiz'!E34","v":274919.59205213271}]
[{"$f":"'Kingsley optimiz'!A35","v":"Presque Isle"},{"$f":"'Energy per ton'!D47","v":557.30747760000008},null,null,{"$f":"'Kingsley optimiz'!E35","v":148585.47668827637}]
[{"$f":"'Kingsley optimiz'!A36","v":"Roscommon"},{"$f":"'Energy per ton'!D48","v":336.44796719999988},null,null,{"$f":"'Kingsley optimiz'!E36","v":148909.54324766886}]
[{"$f":"'Kingsley optimiz'!A37","v":"Wexford"},{"$f":"'Energy per ton'!D53","v":198.18305999999995},null,null,{"$f":"'Kingsley optimiz'!E37","v":245547.82923203736}]
[]
[]
[{"$f":"A1","v":"County (supplier)"}]
[null,null,null,null,"supply"]
["Alcona",0,{"$f":"SUM(B42)","v":0},"≤",211862.20424016641]
["Alpena",0,{"$f":"SUM(B43)","v":0},"≤",121911.78289926465]
["Antrim",0,0,"≤",134826.9076456542]
["Arenac",0,0,"≤",118832.78725691877]
["Bay",0,0,"≤",29470.614929363608]
["Benzie",101328.74625145213,101328.74625145213,"≤",101328.74625145213]
["Charlevoix",0,0,"≤",96751.322162139724]
["Cheboygan",0,0,"≤",225280.43852067587]
[{"$f":"A11","v":"Clare"},0,0,"≤",154447.19798998788]
["Crawford",0,0,"≤",120788.71709365025]
["Emmet",0,0,"≤",138994.37870973712]
["Gladwin",0,0,"≤",120903.55315032191]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",117902.28626261788]
["Iosco",0,0,"≤",159342.76230545109]
["Isabella",0,0,"≤",147913.43477560527]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",171816.43053062673]
["Lake",0,0,"≤",247106.08630483333]
["Leelanau",48922.090060684422,48922.090060684422,"≤",48922.090060684422]
[{"$f":"A21","v":"Manistee"},0,0,"≤",206185.29654050758]
["Mason",0,0,"≤",210137.08120800799]
["Mecosta",0,0,"≤",161936.8790754762]
["Midland",0,0,"≤",105192.48496012033]
["Missaukee",64482.617662581528,64482.617662581528,"≤",193405.95847138422]
["Montcalm",0,0,"≤",184012.81967679947]
["Montmorency",0,0,"≤",200041.08900651603]
["Muskegon",0,0,"≤",226222.35842728248]
["Newaygo",0,0,"≤",293727.06395079102]
["Oceana",0,0,"≤",223430.01997719577]
[{"$f":"A31","v":"Ogemaw"},0,0,"≤",122488.32213478953]
["Osceola",0,0,"≤",140037.84123011937]
["Oscoda",0,0,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Presque Isle",0,0,"≤",148585.47668827637]
["Roscommon",0,0,"≤",148909.54324766886]
["Wexford",245547.82923203736,245547.82923203736,"≤",245547.82923203736]
[null,{"$f":"SUM(B42:B76)","v":750000}]
[null,"=",null,null,{"$f":"SUMPRODUCT(B42:B76,B3:B37)","v":159232166.30543622}]
[null,{"$f":"'Master Input'!E36","v":750000},null,null,{"$f":"+E78/B79","v":212.30955507391496}]

{"sheet":"Kalkaska Energy Opt","index":24,"n_rows":77,"n_cols":5,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Kalkaska optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Kalkaska optimiz'!B2","v":"Kalkaska"},null,null,{"$f":"'Kalkaska optimiz'!E2","v":"supply"}]
[{"$f":"'Kalkaska optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!E3","v":392.12782559999994},null,null,{"$f":"'Kalkaska optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Kalkaska optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!E4","v":450.64534079999999},null,null,{"$f":"'Kalkaska optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Kalkaska optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!E5","v":202.43158319999998},null,null,{"$f":"'Kalkaska optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Kalkaska optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!E6","v":485.92337039999984},null,null,{"$f":"'Kalkaska optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Kalkaska optimiz'!A7","v":"Bay"},{"$f":"'Energy per ton'!E8","v":551.72133839999981},null,null,{"$f":"'Kalkaska optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Kalkaska optimiz'!A8","v":"Benzie"},{"$f":"'Energy per ton'!E9","v":288.90527280000015},null,null,{"$f":"'Kalkaska optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Kalkaska optimiz'!A9","v":"Charlevoix"},{"$f":"'Energy per ton'!E10","v":270.51623759999995},null,null,{"$f":"'Kalkaska optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Kalkaska optimiz'!A10","v":"Cheboygan"},{"$f":"'Energy per ton'!E11","v":400.23951120000004},null,null,{"$f":"'Kalkaska optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Kalkaska optimiz'!A11","v":"Clare"},{"$f":"'Energy per ton'!E12","v":355.25102639999983},null,null,{"$f":"'Kalkaska optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Kalkaska optimiz'!A12","v":"Crawford"},{"$f":"'Energy per ton'!E14","v":236.85290159999977},null,null,{"$f":"'Kalkaska optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Kalkaska optimiz'!A13","v":"Emmet"},{"$f":"'Energy per ton'!E16","v":354.9006983999999},null,null,{"$f":"'Kalkaska optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Kalkaska optimiz'!A14","v":"Gladwin"},{"$f":"'Energy per ton'!E18","v":426.32939279999994},null,null,{"$f":"'Kalkaska optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Kalkaska optimiz'!A15","v":"Grand Traverse"},{"$f":"'Energy per ton'!E19","v":210.76938959999995},null,null,{"$f":"'Kalkaska optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Kalkaska optimiz'!A16","v":"Iosco"},{"$f":"'Energy per ton'!E24","v":460.2284039999999},null,null,{"$f":"'Kalkaska optimiz'!E16","v":159342.76230545109}]
[{"$f":"'Kalkaska optimiz'!A17","v":"Isabella"},{"$f":"'Energy per ton'!E25","v":432.81683039999996},null,null,{"$f":"'Kalkaska optimiz'!E17","v":147913.43477560527}]
[{"$f":"'Kalkaska optimiz'!A18","v":"Kalkaska"},{"$f":"'Energy per ton'!E26","v":162.41775599999971},null,null,{"$f":"'Kalkaska optimiz'!E18","v":171816.43053062673}]
[{"$f":"'Kalkaska optimiz'!A19","v":"Lake"},{"$f":"'Energy per ton'!E28","v":397.52606160000011},null,null,{"$f":"'Kalkaska optimiz'!E19","v":247106.08630483333}]
[{"$f":"'Kalkaska optimiz'!A20","v":"Leelanau"},{"$f":"'Energy per ton'!E30","v":280.76173920000008},null,null,{"$f":"'Kalkaska optimiz'!E20","v":48922.090060684422}]
[{"$f":"'Kalkaska optimiz'!A21","v":"Manistee"},{"$f":"'Energy per ton'!E32","v":362.63976240000011},null,null,{"$f":"'Kalkaska optimiz'!E21","v":206185.29654050758}]
[{"$f":"'Kalkaska optimiz'!A22","v":"Mason"},{"$f":"'Energy per ton'!E33","v":467.52478080000003},null,null,{"$f":"'Kalkaska optimiz'!E22","v":210137.08120800799}]
[{"$f":"'Kalkaska optimiz'!A23","v":"Mecosta"},{"$f":"'Energy per ton'!E34","v":397.5483552},null,null,{"$f":"'Kalkaska optimiz'!E23","v":161936.8790754762}]
[{"$f":"'Kalkaska optimiz'!A24","v":"Midland"},{"$f":"'Energy per ton'!E35","v":503.38562879999995},null,null,{"$f":"'Kalkaska optimiz'!E24","v":105192.48496012033}]
[{"$f":"'Kalkaska optimiz'!A25","v":"Missaukee"},{"$f":"'Energy per ton'!E36","v":238.92620639999978},null,null,{"$f":"'Kalkaska optimiz'!E25","v":193405.95847138422}]
[{"$f":"'Kalkaska optimiz'!A26","v":"Montcalm"},{"$f":"'Energy per ton'!E37","v":457.82706479999979},null,null,{"$f":"'Kalkaska optimiz'!E26","v":184012.81967679947}]
[{"$f":"'Kalkaska optimiz'!A27","v":"Montmorency"},{"$f":"'Energy per ton'!E38","v":369.19089599999995},null,null,{"$f":"'Kalkaska optimiz'!E27","v":200041.08900651603}]
[{"$f":"'Kalkaska optimiz'!A28","v":"Newaygo"},{"$f":"'Energy per ton'!E40","v":493.01910480000015},null,null,{"$f":"'Kalkaska optimiz'!E28","v":293727.06395079102}]
[{"$f":"'Kalkaska optimiz'!A29","v":"Oceana"},{"$f":"'Energy per ton'!E41","v":548.43144000000007},null,null,{"$f":"'Kalkaska optimiz'!E29","v":223430.01997719577}]
[{"$f":"'Kalkaska optimiz'!A30","v":"Ogemaw"},{"$f":"'Energy per ton'!E42","v":389.60546399999987},null,null,{"$f":"'Kalkaska optimiz'!E30","v":122488.32213478953}]
[{"$f":"'Kalkaska optimiz'!A31","v":"Osceola"},{"$f":"'Energy per ton'!E43","v":321.57813599999997},null,null,{"$f":"'Kalkaska optimiz'!E31","v":140037.84123011937}]
[{"$f":"'Kalkaska optimiz'!A32","v":"Oscoda"},{"$f":"'Energy per ton'!E44","v":311.1192527999998},null,null,{"$f":"'Kalkaska optimiz'!E32","v":236737.63102623392}]
[{"$f":"'Kalkaska optimiz'!A33","v":"Otsego"},{"$f":"'Energy per ton'!E45","v":292.83850079999996},null,null,{"$f":"'Kalkaska optimiz'!E33","v":274919.59205213271}]
[{"$f":"'Kalkaska optimiz'!A34","v":"Presque Isle"},{"$f":"'Energy per ton'!E47","v":469.68089040000012},null,null,{"$f":"'Kalkaska optimiz'!E34","v":148585.47668827637}]
[{"$f":"'Kalkaska optimiz'!A35","v":"Roscommon"},{"$f":"'Energy per ton'!E48","v":314.44736879999988},null,null,{"$f":"'Kalkaska optimiz'!E35","v":148909.54324766886}]
[{"$f":"'Kalkaska optimiz'!A36","v":"Wexford"},{"$f":"'Energy per ton'!E53","v":285.80964719999997},null,null,{"$f":"'Kalkaska optimiz'!E36","v":245547.82923203736}]
[]
[]
[{"$f":"A1","v":"County (supplier)"}]
[null,"Kalkaska",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B41)","v":0},"≤",211862.20424016641]
["Alpena",0,{"$f":"SUM(B42)","v":0},"≤",121911.78289926465]
["Antrim",134826.9076456542,134826.9076456542,"≤",134826.9076456542]
["Arenac",0,0,"≤",118832.78725691877]
["Bay",0,0,"≤",29470.614929363608]
["Benzie",0,0,"≤",101328.74625145213]
["Charlevoix",11259.699996066745,11259.699996066745,"≤",96751.322162139724]
["Cheboygan",0,0,"≤",225280.43852067587]
[{"$f":"A11","v":"Clare"},0,0,"≤",154447.19798998788]
["Crawford",120788.71709365025,120788.71709365025,"≤",120788.71709365025]
["Emmet",0,0,"≤",138994.37870973712]
["Gladwin",0,0,"≤",120903.55315032191]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",117902.28626261788]
["Iosco",0,0,"≤",159342.76230545109]
["Isabella",0,0,"≤",147913.43477560527]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",171816.43053062673]
["Lake",0,0,"≤",247106.08630483333]
["Leelanau",0,0,"≤",48922.090060684422]
[{"$f":"A21","v":"Manistee"},0,0,"≤",206185.29654050758]
["Mason",0,0,"≤",210137.08120800799]
["Mecosta",0,0,"≤",161936.8790754762]
["Midland",0,0,"≤",105192.48496012033]
["Missaukee",193405.95847138422,193405.95847138422,"≤",193405.95847138422]
["Montcalm",0,0,"≤",184012.81967679947]
["Montmorency",0,0,"≤",200041.08900651603]
["Newaygo",0,0,"≤",293727.06395079102]
["Oceana",0,0,"≤",223430.01997719577]
["Ogemaw",0,0,"≤",122488.32213478953]
[{"$f":"A31","v":"Osceola"},0,0,"≤",140037.84123011937]
["Oscoda",0,0,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Presque Isle",0,0,"≤",148585.47668827637]
["Roscommon",0,0,"≤",148909.54324766886]
["Wexford",0,0,"≤",245547.82923203736]
[null,{"$f":"SUM(B41:B74)","v":750000.00000000012}]
[null,"=",null,null,{"$f":"SUMPRODUCT(B41:B74,B3:B36)","v":157914298.12773761}]
[null,{"$f":"'Master Input'!E37","v":750000},null,null,{"$f":"+E76/B77","v":210.55239750365016}]

{"sheet":"Gaylord Energy Opt","index":25,"n_rows":67,"n_cols":5,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Energy per ton'!A1","v":"County (supplier)"},"Energy Intensity (1000Btu/ton)"]
[null,{"$f":"'Energy per ton'!F2","v":"Gaylord"},null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"'Energy per ton'!A3","v":"Alcona"},{"$f":"'Energy per ton'!F3","v":379.32174480000003},null,null,{"$f":"total!X3","v":211862.20424016641}]
[{"$f":"'Energy per ton'!A4","v":"Alpena"},{"$f":"'Energy per ton'!F4","v":306.81021839999994},null,null,{"$f":"total!X4","v":121911.78289926465}]
[{"$f":"'Energy per ton'!A5","v":"Antrim"},{"$f":"'Energy per ton'!F5","v":216.26953920000005},null,null,{"$f":"total!X5","v":134826.9076456542}]
[{"$f":"'Energy per ton'!A6","v":"Arenac"},{"$f":"'Energy per ton'!F6","v":473.11728959999994},null,null,{"$f":"total!X6","v":118832.78725691877}]
[{"$f":"'Energy per ton'!A8","v":"Bay"},{"$f":"'Energy per ton'!F8","v":538.9152575999999},null,null,{"$f":"total!X8","v":29470.614929363608}]
[{"$f":"'Energy per ton'!A9","v":"Benzie"},{"$f":"'Energy per ton'!F9","v":432.74039520000014},null,null,{"$f":"total!X9","v":101328.74625145213}]
[{"$f":"'Energy per ton'!A10","v":"Charlevoix"},{"$f":"'Energy per ton'!F10","v":267.20723039999996},null,null,{"$f":"total!X10","v":96751.322162139724}]
[{"$f":"'Energy per ton'!A11","v":"Cheboygan"},{"$f":"'Energy per ton'!F11","v":256.40438879999999},null,null,{"$f":"total!X11","v":225280.43852067587}]
[{"$f":"'Energy per ton'!A12","v":"Clare"},{"$f":"'Energy per ton'!F12","v":389.22965760000011},null,null,{"$f":"total!X12","v":154447.19798998788}]
[{"$f":"'Energy per ton'!A14","v":"Crawford"},{"$f":"'Energy per ton'!F14","v":224.04682079999989},null,null,{"$f":"total!X14","v":120788.71709365025}]
[{"$f":"'Energy per ton'!A16","v":"Emmet"},{"$f":"'Energy per ton'!F16","v":280.64708640000003},null,null,{"$f":"total!X16","v":138994.37870973712}]
[{"$f":"'Energy per ton'!A18","v":"Gladwin"},{"$f":"'Energy per ton'!F18","v":413.52331200000009},null,null,{"$f":"total!X18","v":120903.55315032191}]
[{"$f":"'Energy per ton'!A19","v":"Grand Traverse"},{"$f":"'Energy per ton'!F19","v":354.604512},null,null,{"$f":"total!X19","v":117902.28626261788}]
[{"$f":"'Energy per ton'!A24","v":"Iosco"},{"$f":"'Energy per ton'!F24","v":447.42232319999999},null,null,{"$f":"total!X24","v":159342.76230545109}]
[{"$f":"'Energy per ton'!A25","v":"Isabella"},{"$f":"'Energy per ton'!F25","v":464.3113176},null,null,{"$f":"total!X25","v":147913.43477560527}]
[{"$f":"'Energy per ton'!A26","v":"Kalkaska"},{"$f":"'Energy per ton'!F26","v":276.73615200000006},null,null,{"$f":"total!X26","v":171816.43053062673}]
[{"$f":"'Energy per ton'!A28","v":"Lake"},{"$f":"'Energy per ton'!F28","v":541.36118400000009},null,null,{"$f":"total!X28","v":247106.08630483333}]
[{"$f":"'Energy per ton'!A30","v":"Leelanau"},{"$f":"'Energy per ton'!F30","v":335.07213360000003},null,null,{"$f":"total!X30","v":48922.090060684422}]
[{"$f":"'Energy per ton'!A32","v":"Manistee"},{"$f":"'Energy per ton'!F32","v":506.4748848000001},null,null,{"$f":"total!X32","v":206185.29654050758}]
[{"$f":"'Energy per ton'!A35","v":"Midland"},{"$f":"'Energy per ton'!F35","v":490.57954800000005},null,null,{"$f":"total!X35","v":105192.48496012033}]
[{"$f":"'Energy per ton'!A36","v":"Missaukee"},{"$f":"'Energy per ton'!F36","v":352.93886160000011},null,null,{"$f":"total!X36","v":193405.95847138422}]
[{"$f":"'Energy per ton'!A38","v":"Montmorency"},{"$f":"'Energy per ton'!F38","v":225.35577359999991},null,null,{"$f":"total!X38","v":200041.08900651603}]
[{"$f":"'Energy per ton'!A42","v":"Ogemaw"},{"$f":"'Energy per ton'!F42","v":376.79938319999997},null,null,{"$f":"total!X42","v":122488.32213478953}]
[{"$f":"'Energy per ton'!A43","v":"Osceola"},{"$f":"'Energy per ton'!F43","v":465.41325840000002},null,null,{"$f":"total!X43","v":140037.84123011937}]
[{"$f":"'Energy per ton'!A44","v":"Oscoda"},{"$f":"'Energy per ton'!F44","v":298.31317199999995},null,null,{"$f":"total!X44","v":236737.63102623392}]
[{"$f":"'Energy per ton'!A45","v":"Otsego"},{"$f":"'Energy per ton'!F45","v":150.2454503999999},null,null,{"$f":"total!X45","v":274919.59205213271}]
[{"$f":"'Energy per ton'!A47","v":"Presque Isle"},{"$f":"'Energy per ton'!F47","v":325.84576800000008},null,null,{"$f":"total!X47","v":148585.47668827637}]
[{"$f":"'Energy per ton'!A48","v":"Roscommon"},{"$f":"'Energy per ton'!F48","v":301.64128800000003},null,null,{"$f":"total!X48","v":148909.54324766886}]
[{"$f":"'Energy per ton'!A53","v":"Wexford"},{"$f":"'Energy per ton'!F53","v":429.64476960000002},null,null,{"$f":"total!X53","v":245547.82923203736}]
[]
[{"$f":"A1","v":"County (supplier)"}]
[null,null,null,null,{"$f":"total!X2","v":"total"}]
[{"$f":"A3","v":"Alcona"},0,{"$f":"SUM(B35)","v":0},"≤",{"$f":"total!X3","v":211862.20424016641}]
["Alpena",0,{"$f":"SUM(B36)","v":0},"≤",{"$f":"total!X4","v":121911.78289926465}]
["Antrim",134826.9076456542,134826.9076456542,"≤",{"$f":"total!X5","v":134826.9076456542}]
["Arenac",0,0,"≤",{"$f":"total!X6","v":118832.78725691877}]
["Bay",0,0,"≤",{"$f":"total!X8","v":29470.614929363608}]
["Benzie",0,0,"≤",{"$f":"total!X9","v":101328.74625145213}]
["Charlevoix",0,0,"≤",{"$f":"total!X10","v":96751.322162139724}]
["Cheboygan",19423.694202046841,19423.694202046841,"≤",{"$f":"total!X11","v":225280.43852067587}]
["Clare",0,0,"≤",{"$f":"total!X12","v":154447.19798998788}]
["Crawford",120788.71709365025,120788.71709365025,"≤",{"$f":"total!X14","v":120788.71709365025}]
["Emmet",0,0,"≤",{"$f":"total!X16","v":138994.37870973712}]
["Gladwin",0,0,"≤",{"$f":"total!X18","v":120903.55315032191}]
["Grand Traverse",0,0,"≤",{"$f":"total!X19","v":117902.28626261788}]
["Iosco",0,0,"≤",{"$f":"total!X24","v":159342.76230545109}]
["Isabella",0,0,"≤",{"$f":"total!X25","v":147913.43477560527}]
["Kalkaska",0,0,"≤",{"$f":"total!X26","v":171816.43053062673}]
["Lake",0,0,"≤",{"$f":"total!X28","v":247106.08630483333}]
["Leelanau",0,0,"≤",{"$f":"total!X30","v":48922.090060684422}]
["Manistee",0,0,"≤",{"$f":"total!X32","v":206185.29654050758}]
["Midland",0,0,"≤",{"$f":"total!X35","v":105192.48496012033}]
["Missaukee",0,0,"≤",{"$f":"total!X36","v":193405.95847138422}]
["Montmorency",200041.08900651603,200041.08900651603,"≤",{"$f":"total!X38","v":200041.08900651603}]
["Ogemaw",0,0,"≤",{"$f":"total!X42","v":122488.32213478953}]
["Osceola",0,0,"≤",{"$f":"total!X43","v":140037.84123011937}]
["Oscoda",0,0,"≤",{"$f":"total!X44","v":236737.63102623392}]
["Otsego",274919.59205213271,274919.59205213271,"≤",{"$f":"total!X45","v":274919.59205213271}]
["Presque Isle",0,0,"≤",{"$f":"total!X47","v":148585.47668827637}]
["Roscommon",0,0,"≤",{"$f":"total!X48","v":148909.54324766886}]
["Wexford",0,0,"≤",{"$f":"total!X53","v":245547.82923203736}]
[null,{"$f":"SUM(B35:B63)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E38","v":750000},null,null,{"$f":"SUMPRODUCT(B35:B63,B3:B31)","v":147587433.97825021}]
[null,null,null,null,{"$f":"+E66/B66","v":196.7832453043336}]

{"sheet":"Clare Energy Opt","index":26,"n_rows":100,"n_cols":5,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Clare optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Clare optimiz'!B2","v":"Clare "},null,null,{"$f":"'Clare optimiz'!E2","v":"supply"}]
[{"$f":"'Clare optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!G3","v":511.16609519999997},null,null,{"$f":"'Clare optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Clare optimiz'!A4","v":"Antrim"},{"$f":"'Energy per ton'!G5","v":456.83659200000005},null,null,{"$f":"'Clare optimiz'!E4","v":134826.9076456542}]
[{"$f":"'Clare optimiz'!A5","v":"Arenac"},{"$f":"'Energy per ton'!G6","v":329.88409439999998},null,null,{"$f":"'Clare optimiz'!E5","v":118832.78725691877}]
[{"$f":"'Clare optimiz'!A6","v":"Barry"},{"$f":"'Energy per ton'!G7","v":493.27707359999999},null,null,{"$f":"'Clare optimiz'!E6","v":199299.12187410169}]
[{"$f":"'Clare optimiz'!A7","v":"Bay"},{"$f":"'Energy per ton'!G8","v":284.94019679999985},null,null,{"$f":"'Clare optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Clare optimiz'!A8","v":"Benzie"},{"$f":"'Energy per ton'!G9","v":513.45596640000008},null,null,{"$f":"'Clare optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Clare optimiz'!A9","v":"Clare"},{"$f":"'Energy per ton'!G12","v":186.39611520000017},null,null,{"$f":"'Clare optimiz'!E9","v":154447.19798998788}]
[{"$f":"'Clare optimiz'!A10","v":"Clinton"},{"$f":"'Energy per ton'!G13","v":360.32122799999985},null,null,{"$f":"'Clare optimiz'!E10","v":57879.372178906058}]
[{"$f":"'Clare optimiz'!A11","v":"Crawford"},{"$f":"'Energy per ton'!G14","v":347.66164799999996},null,null,{"$f":"'Clare optimiz'!E11","v":120788.71709365025}]
[{"$f":"'Clare optimiz'!A12","v":"Eaton"},{"$f":"'Energy per ton'!G15","v":415.76859599999995},null,null,{"$f":"'Clare optimiz'!E12","v":109262.92073714873}]
[{"$f":"'Clare optimiz'!A13","v":"Genesee"},{"$f":"'Energy per ton'!G17","v":483.91057679999983},null,null,{"$f":"'Clare optimiz'!E13","v":158052.31687454236}]
[{"$f":"'Clare optimiz'!A14","v":"Gladwin"},{"$f":"'Energy per ton'!G18","v":233.8305264},null,null,{"$f":"'Clare optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Clare optimiz'!A15","v":"Grand Traverse"},{"$f":"'Energy per ton'!G19","v":448.83637440000007},null,null,{"$f":"'Clare optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Clare optimiz'!A16","v":"Gratiot"},{"$f":"'Energy per ton'!G20","v":281.78087519999997},null,null,{"$f":"'Clare optimiz'!E16","v":65649.058778948907}]
[{"$f":"'Clare optimiz'!A17","v":"Huron"},{"$f":"'Energy per ton'!G21","v":423.7751831999999},null,null,{"$f":"'Clare optimiz'!E17","v":116639.55202593277}]
[{"$f":"'Clare optimiz'!A18","v":"Ingham"},{"$f":"'Energy per ton'!G22","v":474.08865359999987},null,null,{"$f":"'Clare optimiz'!E18","v":127671.6709550847}]
[{"$f":"'Clare optimiz'!A19","v":"Ionia"},{"$f":"'Energy per ton'!G23","v":378.79943760000003},null,null,{"$f":"'Clare optimiz'!E19","v":199124.99458685977}]
[{"$f":"'Clare optimiz'!A20","v":"Iosco"},{"$f":"'Energy per ton'!G24","v":434.00794559999986},null,null,{"$f":"'Clare optimiz'!E20","v":159342.76230545109}]
[{"$f":"'Clare optimiz'!A21","v":"Isabella"},{"$f":"'Energy per ton'!G25","v":190.87075919999998},null,null,{"$f":"'Clare optimiz'!E21","v":147913.43477560527}]
[{"$f":"'Clare optimiz'!A22","v":"Kalkaska"},{"$f":"'Energy per ton'!G26","v":379.22938560000023},null,null,{"$f":"'Clare optimiz'!E22","v":171816.43053062673}]
[{"$f":"'Clare optimiz'!A23","v":"Kent"},{"$f":"'Energy per ton'!G27","v":437.10994080000012},null,null,{"$f":"'Clare optimiz'!E23","v":194887.22949047177}]
[{"$f":"'Clare optimiz'!A24","v":"Lake"},{"$f":"'Energy per ton'!G28","v":336.97345920000021},null,null,{"$f":"'Clare optimiz'!E24","v":247106.08630483333}]
[{"$f":"'Clare optimiz'!A25","v":"Lapeer"},{"$f":"'Energy per ton'!G29","v":544.17017759999999},null,null,{"$f":"'Clare optimiz'!E25","v":94265.217774674849}]
[{"$f":"'Clare optimiz'!A26","v":"Leelanau"},{"$f":"'Energy per ton'!G30","v":547.54288080000003},null,null,{"$f":"'Clare optimiz'!E26","v":48922.090060684422}]
[{"$f":"'Clare optimiz'!A27","v":"Livingston"},{"$f":"'Energy per ton'!G31","v":546.09061199999996},null,null,{"$f":"'Clare optimiz'!E27","v":82988.559329660187}]
[{"$f":"'Clare optimiz'!A28","v":"Manistee"},{"$f":"'Energy per ton'!G32","v":452.76641760000018},null,null,{"$f":"'Clare optimiz'!E28","v":206185.29654050758}]
[{"$f":"'Clare optimiz'!A29","v":"Mason"},{"$f":"'Energy per ton'!G33","v":409.25249520000017},null,null,{"$f":"'Clare optimiz'!E29","v":210137.08120800799}]
[{"$f":"'Clare optimiz'!A30","v":"Mecosta"},{"$f":"'Energy per ton'!G34","v":267.94291920000001},null,null,{"$f":"'Clare optimiz'!E30","v":161936.8790754762}]
[{"$f":"'Clare optimiz'!A31","v":"Midland"},{"$f":"'Energy per ton'!G35","v":236.60448719999994},null,null,{"$f":"'Clare optimiz'!E31","v":105192.48496012033}]
[{"$f":"'Clare optimiz'!A32","v":"Missaukee"},{"$f":"'Energy per ton'!G36","v":302.72093520000021},null,null,{"$f":"'Clare optimiz'!E32","v":193405.95847138422}]
[{"$f":"'Clare optimiz'!A33","v":"Montcalm"},{"$f":"'Energy per ton'!G37","v":311.90271360000008},null,null,{"$f":"'Clare optimiz'!E33","v":184012.81967679947}]
[{"$f":"'Clare optimiz'!A34","v":"Montmorency"},{"$f":"'Energy per ton'!G38","v":498.79633199999995},null,null,{"$f":"'Clare optimiz'!E34","v":200041.08900651603}]
[{"$f":"'Clare optimiz'!A35","v":"Muskegon"},{"$f":"'Energy per ton'!G39","v":477.37855200000001},null,null,{"$f":"'Clare optimiz'!E35","v":226222.35842728248}]
[{"$f":"'Clare optimiz'!A36","v":"Newaygo"},{"$f":"'Energy per ton'!G40","v":363.41366880000015},null,null,{"$f":"'Clare optimiz'!E36","v":293727.06395079102}]
[{"$f":"'Clare optimiz'!A37","v":"Oceana"},{"$f":"'Energy per ton'!G41","v":418.82600400000007},null,null,{"$f":"'Clare optimiz'!E37","v":223430.01997719577}]
[{"$f":"'Clare optimiz'!A38","v":"Ogemaw"},{"$f":"'Energy per ton'!G42","v":350.18719439999984},null,null,{"$f":"'Clare optimiz'!E38","v":122488.32213478953}]
[{"$f":"'Clare optimiz'!A39","v":"Osceola"},{"$f":"'Energy per ton'!G43","v":261.73255919999997},null,null,{"$f":"'Clare optimiz'!E39","v":140037.84123011937}]
[{"$f":"'Clare optimiz'!A40","v":"Oscoda"},{"$f":"'Energy per ton'!G44","v":424.13188080000003},null,null,{"$f":"'Clare optimiz'!E40","v":236737.63102623392}]
[{"$f":"'Clare optimiz'!A41","v":"Otsego"},{"$f":"'Energy per ton'!G45","v":422.44393679999996},null,null,{"$f":"'Clare optimiz'!E41","v":274919.59205213271}]
[{"$f":"'Clare optimiz'!A42","v":"Ottawa"},{"$f":"'Energy per ton'!G46","v":525.2174328000001},null,null,{"$f":"'Clare optimiz'!E42","v":83761.945385040584}]
[{"$f":"'Clare optimiz'!A43","v":"Roscommon"},{"$f":"'Energy per ton'!G48","v":272.27106239999989},null,null,{"$f":"'Clare optimiz'!E43","v":148909.54324766886}]
[{"$f":"'Clare optimiz'!A44","v":"Saginaw"},{"$f":"'Energy per ton'!G49","v":359.00272079999991},null,null,{"$f":"'Clare optimiz'!E44","v":160407.54369218976}]
[{"$f":"'Clare optimiz'!A45","v":"Shiawassee"},{"$f":"'Energy per ton'!G51","v":430.02694559999975},null,null,{"$f":"'Clare optimiz'!E45","v":34866.788491825355}]
[{"$f":"'Clare optimiz'!A46","v":"Tuscola"},{"$f":"'Energy per ton'!G52","v":429.04284239999987},null,null,{"$f":"'Clare optimiz'!E46","v":139318.92577032122}]
[{"$f":"'Clare optimiz'!A47","v":"Wexford"},{"$f":"'Energy per ton'!G53","v":378.63701279999998},null,null,{"$f":"'Clare optimiz'!E47","v":245547.82923203736}]
[]
[]
[{"$f":"A1","v":"County (supplier)"}]
[null,null,null,null,{"$f":"E2","v":"supply"}]
["Alcona",0,{"$f":"SUM(B52)","v":0},"≤",211862.20424016641]
["Antrim",0,{"$f":"SUM(B53)","v":0},"≤",134826.9076456542]
["Arenac",0,0,"≤",118832.78725691877]
["Barry",0,0,"≤",199299.12187410169]
["Bay",0,0,"≤",29470.614929363608]
["Benzie",0,0,"≤",101328.74625145213]
["Clare",154447.19798998788,154447.19798998788,"≤",154447.19798998788]
["Clinton",0,0,"≤",57879.372178906058]
["Crawford",0,0,"≤",120788.71709365025]
["Eaton",0,0,"≤",109262.92073714873]
["Genesee",0,0,"≤",158052.31687454236]
["Gladwin",120903.55315032191,120903.55315032191,"≤",120903.55315032191]
["Grand Traverse",0,0,"≤",117902.28626261788]
["Gratiot",0,0,"≤",65649.058778948907]
["Huron",0,0,"≤",116639.55202593277]
["Ingham",0,0,"≤",127671.6709550847]
["Ionia",0,0,"≤",199124.99458685977]
["Iosco",0,0,"≤",159342.76230545109]
["Isabella",147913.43477560527,147913.43477560527,"≤",147913.43477560527]
["Kalkaska",0,0,"≤",171816.43053062673]
["Kent",0,0,"≤",194887.22949047177]
["Lake",0,0,"≤",247106.08630483333]
["Lapeer",0,0,"≤",94265.217774674849]
["Leelanau",0,0,"≤",48922.090060684422]
["Livingston",0,0,"≤",82988.559329660187]
["Manistee",0,0,"≤",206185.29654050758]
["Mason",0,0,"≤",210137.08120800799]
["Mecosta",81505.487893845289,81505.487893845289,"≤",161936.8790754762]
["Midland",105192.48496012033,105192.48496012033,"≤",105192.48496012033]
["Missaukee",0,0,"≤",193405.95847138422]
["Montcalm",0,0,"≤",184012.81967679947]
["Montmorency",0,0,"≤",200041.08900651603]
["Muskegon",0,0,"≤",226222.35842728248]
["Newaygo",0,0,"≤",293727.06395079102]
["Oceana",0,0,"≤",223430.01997719577]
["Ogemaw",0,0,"≤",122488.32213478953]
["Osceola",140037.84123011937,140037.84123011937,"≤",140037.84123011937]
["Oscoda",0,0,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Ottawa",0,0,"≤",83761.945385040584]
["Roscommon",0,0,"≤",148909.54324766886]
["Saginaw",0,0,"≤",160407.54369218976]
["Shiawassee",0,0,"≤",34866.788491825355]
["Tuscola",0,0,"≤",139318.92577032122]
["Wexford",0,0,"≤",245547.82923203736]
[null,{"$f":"SUM(B52:B96)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E39","v":750000},null,null,{"$f":"SUMPRODUCT(B52:B96,B3:B47)","v":168671943.66551116}]
[null,null,null,null,{"$f":"+E99/B99","v":224.8959248873482}]

{"sheet":"West Branch Energy Opt","index":27,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'West Branch optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'West Branch optimiz'!B2","v":"West Branch "},null,null,{"$f":"'West Branch optimiz'!E2","v":"supply"}]
[{"$f":"'West Branch optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!H3","v":329.11974239999995},null,null,{"$f":"'West Branch optimiz'!E3","v":211862.20424016641}]
[{"$f":"'West Branch optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!H4","v":398.20442399999996},null,null,{"$f":"'West Branch optimiz'!E4","v":121911.78289926465}]
[{"$f":"'West Branch optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!H5","v":439.06859280000003},null,null,{"$f":"'West Branch optimiz'!E5","v":134826.9076456542}]
[{"$f":"'West Branch optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!H6","v":236.91022799999985},null,null,{"$f":"'West Branch optimiz'!E6","v":118832.78725691877}]
[{"$f":"'West Branch optimiz'!A7","v":"Bay"},{"$f":"'Energy per ton'!H8","v":302.70819599999982},null,null,{"$f":"'West Branch optimiz'!E7","v":29470.614929363608}]
[{"$f":"'West Branch optimiz'!A8","v":"Benzie"},{"$f":"'Energy per ton'!H9","v":495.68796720000012},null,null,{"$f":"'West Branch optimiz'!E8","v":101328.74625145213}]
[{"$f":"'West Branch optimiz'!A9","v":"Charlevoix"},{"$f":"'Energy per ton'!H10","v":503.41429200000005},null,null,{"$f":"'West Branch optimiz'!E9","v":96751.322162139724}]
[{"$f":"'West Branch optimiz'!A10","v":"Cheboygan"},{"$f":"'Energy per ton'!H11","v":440.73742800000002},null,null,{"$f":"'West Branch optimiz'!E10","v":225280.43852067587}]
[{"$f":"'West Branch optimiz'!A11","v":"Clare"},{"$f":"'Energy per ton'!H12","v":297.83545200000015},null,null,{"$f":"'West Branch optimiz'!E11","v":154447.19798998788}]
[{"$f":"'West Branch optimiz'!A12","v":"Clinton"},{"$f":"'Energy per ton'!H13","v":483.70356479999998},null,null,{"$f":"'West Branch optimiz'!E12","v":57879.372178906058}]
[{"$f":"'West Branch optimiz'!A13","v":"Crawford"},{"$f":"'Energy per ton'!H14","v":287.02624080000021},null,null,{"$f":"'West Branch optimiz'!E13","v":120788.71709365025}]
[{"$f":"'West Branch optimiz'!A14","v":"Emmet"},{"$f":"'Energy per ton'!H16","v":516.85414800000012},null,null,{"$f":"'West Branch optimiz'!E14","v":138994.37870973712}]
[{"$f":"'West Branch optimiz'!A15","v":"Genesee"},{"$f":"'Energy per ton'!H17","v":501.67857599999985},null,null,{"$f":"'West Branch optimiz'!E15","v":158052.31687454236}]
[{"$f":"'West Branch optimiz'!A16","v":"Gladwin"},{"$f":"'Energy per ton'!H18","v":223.08182640000001},null,null,{"$f":"'West Branch optimiz'!E16","v":120903.55315032191}]
[{"$f":"'West Branch optimiz'!A17","v":"Grand Traverse"},{"$f":"'Energy per ton'!H19","v":431.06837520000005},null,null,{"$f":"'West Branch optimiz'!E17","v":117902.28626261788}]
[{"$f":"'West Branch optimiz'!A18","v":"Gratiot"},{"$f":"'Energy per ton'!H20","v":408.85757999999998},null,null,{"$f":"'West Branch optimiz'!E18","v":65649.058778948907}]
[{"$f":"'West Branch optimiz'!A19","v":"Huron"},{"$f":"'Energy per ton'!H21","v":424.23697919999984},null,null,{"$f":"'West Branch optimiz'!E19","v":116639.55202593277}]
[{"$f":"'West Branch optimiz'!A20","v":"Iosco"},{"$f":"'Energy per ton'!H24","v":251.96159279999983},null,null,{"$f":"'West Branch optimiz'!E20","v":159342.76230545109}]
[{"$f":"'West Branch optimiz'!A21","v":"Isabella"},{"$f":"'Energy per ton'!H25","v":372.91711199999997},null,null,{"$f":"'West Branch optimiz'!E21","v":147913.43477560527}]
[{"$f":"'West Branch optimiz'!A22","v":"Kalkaska"},{"$f":"'Energy per ton'!H26","v":361.46138640000026},null,null,{"$f":"'West Branch optimiz'!E22","v":171816.43053062673}]
[{"$f":"'West Branch optimiz'!A23","v":"Lake"},{"$f":"'Energy per ton'!H28","v":449.96697840000013},null,null,{"$f":"'West Branch optimiz'!E23","v":247106.08630483333}]
[{"$f":"'West Branch optimiz'!A24","v":"Lapeer"},{"$f":"'Energy per ton'!H29","v":561.93817680000006},null,null,{"$f":"'West Branch optimiz'!E24","v":94265.217774674849}]
[{"$f":"'West Branch optimiz'!A25","v":"Leelanau"},{"$f":"'Energy per ton'!H30","v":529.77488160000007},null,null,{"$f":"'West Branch optimiz'!E25","v":48922.090060684422}]
[{"$f":"'West Branch optimiz'!A26","v":"Manistee"},{"$f":"'Energy per ton'!H32","v":434.99841840000016},null,null,{"$f":"'West Branch optimiz'!E26","v":206185.29654050758}]
[{"$f":"'West Branch optimiz'!A27","v":"Mecosta"},{"$f":"'Energy per ton'!H34","v":449.98927200000003},null,null,{"$f":"'West Branch optimiz'!E27","v":161936.8790754762}]
[{"$f":"'West Branch optimiz'!A28","v":"Midland"},{"$f":"'Energy per ton'!H35","v":297.13798079999992},null,null,{"$f":"'West Branch optimiz'!E28","v":105192.48496012033}]
[{"$f":"'West Branch optimiz'!A29","v":"Missaukee"},{"$f":"'Energy per ton'!H36","v":284.95293600000014},null,null,{"$f":"'West Branch optimiz'!E29","v":193405.95847138422}]
[{"$f":"'West Branch optimiz'!A30","v":"Montcalm"},{"$f":"'Energy per ton'!H37","v":493.94906640000011},null,null,{"$f":"'West Branch optimiz'!E30","v":184012.81967679947}]
[{"$f":"'West Branch optimiz'!A31","v":"Montmorency"},{"$f":"'Energy per ton'!H38","v":316.74997919999987},null,null,{"$f":"'West Branch optimiz'!E31","v":200041.08900651603}]
[{"$f":"'West Branch optimiz'!A32","v":"Newaygo"},{"$f":"'Energy per ton'!H40","v":545.46002160000012},null,null,{"$f":"'West Branch optimiz'!E32","v":293727.06395079102}]
[{"$f":"'West Branch optimiz'!A33","v":"Ogemaw"},{"$f":"'Energy per ton'!H42","v":168.14084159999979},null,null,{"$f":"'West Branch optimiz'!E33","v":122488.32213478953}]
[{"$f":"'West Branch optimiz'!A34","v":"Osceola"},{"$f":"'Energy per ton'!H43","v":374.0190528},null,null,{"$f":"'West Branch optimiz'!E34","v":140037.84123011937}]
[{"$f":"'West Branch optimiz'!A35","v":"Oscoda"},{"$f":"'Energy per ton'!H44","v":242.08552800000004},null,null,{"$f":"'West Branch optimiz'!E35","v":236737.63102623392}]
[{"$f":"'West Branch optimiz'!A36","v":"Otsego"},{"$f":"'Energy per ton'!H45","v":360.82761120000021},null,null,{"$f":"'West Branch optimiz'!E36","v":274919.59205213271}]
[{"$f":"'West Branch optimiz'!A37","v":"Presque Isle"},{"$f":"'Energy per ton'!H47","v":417.2399736000001},null,null,{"$f":"'West Branch optimiz'!E37","v":148585.47668827637}]
[{"$f":"'West Branch optimiz'!A38","v":"Roscommon"},{"$f":"'Energy per ton'!H48","v":209.4317736000001},null,null,{"$f":"'West Branch optimiz'!E38","v":148909.54324766886}]
[{"$f":"'West Branch optimiz'!A39","v":"Saginaw"},{"$f":"'Energy per ton'!H49","v":376.77071999999993},null,null,{"$f":"'West Branch optimiz'!E39","v":160407.54369218976}]
[{"$f":"'West Branch optimiz'!A40","v":"Sanilac"},{"$f":"'Energy per ton'!H50","v":548.2944935999999},null,null,{"$f":"'West Branch optimiz'!E40","v":105487.22133358069}]
[{"$f":"'West Branch optimiz'!A41","v":"Shiawassee"},{"$f":"'Energy per ton'!H51","v":447.79494479999983},null,null,{"$f":"'West Branch optimiz'!E41","v":34866.788491825355}]
[{"$f":"'West Branch optimiz'!A42","v":"Tuscola"},{"$f":"'Energy per ton'!H52","v":446.81084159999989},null,null,{"$f":"'West Branch optimiz'!E42","v":139318.92577032122}]
[{"$f":"'West Branch optimiz'!A43","v":"Wexford"},{"$f":"'Energy per ton'!H53","v":360.8690135999999},null,null,{"$f":"'West Branch optimiz'!E43","v":245547.82923203736}]
[]
[]
[{"$f":"A3","v":"Alcona"},0,{"$f":"SUM(B46)","v":0},"≤",211862.20424016641]
["Alpena",0,{"$f":"SUM(B47)","v":0},"≤",121911.78289926465]
["Antrim",0,0,"≤",134826.9076456542]
["Arenac",118832.78725691877,118832.78725691877,"≤",118832.78725691877]
["Bay",0,0,"≤",29470.614929363608]
["Benzie",0,0,"≤",101328.74625145213]
["Charlevoix",0,0,"≤",96751.322162139724]
["Cheboygan",0,0,"≤",225280.43852067587]
["Clare",0,0,"≤",154447.19798998788]
["Clinton",0,0,"≤",57879.372178906058]
["Crawford",0,0,"≤",120788.71709365025]
["Emmet",0,0,"≤",138994.37870973712]
["Genesee",0,0,"≤",158052.31687454236]
["Gladwin",120903.55315032191,120903.55315032191,"≤",120903.55315032191]
["Grand Traverse",0,0,"≤",117902.28626261788]
["Gratiot",0,0,"≤",65649.058778948907]
[{"$f":"A19","v":"Huron"},0,0,"≤",116639.55202593277]
["Iosco",2128.1631840670416,2128.1631840670416,"≤",159342.76230545109]
["Isabella",0,0,"≤",147913.43477560527]
["Kalkaska",0,0,"≤",171816.43053062673]
["Lake",0,0,"≤",247106.08630483333]
["Lapeer",0,0,"≤",94265.217774674849]
["Leelanau",0,0,"≤",48922.090060684422]
["Manistee",0,0,"≤",206185.29654050758]
["Mecosta",0,0,"≤",161936.8790754762]
["Midland",0,0,"≤",105192.48496012033]
["Missaukee",0,0,"≤",193405.95847138422]
["Montcalm",0,0,"≤",184012.81967679947]
["Montmorency",0,0,"≤",200041.08900651603]
["Newaygo",0,0,"≤",293727.06395079102]
["Ogemaw",122488.32213478953,122488.32213478953,"≤",122488.32213478953]
["Osceola",0,0,"≤",140037.84123011937]
[{"$f":"A35","v":"Oscoda"},236737.63102623392,236737.63102623392,"≤",236737.63102623392]
["Otsego",0,0,"≤",274919.59205213271]
["Presque Isle",0,0,"≤",148585.47668827637]
["Roscommon",148909.54324766886,148909.54324766886,"≤",148909.54324766886]
["Saginaw",0,0,"≤",160407.54369218976]
["Sanilac",0,0,"≤",105487.22133358069]
["Shiawassee",0,0,"≤",34866.788491825355]
["Tuscola",0,0,"≤",139318.92577032122]
["Wexford",0,0,"≤",245547.82923203736]
[null,{"$f":"SUM(B46:B86)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E40","v":750000},null,null,{"$f":"SUMPRODUCT(B46:B86,B3:B43)","v":164752737.28622687}]
[null,null,null,null,{"$f":"+E89/B89","v":219.67031638163581}]

{"sheet":"Traverse City Energy Opt","index":28,"n_rows":70,"n_cols":6,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Traverse City optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Traverse City optimiz'!B2","v":"Traverse City "},null,null,{"$f":"'Traverse City optimiz'!E2","v":"supply"}]
[{"$f":"'Traverse City optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!I3","v":462.08832720000009},null,null,{"$f":"'Traverse City optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Traverse City optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!I4","v":511.77757680000002},null,null,{"$f":"'Traverse City optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Traverse City optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!I5","v":263.56381919999995},null,null,{"$f":"'Traverse City optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Traverse City optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!I6","v":555.88387199999988},null,null,{"$f":"'Traverse City optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Traverse City optimiz'!A7","v":"Benzie"},{"$f":"'Energy per ton'!I9","v":227.77303680000011},null,null,{"$f":"'Traverse City optimiz'!E7","v":101328.74625145213}]
[{"$f":"'Traverse City optimiz'!A8","v":"Charlevoix"},{"$f":"'Energy per ton'!I10","v":331.64847359999987},null,null,{"$f":"'Traverse City optimiz'!E8","v":96751.322162139724}]
[{"$f":"'Traverse City optimiz'!A9","v":"Cheboygan"},{"$f":"'Energy per ton'!I11","v":461.37174720000002},null,null,{"$f":"'Traverse City optimiz'!E9","v":225280.43852067587}]
[{"$f":"'Traverse City optimiz'!A10","v":"Clare"},{"$f":"'Energy per ton'!I12","v":425.21152799999993},null,null,{"$f":"'Traverse City optimiz'!E10","v":154447.19798998788}]
[{"$f":"'Traverse City optimiz'!A11","v":"Crawford"},{"$f":"'Energy per ton'!I14","v":306.81340319999993},null,null,{"$f":"'Traverse City optimiz'!E11","v":120788.71709365025}]
[{"$f":"'Traverse City optimiz'!A12","v":"Emmet"},{"$f":"'Energy per ton'!I16","v":416.03293439999987},null,null,{"$f":"'Traverse City optimiz'!E12","v":138994.37870973712}]
[{"$f":"'Traverse City optimiz'!A13","v":"Gladwin"},{"$f":"'Energy per ton'!I18","v":496.28989440000009},null,null,{"$f":"'Traverse City optimiz'!E13","v":120903.55315032191}]
[{"$f":"'Traverse City optimiz'!A14","v":"Grand Traverse"},{"$f":"'Energy per ton'!I19","v":162.77126880000006},null,null,{"$f":"'Traverse City optimiz'!E14","v":117902.28626261788}]
[{"$f":"'Traverse City optimiz'!A15","v":"Isabella"},{"$f":"'Energy per ton'!I25","v":502.77733200000011},null,null,{"$f":"'Traverse City optimiz'!E15","v":147913.43477560527}]
[{"$f":"'Traverse City optimiz'!A16","v":"Kalkaska"},{"$f":"'Energy per ton'!I26","v":232.37825759999987},null,null,{"$f":"'Traverse City optimiz'!E16","v":171816.43053062673}]
[{"$f":"'Traverse City optimiz'!A17","v":"Lake"},{"$f":"'Energy per ton'!I28","v":336.39382560000013},null,null,{"$f":"'Traverse City optimiz'!E17","v":247106.08630483333}]
[{"$f":"'Traverse City optimiz'!A18","v":"Leelanau"},{"$f":"'Energy per ton'!I30","v":210.80123759999992},null,null,{"$f":"'Traverse City optimiz'!E18","v":48922.090060684422}]
[{"$f":"'Traverse City optimiz'!A19","v":"Manistee"},{"$f":"'Energy per ton'!I32","v":301.50752640000007},null,null,{"$f":"'Traverse City optimiz'!E19","v":206185.29654050758}]
[{"$f":"'Traverse City optimiz'!A20","v":"Mason"},{"$f":"'Energy per ton'!I33","v":406.39254480000005},null,null,{"$f":"'Traverse City optimiz'!E20","v":210137.08120800799}]
[{"$f":"'Traverse City optimiz'!A21","v":"Mecosta"},{"$f":"'Energy per ton'!I34","v":427.3230504},null,null,{"$f":"'Traverse City optimiz'!E21","v":161936.8790754762}]
[{"$f":"'Traverse City optimiz'!A22","v":"Midland"},{"$f":"'Energy per ton'!I35","v":573.34613039999999},null,null,{"$f":"'Traverse City optimiz'!E22","v":105192.48496012033}]
[{"$f":"'Traverse City optimiz'!A23","v":"Missaukee"},{"$f":"'Energy per ton'!I36","v":308.88670799999994},null,null,{"$f":"'Traverse City optimiz'!E23","v":193405.95847138422}]
[{"$f":"'Traverse City optimiz'!A24","v":"Montmorency"},{"$f":"'Energy per ton'!I38","v":430.32313199999993},null,null,{"$f":"'Traverse City optimiz'!E24","v":200041.08900651603}]
[{"$f":"'Traverse City optimiz'!A25","v":"Newaygo"},{"$f":"'Energy per ton'!I40","v":431.88686880000017},null,null,{"$f":"'Traverse City optimiz'!E25","v":293727.06395079102}]
[{"$f":"'Traverse City optimiz'!A26","v":"Oceana"},{"$f":"'Energy per ton'!I41","v":487.29920400000003},null,null,{"$f":"'Traverse City optimiz'!E26","v":223430.01997719577}]
[{"$f":"'Traverse City optimiz'!A27","v":"Ogemaw"},{"$f":"'Energy per ton'!I42","v":459.56596559999997},null,null,{"$f":"'Traverse City optimiz'!E27","v":122488.32213478953}]
[{"$f":"'Traverse City optimiz'!A28","v":"Osceola"},{"$f":"'Energy per ton'!I43","v":349.87508400000013},null,null,{"$f":"'Traverse City optimiz'!E28","v":140037.84123011937}]
[{"$f":"'Traverse City optimiz'!A29","v":"Oscoda"},{"$f":"'Energy per ton'!I44","v":381.07975439999996},null,null,{"$f":"'Traverse City optimiz'!E29","v":236737.63102623392}]
[{"$f":"'Traverse City optimiz'!A30","v":"Otsego"},{"$f":"'Energy per ton'!I45","v":353.97073679999994},null,null,{"$f":"'Traverse City optimiz'!E30","v":274919.59205213271}]
[{"$f":"'Traverse City optimiz'!A31","v":"Presque Isle"},{"$f":"'Energy per ton'!I47","v":530.8131264000001},null,null,{"$f":"'Traverse City optimiz'!E31","v":148585.47668827637}]
[{"$f":"'Traverse City optimiz'!A32","v":"Roscommon"},{"$f":"'Energy per ton'!I48","v":384.40787039999998},null,null,{"$f":"'Traverse City optimiz'!E32","v":148909.54324766886}]
[{"$f":"'Traverse City optimiz'!A33","v":"Wexford"},{"$f":"'Energy per ton'!I53","v":232.97063040000015},null,null,{"$f":"'Traverse City optimiz'!E33","v":245547.82923203736}]
[]
[]
[{"$f":"A3","v":"Alcona"},0,{"$f":"SUM(B36)","v":0},"≤",{"$f":"E3","v":211862.20424016641},{"$f":"B3","v":462.08832720000009}]
["Alpena",0,{"$f":"SUM(B37)","v":0},"≤",121911.78289926465,511.77757680000002]
["Antrim",64482.617662581499,64482.617662581499,"≤",134826.9076456542,263.56381919999995]
["Arenac",0,0,"≤",118832.78725691877,555.88387199999988]
["Benzie",101328.74625145213,101328.74625145213,"≤",101328.74625145213,227.77303680000011]
["Charlevoix",0,0,"≤",96751.322162139724,331.64847359999987]
["Cheboygan",0,0,"≤",225280.43852067587,461.37174720000002]
["Clare",0,0,"≤",154447.19798998788,425.21152799999993]
["Crawford",0,0,"≤",120788.71709365025,306.81340319999993]
["Emmet",0,0,"≤",138994.37870973712,416.03293439999987]
["Gladwin",0,0,"≤",120903.55315032191,496.28989440000009]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",117902.28626261788,162.77126880000006]
["Isabella",0,0,"≤",147913.43477560527,502.77733200000011]
["Kalkaska",171816.43053062673,171816.43053062673,"≤",171816.43053062673,232.37825759999987]
["Lake",0,0,"≤",247106.08630483333,336.39382560000013]
["Leelanau",48922.090060684422,48922.090060684422,"≤",48922.090060684422,210.80123759999992]
[{"$f":"A19","v":"Manistee"},0,0,"≤",206185.29654050758,301.50752640000007]
["Mason",0,0,"≤",210137.08120800799,406.39254480000005]
["Mecosta",0,0,"≤",161936.8790754762,427.3230504]
["Midland",0,0,"≤",105192.48496012033,573.34613039999999]
["Missaukee",0,0,"≤",193405.95847138422,308.88670799999994]
["Montmorency",0,0,"≤",200041.08900651603,430.32313199999993]
["Newaygo",0,0,"≤",293727.06395079102,431.88686880000017]
["Oceana",0,0,"≤",223430.01997719577,487.29920400000003]
["Ogemaw",0,0,"≤",122488.32213478953,459.56596559999997]
["Osceola",0,0,"≤",140037.84123011937,349.87508400000013]
["Oscoda",0,0,"≤",236737.63102623392,381.07975439999996]
["Otsego",0,0,"≤",274919.59205213271,353.97073679999994]
["Presque Isle",0,0,"≤",148585.47668827637,530.8131264000001]
[{"$f":"A32","v":"Roscommon"},0,0,"≤",{"$f":"E32","v":148909.54324766886},384.40787039999998]
[{"$f":"A33","v":"Wexford"},245547.82923203736,245547.82923203736,"≤",{"$f":"E33","v":245547.82923203736},232.97063040000015]
[null,{"$f":"SUM(B36:B66)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E41","v":750000},null,null,{"$f":"SUMPRODUCT(B36:B66,B3:B33)","v":166711018.41544908}]
[null,null,null,null,{"$f":"+E69/B69","v":222.28135788726544}]

{"sheet":"Boyne City Energy Opt","index":29,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Boyne City optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Boyne City optimiz'!B2","v":"Boyne City "},null,null,{"$f":"'Boyne City optimiz'!E2","v":"supply"}]
[{"$f":"'Boyne City optimiz'!A3","v":"Alcona"},{"$f":"'Energy per ton'!J3","v":472.88798399999996},null,null,{"$f":"'Boyne City optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Boyne City optimiz'!A4","v":"Alpena"},{"$f":"'Energy per ton'!J4","v":388.69461119999983},null,null,{"$f":"'Boyne City optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Boyne City optimiz'!A5","v":"Antrim"},{"$f":"'Energy per ton'!J5","v":204.06220079999997},null,null,{"$f":"'Boyne City optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Boyne City optimiz'!A6","v":"Arenac"},{"$f":"'Energy per ton'!J6","v":566.68352879999986},null,null,{"$f":"'Boyne City optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Boyne City optimiz'!A7","v":"Benzie"},{"$f":"'Energy per ton'!J9","v":420.53305680000005},null,null,{"$f":"'Boyne City optimiz'!E7","v":101328.74625145213}]
[{"$f":"'Boyne City optimiz'!A8","v":"Charlevoix"},{"$f":"'Energy per ton'!J10","v":173.64099120000009},null,null,{"$f":"'Boyne City optimiz'!E8","v":96751.322162139724}]
[{"$f":"'Boyne City optimiz'!A9","v":"Cheboygan"},{"$f":"'Energy per ton'!J11","v":268.61172720000008},null,null,{"$f":"'Boyne City optimiz'!E9","v":225280.43852067587}]
[{"$f":"'Boyne City optimiz'!A10","v":"Clare"},{"$f":"'Energy per ton'!J12","v":436.01118479999985},null,null,{"$f":"'Boyne City optimiz'!E10","v":154447.19798998788}]
[{"$f":"'Boyne City optimiz'!A11","v":"Crawford"},{"$f":"'Energy per ton'!J14","v":317.61305999999979},null,null,{"$f":"'Boyne City optimiz'!E11","v":120788.71709365025}]
[{"$f":"'Boyne City optimiz'!A12","v":"Emmet"},{"$f":"'Energy per ton'!J16","v":223.27291439999993},null,null,{"$f":"'Boyne City optimiz'!E12","v":138994.37870973712}]
[{"$f":"'Boyne City optimiz'!A13","v":"Gladwin"},{"$f":"'Energy per ton'!J18","v":507.08955119999996},null,null,{"$f":"'Boyne City optimiz'!E13","v":120903.55315032191}]
[{"$f":"'Boyne City optimiz'!A14","v":"Grand Traverse"},{"$f":"'Energy per ton'!J19","v":342.39717359999992},null,null,{"$f":"'Boyne City optimiz'!E14","v":117902.28626261788}]
[{"$f":"'Boyne City optimiz'!A15","v":"Iosco"},{"$f":"'Energy per ton'!J24","v":540.98856239999986},null,null,{"$f":"'Boyne City optimiz'!E15","v":159342.76230545109}]
[{"$f":"'Boyne City optimiz'!A16","v":"Kalkaska"},{"$f":"'Energy per ton'!J26","v":264.52881359999992},null,null,{"$f":"'Boyne City optimiz'!E16","v":171816.43053062673}]
[{"$f":"'Boyne City optimiz'!A17","v":"Lake"},{"$f":"'Energy per ton'!J28","v":529.15384560000007},null,null,{"$f":"'Boyne City optimiz'!E17","v":247106.08630483333}]
[{"$f":"'Boyne City optimiz'!A18","v":"Leelanau"},{"$f":"'Energy per ton'!J30","v":322.8647952},null,null,{"$f":"'Boyne City optimiz'!E18","v":48922.090060684422}]
[{"$f":"'Boyne City optimiz'!A19","v":"Manistee"},{"$f":"'Energy per ton'!J32","v":494.26754640000001},null,null,{"$f":"'Boyne City optimiz'!E19","v":206185.29654050758}]
[{"$f":"'Boyne City optimiz'!A20","v":"Missaukee"},{"$f":"'Energy per ton'!J36","v":340.73152319999997},null,null,{"$f":"'Boyne City optimiz'!E20","v":193405.95847138422}]
[{"$f":"'Boyne City optimiz'!A21","v":"Montmorency"},{"$f":"'Energy per ton'!J38","v":314.51424959999974},null,null,{"$f":"'Boyne City optimiz'!E21","v":200041.08900651603}]
[{"$f":"'Boyne City optimiz'!A22","v":"Ogemaw"},{"$f":"'Energy per ton'!J42","v":470.36562239999984},null,null,{"$f":"'Boyne City optimiz'!E22","v":122488.32213478953}]
[{"$f":"'Boyne City optimiz'!A23","v":"Osceola"},{"$f":"'Energy per ton'!J43","v":453.20591999999994},null,null,{"$f":"'Boyne City optimiz'!E23","v":140037.84123011937}]
[{"$f":"'Boyne City optimiz'!A24","v":"Oscoda"},{"$f":"'Energy per ton'!J44","v":391.87941119999982},null,null,{"$f":"'Boyne City optimiz'!E24","v":236737.63102623392}]
[{"$f":"'Boyne City optimiz'!A25","v":"Otsego"},{"$f":"'Energy per ton'!J45","v":243.81168959999977},null,null,{"$f":"'Boyne City optimiz'!E25","v":274919.59205213271}]
[{"$f":"'Boyne City optimiz'!A26","v":"Presque Isle"},{"$f":"'Energy per ton'!J47","v":338.05310640000016},null,null,{"$f":"'Boyne City optimiz'!E26","v":148585.47668827637}]
[{"$f":"'Boyne City optimiz'!A27","v":"Roscommon"},{"$f":"'Energy per ton'!J48","v":395.2075271999999},null,null,{"$f":"'Boyne City optimiz'!E27","v":148909.54324766886}]
[{"$f":"'Boyne City optimiz'!A28","v":"Wexford"},{"$f":"'Energy per ton'!J53","v":417.43743119999993},null,null,{"$f":"'Boyne City optimiz'!E28","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Boyne City "},null,null,"supply"]
["Alcona",0,{"$f":"SUM(B32)","v":0},"≤",211862.20424016641,{"$f":"B3","v":472.88798399999996}]
["Alpena",0,{"$f":"SUM(B33)","v":0},"≤",121911.78289926465,388.69461119999983]
["Antrim",134826.9076456542,134826.9076456542,"≤",134826.9076456542,204.06220079999997]
["Arenac",0,0,"≤",118832.78725691877,566.68352879999986]
["Benzie",0,0,"≤",101328.74625145213,420.53305680000005]
["Charlevoix",96751.322162139724,96751.322162139724,"≤",96751.322162139724,173.64099120000009]
["Cheboygan",0,0,"≤",225280.43852067587,268.61172720000008]
["Clare",0,0,"≤",154447.19798998788,436.01118479999985]
["Crawford",0,0,"≤",120788.71709365025,317.61305999999979]
["Emmet",138994.37870973712,138994.37870973712,"≤",138994.37870973712,223.27291439999993]
["Gladwin",0,0,"≤",120903.55315032191,507.08955119999996]
["Grand Traverse",0,0,"≤",117902.28626261788,342.39717359999992]
["Iosco",0,0,"≤",159342.76230545109,540.98856239999986]
["Kalkaska",104507.79943033628,104507.79943033628,"≤",171816.43053062673,264.52881359999992]
["Lake",0,0,"≤",247106.08630483333,529.15384560000007]
[{"$f":"A18","v":"Leelanau"},0,0,"≤",48922.090060684422,322.8647952]
["Manistee",0,0,"≤",206185.29654050758,494.26754640000001]
["Missaukee",0,0,"≤",193405.95847138422,340.73152319999997]
["Montmorency",0,0,"≤",200041.08900651603,314.51424959999974]
["Ogemaw",0,0,"≤",122488.32213478953,470.36562239999984]
["Osceola",0,0,"≤",140037.84123011937,453.20591999999994]
["Oscoda",0,0,"≤",236737.63102623392,391.87941119999982]
["Otsego",274919.59205213271,274919.59205213271,"≤",274919.59205213271,243.81168959999977]
["Presque Isle",0,0,"≤",148585.47668827637,338.05310640000016]
["Roscommon",0,0,"≤",148909.54324766886,395.2075271999999]
["Wexford",0,0,"≤",245547.82923203736,417.43743119999993]
[null,{"$f":"SUM(B32:B57)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E42","v":750000},null,null,{"$f":"SUMPRODUCT(B32:B57,B3:B28)","v":170020685.43874207}]
[null,null,null,null,{"$f":"+E60/B60","v":226.69424725165609}]

{"sheet":"Manton Emission Opt","index":30,"n_rows":84,"n_cols":6,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Manton optimiz'!A1","v":"County (supplier)"},{"$f":"'Manton optimiz'!B1","v":"Biorefinery location (demand site)"}]
[{"$f":"'Manton optimiz'!A2","v":"Cost"},{"$f":"'Manton optimiz'!B2","v":"Manton"},null,null,{"$f":"'Manton optimiz'!E2","v":"supply"}]
[{"$f":"'Manton optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!B3","v":108.07327399999997},null,null,{"$f":"'Manton optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Manton optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!B4","v":124.42904199999998},null,null,{"$f":"'Manton optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Manton optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!B5","v":65.664543999999978},null,null,{"$f":"'Manton optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Manton optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!B6","v":99.27032399999996},null,null,{"$f":"'Manton optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Manton optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!B8","v":114.84796399999996},null,null,{"$f":"'Manton optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Manton optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!B9","v":60.297572000000024},null,null,{"$f":"'Manton optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Manton optimiz'!A9","v":"Charlevoix"},{"$f":"'Emissions per ton'!B10","v":81.783555999999976},null,null,{"$f":"'Manton optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Manton optimiz'!A10","v":"Cheboygan"},{"$f":"'Emissions per ton'!B11","v":112.49548399999998},null,null,{"$f":"'Manton optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Manton optimiz'!A11","v":"Clare"},{"$f":"'Emissions per ton'!B12","v":68.333703999999969},null,null,{"$f":"'Manton optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Manton optimiz'!A12","v":"Crawford"},{"$f":"'Emissions per ton'!B14","v":69.36366799999999},null,null,{"$f":"'Manton optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Manton optimiz'!A13","v":"Emmet"},{"$f":"'Emissions per ton'!B16","v":101.76153999999994},null,null,{"$f":"'Manton optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Manton optimiz'!A14","v":"Gladwin"},{"$f":"'Emissions per ton'!B18","v":85.161475999999993},null,null,{"$f":"'Manton optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Manton optimiz'!A15","v":"Grand Traverse"},{"$f":"'Emissions per ton'!B19","v":44.998912000000004},null,null,{"$f":"'Manton optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Manton optimiz'!A16","v":"Gratiot"},{"$f":"'Emissions per ton'!B20","v":114.099996},null,null,{"$f":"'Manton optimiz'!E16","v":65649.058778948907}]
[{"$f":"'Manton optimiz'!A17","v":"Iosco"},{"$f":"'Emissions per ton'!B24","v":93.187051999999994},null,null,{"$f":"'Manton optimiz'!E17","v":159342.76230545109}]
[{"$f":"'Manton optimiz'!A18","v":"Isabella"},{"$f":"'Emissions per ton'!B25","v":86.697373999999996},null,null,{"$f":"'Manton optimiz'!E18","v":147913.43477560527}]
[{"$f":"'Manton optimiz'!A19","v":"Kalkaska"},{"$f":"'Emissions per ton'!B26","v":51.349099999999986},null,null,{"$f":"'Manton optimiz'!E19","v":171816.43053062673}]
[{"$f":"'Manton optimiz'!A20","v":"Kent"},{"$f":"'Emissions per ton'!B27","v":102.55625600000005},null,null,{"$f":"'Manton optimiz'!E20","v":194887.22949047177}]
[{"$f":"'Manton optimiz'!A21","v":"Lake"},{"$f":"'Emissions per ton'!B28","v":62.500760000000042},null,null,{"$f":"'Manton optimiz'!E21","v":247106.08630483333}]
[{"$f":"'Manton optimiz'!A22","v":"Leelanau"},{"$f":"'Emissions per ton'!B30","v":68.36763400000001},null,null,{"$f":"'Manton optimiz'!E22","v":48922.090060684422}]
[{"$f":"'Manton optimiz'!A23","v":"Manistee"},{"$f":"'Emissions per ton'!B32","v":54.241444000000037},null,null,{"$f":"'Manton optimiz'!E23","v":206185.29654050758}]
[{"$f":"'Manton optimiz'!A24","v":"Mason"},{"$f":"'Emissions per ton'!B33","v":79.072926000000024},null,null,{"$f":"'Manton optimiz'!E24","v":210137.08120800799}]
[{"$f":"'Manton optimiz'!A25","v":"Mecosta"},{"$f":"'Emissions per ton'!B34","v":68.833605999999975},null,null,{"$f":"'Manton optimiz'!E25","v":161936.8790754762}]
[{"$f":"'Manton optimiz'!A26","v":"Midland"},{"$f":"'Emissions per ton'!B35","v":103.404506},null,null,{"$f":"'Manton optimiz'!E26","v":105192.48496012033}]
[{"$f":"'Manton optimiz'!A27","v":"Missaukee"},{"$f":"'Emissions per ton'!B36","v":40.793853999999968},null,null,{"$f":"'Manton optimiz'!E27","v":193405.95847138422}]
[{"$f":"'Manton optimiz'!A28","v":"Montcalm"},{"$f":"'Emissions per ton'!B37","v":92.618535999999978},null,null,{"$f":"'Manton optimiz'!E28","v":184012.81967679947}]
[{"$f":"'Manton optimiz'!A29","v":"Montmorency"},{"$f":"'Emissions per ton'!B38","v":105.14473799999996},null,null,{"$f":"'Manton optimiz'!E29","v":200041.08900651603}]
[{"$f":"'Manton optimiz'!A30","v":"Muskegon"},{"$f":"'Emissions per ton'!B39","v":112.08983200000003},null,null,{"$f":"'Manton optimiz'!E30","v":226222.35842728248}]
[{"$f":"'Manton optimiz'!A31","v":"Newaygo"},{"$f":"'Emissions per ton'!B40","v":85.108696000000052},null,null,{"$f":"'Manton optimiz'!E31","v":293727.06395079102}]
[{"$f":"'Manton optimiz'!A32","v":"Oceana"},{"$f":"'Emissions per ton'!B41","v":98.227542000000028},null,null,{"$f":"'Manton optimiz'!E32","v":223430.01997719577}]
[{"$f":"'Manton optimiz'!A33","v":"Ogemaw"},{"$f":"'Emissions per ton'!B42","v":76.467101999999983},null,null,{"$f":"'Manton optimiz'!E33","v":122488.32213478953}]
[{"$f":"'Manton optimiz'!A34","v":"Osceola"},{"$f":"'Emissions per ton'!B43","v":50.497834000000012},null,null,{"$f":"'Manton optimiz'!E34","v":140037.84123011937}]
[{"$f":"'Manton optimiz'!A35","v":"Oscoda"},{"$f":"'Emissions per ton'!B44","v":87.467962},null,null,{"$f":"'Manton optimiz'!E35","v":236737.63102623392}]
[{"$f":"'Manton optimiz'!A36","v":"Otsego"},{"$f":"'Emissions per ton'!B45","v":87.068341999999973},null,null,{"$f":"'Manton optimiz'!E36","v":274919.59205213271}]
[{"$f":"'Manton optimiz'!A37","v":"Presque Isle"},{"$f":"'Emissions per ton'!B47","v":128.9357},null,null,{"$f":"'Manton optimiz'!E37","v":148585.47668827637}]
[{"$f":"'Manton optimiz'!A38","v":"Roscommon"},{"$f":"'Emissions per ton'!B48","v":58.67345599999998},null,null,{"$f":"'Manton optimiz'!E38","v":148909.54324766886}]
[{"$f":"'Manton optimiz'!A39","v":"Wexford"},{"$f":"'Emissions per ton'!B53","v":36.051948000000017},null,null,{"$f":"'Manton optimiz'!E39","v":245547.82923203736}]
[]
[]
[{"$f":"A1","v":"County (supplier)"},"Biorefinery location (demand site)"]
["Cost","Manton",null,null,"supply"]
["Alcona",0,{"$f":"SUM(B44)","v":0},"≤",211862.20424016641,{"$f":"B3","v":108.07327399999997}]
["Alpena",0,{"$f":"SUM(B45)","v":0},"≤",121911.78289926465,124.42904199999998]
["Antrim",0,0,"≤",134826.9076456542,65.664543999999978]
["Arenac",0,0,"≤",118832.78725691877,99.27032399999996]
["Bay",0,0,"≤",29470.614929363608,114.84796399999996]
["Benzie",0,0,"≤",101328.74625145213,60.297572000000024]
["Charlevoix",0,0,"≤",96751.322162139724,81.783555999999976]
["Cheboygan",0,0,"≤",225280.43852067587,112.49548399999998]
["Clare",0,0,"≤",154447.19798998788,68.333703999999969]
["Crawford",0,0,"≤",120788.71709365025,69.36366799999999]
["Emmet",0,0,"≤",138994.37870973712,101.76153999999994]
["Gladwin",0,0,"≤",120903.55315032191,85.161475999999993]
["Grand Traverse",117902.28626261788,117902.28626261788,"≤",117902.28626261788,44.998912000000004]
["Gratiot",0,0,"≤",65649.058778948907,114.099996]
[{"$f":"A17","v":"Iosco"},0,0,"≤",159342.76230545109,93.187051999999994]
["Isabella",0,0,"≤",147913.43477560527,86.697373999999996]
["Kalkaska",53106.084803841179,53106.084803841179,"≤",171816.43053062673,51.349099999999986]
["Kent",0,0,"≤",194887.22949047177,102.55625600000005]
["Lake",0,0,"≤",247106.08630483333,62.500760000000042]
["Leelanau",0,0,"≤",48922.090060684422,68.36763400000001]
["Manistee",0,0,"≤",206185.29654050758,54.241444000000037]
["Mason",0,0,"≤",210137.08120800799,79.072926000000024]
["Mecosta",0,0,"≤",161936.8790754762,68.833605999999975]
["Midland",0,0,"≤",105192.48496012033,103.404506]
["Missaukee",193405.95847138422,193405.95847138422,"≤",193405.95847138422,40.793853999999968]
["Montcalm",0,0,"≤",184012.81967679947,92.618535999999978]
["Montmorency",0,0,"≤",200041.08900651603,105.14473799999996]
["Muskegon",0,0,"≤",226222.35842728248,112.08983200000003]
["Newaygo",0,0,"≤",293727.06395079102,85.108696000000052]
["Oceana",0,0,"≤",223430.01997719577,98.227542000000028]
[{"$f":"A33","v":"Ogemaw"},0,0,"≤",122488.32213478953,76.467101999999983]
["Osceola",140037.84123011937,140037.84123011937,"≤",140037.84123011937,50.497834000000012]
["Oscoda",0,0,"≤",236737.63102623392,87.467962]
["Otsego",0,0,"≤",274919.59205213271,87.068341999999973]
["Presque Isle",0,0,"≤",148585.47668827637,128.9357]
["Roscommon",0,0,"≤",148909.54324766886,58.67345599999998]
["Wexford",245547.82923203736,245547.82923203736,"≤",245547.82923203736,36.051948000000017]
[null,{"$f":"SUM(B44:B80)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E34","v":750000},null,null,{"$f":"SUMPRODUCT(B44:B80,B3:B39)","v":31846283.927086197}]
[null,null,null,null,{"$f":"+E83/B83","v":42.461711902781595}]

{"sheet":"Roscommon Emission Opt","index":31,"n_rows":83,"n_cols":4,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Roscommon optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Roscommon optimiz'!B2","v":"Roscommon"},null,{"$f":"'Roscommon optimiz'!E2","v":"supply"}]
[{"$f":"'Roscommon optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!C3","v":73.441300000000012},null,{"$f":"'Roscommon optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Roscommon optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!C4","v":89.795559999999995},null,{"$f":"'Roscommon optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Roscommon optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!C5","v":72.467885999999993},null,{"$f":"'Roscommon optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Roscommon optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!C6","v":73.695397999999983},null,{"$f":"'Roscommon optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Roscommon optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!C8","v":89.273037999999985},null,{"$f":"'Roscommon optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Roscommon optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!C9","v":85.872498000000007},null,{"$f":"'Roscommon optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Roscommon optimiz'!A9","v":"Charlevoix"},{"$f":"'Emissions per ton'!C10","v":87.701702000000012},null,{"$f":"'Roscommon optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Roscommon optimiz'!A10","v":"Cheboygan"},{"$f":"'Emissions per ton'!C11","v":77.86200199999999},null,{"$f":"'Roscommon optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Roscommon optimiz'!A11","v":"Clare"},{"$f":"'Emissions per ton'!C12","v":61.117170000000037},null,{"$f":"'Roscommon optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Roscommon optimiz'!A12","v":"Crawford"},{"$f":"'Emissions per ton'!C14","v":36.471926000000032},null,{"$f":"'Roscommon optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Roscommon optimiz'!A13","v":"Emmet"},{"$f":"'Emissions per ton'!C16","v":90.883582000000018},null,{"$f":"'Roscommon optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Roscommon optimiz'!A14","v":"Gladwin"},{"$f":"'Emissions per ton'!C18","v":59.586550000000017},null,{"$f":"'Roscommon optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Roscommon optimiz'!A15","v":"Grand Traverse"},{"$f":"'Emissions per ton'!C19","v":70.573837999999995},null,{"$f":"'Roscommon optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Roscommon optimiz'!A16","v":"Gratiot"},{"$f":"'Emissions per ton'!C20","v":88.525070000000014},null,{"$f":"'Roscommon optimiz'!E16","v":65649.058778948907}]
[{"$f":"'Roscommon optimiz'!A17","v":"Huron"},{"$f":"'Emissions per ton'!C21","v":118.04492399999998},null,{"$f":"'Roscommon optimiz'!E17","v":116639.55202593277}]
[{"$f":"'Roscommon optimiz'!A18","v":"Iosco"},{"$f":"'Emissions per ton'!C24","v":67.612125999999989},null,{"$f":"'Roscommon optimiz'!E18","v":159342.76230545109}]
[{"$f":"'Roscommon optimiz'!A19","v":"Isabella"},{"$f":"'Emissions per ton'!C25","v":78.892719999999997},null,{"$f":"'Roscommon optimiz'!E19","v":147913.43477560527}]
[{"$f":"'Roscommon optimiz'!A20","v":"Kalkaska"},{"$f":"'Emissions per ton'!C26","v":54.094414000000043},null,{"$f":"'Roscommon optimiz'!E20","v":171816.43053062673}]
[{"$f":"'Roscommon optimiz'!A21","v":"Lake"},{"$f":"'Emissions per ton'!C28","v":97.134242000000029},null,{"$f":"'Roscommon optimiz'!E21","v":247106.08630483333}]
[{"$f":"'Roscommon optimiz'!A22","v":"Leelanau"},{"$f":"'Emissions per ton'!C30","v":93.942559999999986},null,{"$f":"'Roscommon optimiz'!E22","v":48922.090060684422}]
[{"$f":"'Roscommon optimiz'!A23","v":"Manistee"},{"$f":"'Emissions per ton'!C32","v":88.874926000000031},null,{"$f":"'Roscommon optimiz'!E23","v":206185.29654050758}]
[{"$f":"'Roscommon optimiz'!A24","v":"Mason"},{"$f":"'Emissions per ton'!C33","v":113.70640800000004},null,{"$f":"'Roscommon optimiz'!E24","v":210137.08120800799}]
[{"$f":"'Roscommon optimiz'!A25","v":"Mecosta"},{"$f":"'Emissions per ton'!C34","v":97.139520000000033},null,{"$f":"'Roscommon optimiz'!E25","v":161936.8790754762}]
[{"$f":"'Roscommon optimiz'!A26","v":"Midland"},{"$f":"'Emissions per ton'!C35","v":77.829580000000007},null,{"$f":"'Roscommon optimiz'!E26","v":105192.48496012033}]
[{"$f":"'Roscommon optimiz'!A27","v":"Missaukee"},{"$f":"'Emissions per ton'!C36","v":52.525340000000028},null,{"$f":"'Roscommon optimiz'!E27","v":193405.95847138422}]
[{"$f":"'Roscommon optimiz'!A28","v":"Montcalm"},{"$f":"'Emissions per ton'!C37","v":107.54698200000004},null,{"$f":"'Roscommon optimiz'!E28","v":184012.81967679947}]
[{"$f":"'Roscommon optimiz'!A29","v":"Montmorency"},{"$f":"'Emissions per ton'!C38","v":70.511255999999975},null,{"$f":"'Roscommon optimiz'!E29","v":200041.08900651603}]
[{"$f":"'Roscommon optimiz'!A30","v":"Newaygo"},{"$f":"'Emissions per ton'!C40","v":119.74217800000005},null,{"$f":"'Roscommon optimiz'!E30","v":293727.06395079102}]
[{"$f":"'Roscommon optimiz'!A31","v":"Ogemaw"},{"$f":"'Emissions per ton'!C42","v":50.892175999999992},null,{"$f":"'Roscommon optimiz'!E31","v":122488.32213478953}]
[{"$f":"'Roscommon optimiz'!A32","v":"Osceola"},{"$f":"'Emissions per ton'!C43","v":79.153604000000001},null,{"$f":"'Roscommon optimiz'!E32","v":140037.84123011937}]
[{"$f":"'Roscommon optimiz'!A33","v":"Oscoda"},{"$f":"'Emissions per ton'!C44","v":52.834480000000006},null,{"$f":"'Roscommon optimiz'!E33","v":236737.63102623392}]
[{"$f":"'Roscommon optimiz'!A34","v":"Otsego"},{"$f":"'Emissions per ton'!C45","v":53.944368000000033},null,{"$f":"'Roscommon optimiz'!E34","v":274919.59205213271}]
[{"$f":"'Roscommon optimiz'!A35","v":"Presque Isle"},{"$f":"'Emissions per ton'!C47","v":94.302218000000011},null,{"$f":"'Roscommon optimiz'!E35","v":148585.47668827637}]
[{"$f":"'Roscommon optimiz'!A36","v":"Roscommon"},{"$f":"'Emissions per ton'!C48","v":34.318502000000038},null,{"$f":"'Roscommon optimiz'!E36","v":148909.54324766886}]
[{"$f":"'Roscommon optimiz'!A37","v":"Saginaw"},{"$f":"'Emissions per ton'!C49","v":106.80730800000001},null,{"$f":"'Roscommon optimiz'!E37","v":160407.54369218976}]
[{"$f":"'Roscommon optimiz'!A38","v":"Tuscola"},{"$f":"'Emissions per ton'!C52","v":123.389276},null,{"$f":"'Roscommon optimiz'!E38","v":139318.92577032122}]
[{"$f":"'Roscommon optimiz'!A39","v":"Wexford"},{"$f":"'Emissions per ton'!C53","v":70.685430000000011},null,{"$f":"'Roscommon optimiz'!E39","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Roscommon"},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",0,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Bay",0,"≤",29470.614929363608]
["Benzie",0,"≤",101328.74625145213]
["Charlevoix",0,"≤",96751.322162139724]
["Cheboygan",0,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Crawford",120788.71709365025,"≤",120788.71709365025]
["Emmet",0,"≤",138994.37870973712]
["Gladwin",0,"≤",120903.55315032191]
["Grand Traverse",0,"≤",117902.28626261788]
["Gratiot",0,"≤",65649.058778948907]
["Huron",0,"≤",116639.55202593277]
[{"$f":"A18","v":"Iosco"},0,"≤",159342.76230545109]
["Isabella",0,"≤",147913.43477560527]
["Kalkaska",0,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
["Leelanau",0,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Mason",0,"≤",210137.08120800799]
["Mecosta",0,"≤",161936.8790754762]
["Midland",0,"≤",105192.48496012033]
["Missaukee",193405.95847138422,"≤",193405.95847138422]
["Montcalm",0,"≤",184012.81967679947]
["Montmorency",0,"≤",200041.08900651603]
["Newaygo",0,"≤",293727.06395079102]
["Ogemaw",122488.32213478953,"≤",122488.32213478953]
["Osceola",0,"≤",140037.84123011937]
["Oscoda",164407.45905250718,"≤",236737.63102623392]
[{"$f":"A34","v":"Otsego"},0,"≤",274919.59205213271]
["Presque Isle",0,"≤",148585.47668827637]
["Roscommon",148909.54324766886,"≤",148909.54324766886]
["Saginaw",0,"≤",160407.54369218976]
["Tuscola",0,"≤",139318.92577032122]
["Wexford",0,"≤",245547.82923203736]
[null,{"$f":"SUM(B43:B79)","v":750000.00000000012}]
[null,"="]
[null,{"$f":"'Master Input'!E35","v":750000},null,{"$f":"SUMPRODUCT(B43:B79,B3:B39)","v":34594543.191163018}]
[null,null,null,{"$f":"+D82/B82","v":46.126057588217357}]

{"sheet":"Kingsley Emission Opt","index":32,"n_rows":79,"n_cols":4,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Kingsley optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Kingsley optimiz'!B2","v":"Kingsley"},null,{"$f":"'Kingsley optimiz'!E2","v":"supply"}]
[{"$f":"'Kingsley optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!D3","v":104.142672},null,{"$f":"'Kingsley optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Kingsley optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!D4","v":120.49844000000002},null,{"$f":"'Kingsley optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Kingsley optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!D5","v":61.733942000000006},null,{"$f":"'Kingsley optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Kingsley optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!D6","v":113.31357399999996},null,{"$f":"'Kingsley optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Kingsley optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!D8","v":128.89121399999996},null,{"$f":"'Kingsley optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Kingsley optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!D9","v":46.254322000000023},null,{"$f":"'Kingsley optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Kingsley optimiz'!A9","v":"Charlevoix"},{"$f":"'Emissions per ton'!D10","v":77.852953999999983},null,{"$f":"'Kingsley optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Kingsley optimiz'!A10","v":"Cheboygan"},{"$f":"'Emissions per ton'!D11","v":108.56488200000001},null,{"$f":"'Kingsley optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Kingsley optimiz'!A11","v":"Clare"},{"$f":"'Emissions per ton'!D12","v":82.376953999999969},null,{"$f":"'Kingsley optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Kingsley optimiz'!A12","v":"Crawford"},{"$f":"'Emissions per ton'!D14","v":65.433066000000011},null,{"$f":"'Kingsley optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Kingsley optimiz'!A13","v":"Emmet"},{"$f":"'Emissions per ton'!D16","v":97.830937999999975},null,{"$f":"'Kingsley optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Kingsley optimiz'!A14","v":"Gladwin"},{"$f":"'Emissions per ton'!D18","v":99.204725999999994},null,{"$f":"'Kingsley optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Kingsley optimiz'!A15","v":"Grand Traverse"},{"$f":"'Emissions per ton'!D19","v":30.955662000000007},null,{"$f":"'Kingsley optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Kingsley optimiz'!A16","v":"Iosco"},{"$f":"'Emissions per ton'!D24","v":107.23030199999999},null,{"$f":"'Kingsley optimiz'!E16","v":159342.76230545109}]
[{"$f":"'Kingsley optimiz'!A17","v":"Isabella"},{"$f":"'Emissions per ton'!D25","v":100.740624},null,{"$f":"'Kingsley optimiz'!E17","v":147913.43477560527}]
[{"$f":"'Kingsley optimiz'!A18","v":"Kalkaska"},{"$f":"'Emissions per ton'!D26","v":47.418498000000014},null,{"$f":"'Kingsley optimiz'!E18","v":171816.43053062673}]
[{"$f":"'Kingsley optimiz'!A19","v":"Lake"},{"$f":"'Emissions per ton'!D28","v":66.431362000000007},null,{"$f":"'Kingsley optimiz'!E19","v":247106.08630483333}]
[{"$f":"'Kingsley optimiz'!A20","v":"Leelanau"},{"$f":"'Emissions per ton'!D30","v":54.324384000000009},null,{"$f":"'Kingsley optimiz'!E20","v":48922.090060684422}]
[{"$f":"'Kingsley optimiz'!A21","v":"Manistee"},{"$f":"'Emissions per ton'!D32","v":58.172046000000009},null,{"$f":"'Kingsley optimiz'!E21","v":206185.29654050758}]
[{"$f":"'Kingsley optimiz'!A22","v":"Mason"},{"$f":"'Emissions per ton'!D33","v":83.003528000000003},null,{"$f":"'Kingsley optimiz'!E22","v":210137.08120800799}]
[{"$f":"'Kingsley optimiz'!A23","v":"Mecosta"},{"$f":"'Emissions per ton'!D34","v":82.876855999999975},null,{"$f":"'Kingsley optimiz'!E23","v":161936.8790754762}]
[{"$f":"'Kingsley optimiz'!A24","v":"Midland"},{"$f":"'Emissions per ton'!D35","v":117.447756},null,{"$f":"'Kingsley optimiz'!E24","v":105192.48496012033}]
[{"$f":"'Kingsley optimiz'!A25","v":"Missaukee"},{"$f":"'Emissions per ton'!D36","v":54.837103999999968},null,{"$f":"'Kingsley optimiz'!E25","v":193405.95847138422}]
[{"$f":"'Kingsley optimiz'!A26","v":"Montcalm"},{"$f":"'Emissions per ton'!D37","v":106.66178599999998},null,{"$f":"'Kingsley optimiz'!E26","v":184012.81967679947}]
[{"$f":"'Kingsley optimiz'!A27","v":"Montmorency"},{"$f":"'Emissions per ton'!D38","v":101.214136},null,{"$f":"'Kingsley optimiz'!E27","v":200041.08900651603}]
[{"$f":"'Kingsley optimiz'!A28","v":"Muskegon"},{"$f":"'Emissions per ton'!D39","v":116.02043399999999},null,{"$f":"'Kingsley optimiz'!E28","v":226222.35842728248}]
[{"$f":"'Kingsley optimiz'!A29","v":"Newaygo"},{"$f":"'Emissions per ton'!D40","v":89.039298000000031},null,{"$f":"'Kingsley optimiz'!E29","v":293727.06395079102}]
[{"$f":"'Kingsley optimiz'!A30","v":"Oceana"},{"$f":"'Emissions per ton'!D41","v":102.15814399999999},null,{"$f":"'Kingsley optimiz'!E30","v":223430.01997719577}]
[{"$f":"'Kingsley optimiz'!A31","v":"Ogemaw"},{"$f":"'Emissions per ton'!D42","v":90.510351999999983},null,{"$f":"'Kingsley optimiz'!E31","v":122488.32213478953}]
[{"$f":"'Kingsley optimiz'!A32","v":"Osceola"},{"$f":"'Emissions per ton'!D43","v":64.541084000000012},null,{"$f":"'Kingsley optimiz'!E32","v":140037.84123011937}]
[{"$f":"'Kingsley optimiz'!A33","v":"Oscoda"},{"$f":"'Emissions per ton'!D44","v":83.537360000000035},null,{"$f":"'Kingsley optimiz'!E33","v":236737.63102623392}]
[{"$f":"'Kingsley optimiz'!A34","v":"Otsego"},{"$f":"'Emissions per ton'!D45","v":83.137740000000008},null,{"$f":"'Kingsley optimiz'!E34","v":274919.59205213271}]
[{"$f":"'Kingsley optimiz'!A35","v":"Presque Isle"},{"$f":"'Emissions per ton'!D47","v":125.00509800000003},null,{"$f":"'Kingsley optimiz'!E35","v":148585.47668827637}]
[{"$f":"'Kingsley optimiz'!A36","v":"Roscommon"},{"$f":"'Emissions per ton'!D48","v":72.716705999999988},null,{"$f":"'Kingsley optimiz'!E36","v":148909.54324766886}]
[{"$f":"'Kingsley optimiz'!A37","v":"Wexford"},{"$f":"'Emissions per ton'!D53","v":39.982549999999989},null,{"$f":"'Kingsley optimiz'!E37","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Kingsley"},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",0,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Bay",0,"≤",29470.614929363608]
["Benzie",101328.74625145213,"≤",101328.74625145213]
["Charlevoix",0,"≤",96751.322162139724]
["Cheboygan",0,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Crawford",0,"≤",120788.71709365025]
["Emmet",0,"≤",138994.37870973712]
["Gladwin",0,"≤",120903.55315032191]
["Grand Traverse",117902.28626261788,"≤",117902.28626261788]
["Iosco",0,"≤",159342.76230545109]
["Isabella",0,"≤",147913.43477560527]
[{"$f":"A18","v":"Kalkaska"},171816.43053062673,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
["Leelanau",48922.090060684422,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Mason",0,"≤",210137.08120800799]
["Mecosta",0,"≤",161936.8790754762]
["Midland",0,"≤",105192.48496012033]
["Missaukee",64482.617662581499,"≤",193405.95847138422]
["Montcalm",0,"≤",184012.81967679947]
["Montmorency",0,"≤",200041.08900651603]
["Muskegon",0,"≤",226222.35842728248]
["Newaygo",0,"≤",293727.06395079102]
["Oceana",0,"≤",223430.01997719577]
["Ogemaw",0,"≤",122488.32213478953]
["Osceola",0,"≤",140037.84123011937]
["Oscoda",0,"≤",236737.63102623392]
[{"$f":"A34","v":"Otsego"},0,"≤",274919.59205213271]
["Presque Isle",0,"≤",148585.47668827637]
["Roscommon",0,"≤",148909.54324766886]
["Wexford",245547.82923203736,"≤",245547.82923203736]
[null,{"$f":"SUM(B41:B75)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E36","v":750000},null,{"$f":"SUMPRODUCT(B41:B75,B3:B37)","v":32495243.624183282}]
[null,null,null,{"$f":"+D78/B78","v":43.326991498911042}]

{"sheet":"Kalkaska Emission Opt","index":33,"n_rows":77,"n_cols":4,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Kalkaska optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Kalkaska optimiz'!B2","v":"Kalkaska"},null,{"$f":"'Kalkaska optimiz'!E2","v":"supply"}]
[{"$f":"'Kalkaska optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!E3","v":85.898887999999985},null,{"$f":"'Kalkaska optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Kalkaska optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!E4","v":99.752883999999995},null,{"$f":"'Kalkaska optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Kalkaska optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!E5","v":40.988385999999991},null,{"$f":"'Kalkaska optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Kalkaska optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!E6","v":108.10494199999997},null,{"$f":"'Kalkaska optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Kalkaska optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!E8","v":123.68258199999997},null,{"$f":"'Kalkaska optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Kalkaska optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!E9","v":61.460994000000028},null,{"$f":"'Kalkaska optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Kalkaska optimiz'!A9","v":"Charlevoix"},{"$f":"'Emissions per ton'!E10","v":57.107397999999989},null,{"$f":"'Kalkaska optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Kalkaska optimiz'!A10","v":"Cheboygan"},{"$f":"'Emissions per ton'!E11","v":87.819326000000004},null,{"$f":"'Kalkaska optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Kalkaska optimiz'!A11","v":"Clare"},{"$f":"'Emissions per ton'!E12","v":77.168321999999961},null,{"$f":"'Kalkaska optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Kalkaska optimiz'!A12","v":"Crawford"},{"$f":"'Emissions per ton'!E14","v":49.137617999999947},null,{"$f":"'Kalkaska optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Kalkaska optimiz'!A13","v":"Emmet"},{"$f":"'Emissions per ton'!E16","v":77.085381999999967},null,{"$f":"'Kalkaska optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Kalkaska optimiz'!A14","v":"Gladwin"},{"$f":"'Emissions per ton'!E18","v":93.996093999999999},null,{"$f":"'Kalkaska optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Kalkaska optimiz'!A15","v":"Grand Traverse"},{"$f":"'Emissions per ton'!E19","v":42.962357999999995},null,{"$f":"'Kalkaska optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Kalkaska optimiz'!A16","v":"Iosco"},{"$f":"'Emissions per ton'!E24","v":102.02166999999997},null,{"$f":"'Kalkaska optimiz'!E16","v":159342.76230545109}]
[{"$f":"'Kalkaska optimiz'!A17","v":"Isabella"},{"$f":"'Emissions per ton'!E25","v":95.531992000000002},null,{"$f":"'Kalkaska optimiz'!E17","v":147913.43477560527}]
[{"$f":"'Kalkaska optimiz'!A18","v":"Kalkaska"},{"$f":"'Emissions per ton'!E26","v":31.515129999999935},null,{"$f":"'Kalkaska optimiz'!E18","v":171816.43053062673}]
[{"$f":"'Kalkaska optimiz'!A19","v":"Lake"},{"$f":"'Emissions per ton'!E28","v":87.176918000000029},null,{"$f":"'Kalkaska optimiz'!E19","v":247106.08630483333}]
[{"$f":"'Kalkaska optimiz'!A20","v":"Leelanau"},{"$f":"'Emissions per ton'!E30","v":59.533016000000018},null,{"$f":"'Kalkaska optimiz'!E20","v":48922.090060684422}]
[{"$f":"'Kalkaska optimiz'!A21","v":"Manistee"},{"$f":"'Emissions per ton'!E32","v":78.917602000000016},null,{"$f":"'Kalkaska optimiz'!E21","v":206185.29654050758}]
[{"$f":"'Kalkaska optimiz'!A22","v":"Mason"},{"$f":"'Emissions per ton'!E33","v":103.74908400000001},null,{"$f":"'Kalkaska optimiz'!E22","v":210137.08120800799}]
[{"$f":"'Kalkaska optimiz'!A23","v":"Mecosta"},{"$f":"'Emissions per ton'!E34","v":87.182196000000005},null,{"$f":"'Kalkaska optimiz'!E23","v":161936.8790754762}]
[{"$f":"'Kalkaska optimiz'!A24","v":"Midland"},{"$f":"'Emissions per ton'!E35","v":112.23912399999998},null,{"$f":"'Kalkaska optimiz'!E24","v":105192.48496012033}]
[{"$f":"'Kalkaska optimiz'!A25","v":"Missaukee"},{"$f":"'Emissions per ton'!E36","v":49.62847199999996},null,{"$f":"'Kalkaska optimiz'!E25","v":193405.95847138422}]
[{"$f":"'Kalkaska optimiz'!A26","v":"Montcalm"},{"$f":"'Emissions per ton'!E37","v":101.45315399999996},null,{"$f":"'Kalkaska optimiz'!E26","v":184012.81967679947}]
[{"$f":"'Kalkaska optimiz'!A27","v":"Montmorency"},{"$f":"'Emissions per ton'!E38","v":80.468579999999989},null,{"$f":"'Kalkaska optimiz'!E27","v":200041.08900651603}]
[{"$f":"'Kalkaska optimiz'!A28","v":"Newaygo"},{"$f":"'Emissions per ton'!E40","v":109.78485400000002},null,{"$f":"'Kalkaska optimiz'!E28","v":293727.06395079102}]
[{"$f":"'Kalkaska optimiz'!A29","v":"Oceana"},{"$f":"'Emissions per ton'!E41","v":122.90370000000001},null,{"$f":"'Kalkaska optimiz'!E29","v":223430.01997719577}]
[{"$f":"'Kalkaska optimiz'!A30","v":"Ogemaw"},{"$f":"'Emissions per ton'!E42","v":85.30171999999996},null,{"$f":"'Kalkaska optimiz'!E30","v":122488.32213478953}]
[{"$f":"'Kalkaska optimiz'!A31","v":"Osceola"},{"$f":"'Emissions per ton'!E43","v":69.196280000000002},null,{"$f":"'Kalkaska optimiz'!E31","v":140037.84123011937}]
[{"$f":"'Kalkaska optimiz'!A32","v":"Oscoda"},{"$f":"'Emissions per ton'!E44","v":66.720143999999962},null,{"$f":"'Kalkaska optimiz'!E32","v":236737.63102623392}]
[{"$f":"'Kalkaska optimiz'!A33","v":"Otsego"},{"$f":"'Emissions per ton'!E45","v":62.392183999999993},null,{"$f":"'Kalkaska optimiz'!E33","v":274919.59205213271}]
[{"$f":"'Kalkaska optimiz'!A34","v":"Presque Isle"},{"$f":"'Emissions per ton'!E47","v":104.25954200000004},null,{"$f":"'Kalkaska optimiz'!E34","v":148585.47668827637}]
[{"$f":"'Kalkaska optimiz'!A35","v":"Roscommon"},{"$f":"'Emissions per ton'!E48","v":67.508073999999965},null,{"$f":"'Kalkaska optimiz'!E35","v":148909.54324766886}]
[{"$f":"'Kalkaska optimiz'!A36","v":"Wexford"},{"$f":"'Emissions per ton'!E53","v":60.728106000000004},null,{"$f":"'Kalkaska optimiz'!E36","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Kalkaska"},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",134826.9076456542,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Bay",0,"≤",29470.614929363608]
["Benzie",0,"≤",101328.74625145213]
["Charlevoix",11259.699996066745,"≤",96751.322162139724]
["Cheboygan",0,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Crawford",120788.71709365025,"≤",120788.71709365025]
["Emmet",0,"≤",138994.37870973712]
["Gladwin",0,"≤",120903.55315032191]
["Grand Traverse",117902.28626261788,"≤",117902.28626261788]
["Iosco",0,"≤",159342.76230545109]
["Isabella",0,"≤",147913.43477560527]
[{"$f":"A18","v":"Kalkaska"},171816.43053062673,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
["Leelanau",0,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Mason",0,"≤",210137.08120800799]
["Mecosta",0,"≤",161936.8790754762]
["Midland",0,"≤",105192.48496012033]
["Missaukee",193405.95847138422,"≤",193405.95847138422]
["Montcalm",0,"≤",184012.81967679947]
["Montmorency",0,"≤",200041.08900651603]
["Newaygo",0,"≤",293727.06395079102]
["Oceana",0,"≤",223430.01997719577]
["Ogemaw",0,"≤",122488.32213478953]
["Osceola",0,"≤",140037.84123011937]
["Oscoda",0,"≤",236737.63102623392]
["Otsego",0,"≤",274919.59205213271]
[{"$f":"A34","v":"Presque Isle"},0,"≤",148585.47668827637]
["Roscommon",0,"≤",148909.54324766886]
["Wexford",0,"≤",245547.82923203736]
[null,{"$f":"SUM(B40:B73)","v":750000.00000000012}]
[null,"="]
[null,{"$f":"'Master Input'!E37","v":750000},null,{"$f":"SUMPRODUCT(B40:B73,B3:B36)","v":32183238.912432235}]
[null,null,null,{"$f":"+D76/B76","v":42.910985216576314}]

{"sheet":"Gaylord Emission Opt","index":34,"n_rows":67,"n_cols":4,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Gaylord optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Gaylord optimiz'!B2","v":"Gaylord"},null,{"$f":"'Gaylord optimiz'!E2","v":"supply"}]
[{"$f":"'Gaylord optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!F3","v":82.867054000000024},null,{"$f":"'Gaylord optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Gaylord optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!F4","v":65.699982000000006},null,{"$f":"'Gaylord optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Gaylord optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!F5","v":44.264516000000015},null,{"$f":"'Gaylord optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Gaylord optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!F6","v":105.07310799999999},null,{"$f":"'Gaylord optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Gaylord optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!F8","v":120.65074799999999},null,{"$f":"'Gaylord optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Gaylord optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!F9","v":95.513896000000045},null,{"$f":"'Gaylord optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Gaylord optimiz'!A9","v":"Charlevoix"},{"$f":"'Emissions per ton'!F10","v":56.32399199999999},null,{"$f":"'Gaylord optimiz'!E9","v":96751.322162139724}]
[{"$f":"'Gaylord optimiz'!A10","v":"Cheboygan"},{"$f":"'Emissions per ton'!F11","v":53.766424000000001},null,{"$f":"'Gaylord optimiz'!E10","v":225280.43852067587}]
[{"$f":"'Gaylord optimiz'!A11","v":"Clare"},{"$f":"'Emissions per ton'!F12","v":85.212748000000033},null,{"$f":"'Gaylord optimiz'!E11","v":154447.19798998788}]
[{"$f":"'Gaylord optimiz'!A12","v":"Crawford"},{"$f":"'Emissions per ton'!F14","v":46.105783999999979},null,{"$f":"'Gaylord optimiz'!E12","v":120788.71709365025}]
[{"$f":"'Gaylord optimiz'!A13","v":"Emmet"},{"$f":"'Emissions per ton'!F16","v":59.505872000000018},null,{"$f":"'Gaylord optimiz'!E13","v":138994.37870973712}]
[{"$f":"'Gaylord optimiz'!A14","v":"Gladwin"},{"$f":"'Emissions per ton'!F18","v":90.964260000000024},null,{"$f":"'Gaylord optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Gaylord optimiz'!A15","v":"Grand Traverse"},{"$f":"'Emissions per ton'!F19","v":77.015259999999998},null,{"$f":"'Gaylord optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Gaylord optimiz'!A16","v":"Iosco"},{"$f":"'Emissions per ton'!F24","v":98.989835999999997},null,{"$f":"'Gaylord optimiz'!E16","v":159342.76230545109}]
[{"$f":"'Gaylord optimiz'!A17","v":"Isabella"},{"$f":"'Emissions per ton'!F25","v":102.98829800000001},null,{"$f":"'Gaylord optimiz'!E17","v":147913.43477560527}]
[{"$f":"'Gaylord optimiz'!A18","v":"Kalkaska"},{"$f":"'Emissions per ton'!F26","v":58.579960000000007},null,{"$f":"'Gaylord optimiz'!E18","v":171816.43053062673}]
[{"$f":"'Gaylord optimiz'!A19","v":"Lake"},{"$f":"'Emissions per ton'!F28","v":121.22982000000005},null,{"$f":"'Gaylord optimiz'!E19","v":247106.08630483333}]
[{"$f":"'Gaylord optimiz'!A20","v":"Leelanau"},{"$f":"'Emissions per ton'!F30","v":72.390978000000018},null,{"$f":"'Gaylord optimiz'!E20","v":48922.090060684422}]
[{"$f":"'Gaylord optimiz'!A21","v":"Manistee"},{"$f":"'Emissions per ton'!F32","v":112.97050400000003},null,{"$f":"'Gaylord optimiz'!E21","v":206185.29654050758}]
[{"$f":"'Gaylord optimiz'!A22","v":"Midland"},{"$f":"'Emissions per ton'!F35","v":109.20729000000003},null,{"$f":"'Gaylord optimiz'!E22","v":105192.48496012033}]
[{"$f":"'Gaylord optimiz'!A23","v":"Missaukee"},{"$f":"'Emissions per ton'!F36","v":76.620918000000017},null,{"$f":"'Gaylord optimiz'!E23","v":193405.95847138422}]
[{"$f":"'Gaylord optimiz'!A24","v":"Montmorency"},{"$f":"'Emissions per ton'!F38","v":46.415677999999978},null,{"$f":"'Gaylord optimiz'!E24","v":200041.08900651603}]
[{"$f":"'Gaylord optimiz'!A25","v":"Ogemaw"},{"$f":"'Emissions per ton'!F42","v":82.269885999999985},null,{"$f":"'Gaylord optimiz'!E25","v":122488.32213478953}]
[{"$f":"'Gaylord optimiz'!A26","v":"Osceola"},{"$f":"'Emissions per ton'!F43","v":103.24918200000002},null,{"$f":"'Gaylord optimiz'!E26","v":140037.84123011937}]
[{"$f":"'Gaylord optimiz'!A27","v":"Oscoda"},{"$f":"'Emissions per ton'!F44","v":63.688309999999994},null,{"$f":"'Gaylord optimiz'!E27","v":236737.63102623392}]
[{"$f":"'Gaylord optimiz'!A28","v":"Otsego"},{"$f":"'Emissions per ton'!F45","v":28.633341999999978},null,{"$f":"'Gaylord optimiz'!E28","v":274919.59205213271}]
[{"$f":"'Gaylord optimiz'!A29","v":"Presque Isle"},{"$f":"'Emissions per ton'!F47","v":70.206640000000021},null,{"$f":"'Gaylord optimiz'!E29","v":148585.47668827637}]
[{"$f":"'Gaylord optimiz'!A30","v":"Roscommon"},{"$f":"'Emissions per ton'!F48","v":64.476240000000004},null,{"$f":"'Gaylord optimiz'!E30","v":148909.54324766886}]
[{"$f":"'Gaylord optimiz'!A31","v":"Wexford"},{"$f":"'Emissions per ton'!F53","v":94.781008000000014},null,{"$f":"'Gaylord optimiz'!E31","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Gaylord"},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",134826.9076456542,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Bay",0,"≤",29470.614929363608]
["Benzie",0,"≤",101328.74625145213]
["Charlevoix",0,"≤",96751.322162139724]
["Cheboygan",19423.694202046812,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Crawford",120788.71709365025,"≤",120788.71709365025]
["Emmet",0,"≤",138994.37870973712]
["Gladwin",0,"≤",120903.55315032191]
["Grand Traverse",0,"≤",117902.28626261788]
["Iosco",0,"≤",159342.76230545109]
["Isabella",0,"≤",147913.43477560527]
[{"$f":"A18","v":"Kalkaska"},0,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
["Leelanau",0,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Midland",0,"≤",105192.48496012033]
["Missaukee",0,"≤",193405.95847138422]
["Montmorency",200041.08900651603,"≤",200041.08900651603]
["Ogemaw",0,"≤",122488.32213478953]
["Osceola",0,"≤",140037.84123011937]
["Oscoda",0,"≤",236737.63102623392]
["Otsego",274919.59205213271,"≤",274919.59205213271]
["Presque Isle",0,"≤",148585.47668827637]
["Roscommon",0,"≤",148909.54324766886]
["Wexford",0,"≤",245547.82923203736]
[null,{"$f":"SUM(B35:B63)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E38","v":750000},null,{"$f":"SUMPRODUCT(B35:B63,B3:B31)","v":29738358.364607096}]
[null,null,null,{"$f":"+D66/B66","v":39.651144486142798}]

{"sheet":"Clare Emission Opt","index":35,"n_rows":99,"n_cols":5,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Clare optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Clare optimiz'!B2","v":"Clare "},null,{"$f":"'Clare optimiz'!E2","v":"supply"},{"$f":"'Emissions per ton'!G2","v":"Clare "}]
[{"$f":"'Clare optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!G3","v":114.08114599999999},null,{"$f":"'Clare optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Clare optimiz'!A4","v":"Antrim"},{"$f":"'Emissions per ton'!G5","v":101.21866000000003},null,{"$f":"'Clare optimiz'!E4","v":134826.9076456542}]
[{"$f":"'Clare optimiz'!A5","v":"Arenac"},{"$f":"'Emissions per ton'!G6","v":71.162711999999999},null,{"$f":"'Clare optimiz'!E5","v":118832.78725691877}]
[{"$f":"'Clare optimiz'!A6","v":"Barry"},{"$f":"'Emissions per ton'!G7","v":109.84592800000001},null,{"$f":"'Clare optimiz'!E6","v":199299.12187410169}]
[{"$f":"'Clare optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!G8","v":60.522263999999957},null,{"$f":"'Clare optimiz'!E7","v":29470.614929363608}]
[{"$f":"'Clare optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!G9","v":114.62327200000004},null,{"$f":"'Clare optimiz'!E8","v":101328.74625145213}]
[{"$f":"'Clare optimiz'!A9","v":"Clare"},{"$f":"'Emissions per ton'!G12","v":37.191996000000039},null,{"$f":"'Clare optimiz'!E9","v":154447.19798998788}]
[{"$f":"'Clare optimiz'!A10","v":"Clinton"},{"$f":"'Emissions per ton'!G13","v":78.368689999999972},null,{"$f":"'Clare optimiz'!E10","v":57879.372178906058}]
[{"$f":"'Clare optimiz'!A11","v":"Crawford"},{"$f":"'Emissions per ton'!G14","v":75.371539999999996},null,{"$f":"'Clare optimiz'!E11","v":120788.71709365025}]
[{"$f":"'Clare optimiz'!A12","v":"Eaton"},{"$f":"'Emissions per ton'!G15","v":91.495829999999984},null,{"$f":"'Clare optimiz'!E12","v":109262.92073714873}]
[{"$f":"'Clare optimiz'!A13","v":"Genesee"},{"$f":"'Emissions per ton'!G17","v":107.62841399999996},null,{"$f":"'Clare optimiz'!E13","v":158052.31687454236}]
[{"$f":"'Clare optimiz'!A14","v":"Gladwin"},{"$f":"'Emissions per ton'!G18","v":48.422072},null,{"$f":"'Clare optimiz'!E14","v":120903.55315032191}]
[{"$f":"'Clare optimiz'!A15","v":"Grand Traverse"},{"$f":"'Emissions per ton'!G19","v":99.32461200000003},null,{"$f":"'Clare optimiz'!E15","v":117902.28626261788}]
[{"$f":"'Clare optimiz'!A16","v":"Gratiot"},{"$f":"'Emissions per ton'!G20","v":59.774295999999993},null,{"$f":"'Clare optimiz'!E16","v":65649.058778948907}]
[{"$f":"'Clare optimiz'!A17","v":"Huron"},{"$f":"'Emissions per ton'!G21","v":93.391385999999983},null,{"$f":"'Clare optimiz'!E17","v":116639.55202593277}]
[{"$f":"'Clare optimiz'!A18","v":"Ingham"},{"$f":"'Emissions per ton'!G22","v":105.30307799999997},null,{"$f":"'Clare optimiz'!E18","v":127671.6709550847}]
[{"$f":"'Clare optimiz'!A19","v":"Ionia"},{"$f":"'Emissions per ton'!G23","v":82.743398000000013},null,{"$f":"'Clare optimiz'!E19","v":199124.99458685977}]
[{"$f":"'Clare optimiz'!A20","v":"Iosco"},{"$f":"'Emissions per ton'!G24","v":95.813987999999966},null,{"$f":"'Clare optimiz'!E20","v":159342.76230545109}]
[{"$f":"'Clare optimiz'!A21","v":"Isabella"},{"$f":"'Emissions per ton'!G25","v":38.251365999999997},null,{"$f":"'Clare optimiz'!E21","v":147913.43477560527}]
[{"$f":"'Clare optimiz'!A22","v":"Kalkaska"},{"$f":"'Emissions per ton'!G26","v":82.845188000000064},null,{"$f":"'Clare optimiz'!E22","v":171816.43053062673}]
[{"$f":"'Clare optimiz'!A23","v":"Kent"},{"$f":"'Emissions per ton'!G27","v":96.548384000000027},null,{"$f":"'Clare optimiz'!E23","v":194887.22949047177}]
[{"$f":"'Clare optimiz'!A24","v":"Lake"},{"$f":"'Emissions per ton'!G28","v":72.841116000000042},null,{"$f":"'Clare optimiz'!E24","v":247106.08630483333}]
[{"$f":"'Clare optimiz'!A25","v":"Lapeer"},{"$f":"'Emissions per ton'!G29","v":121.894848},null,{"$f":"'Clare optimiz'!E25","v":94265.217774674849}]
[{"$f":"'Clare optimiz'!A26","v":"Leelanau"},{"$f":"'Emissions per ton'!G30","v":122.69333400000002},null,{"$f":"'Clare optimiz'!E26","v":48922.090060684422}]
[{"$f":"'Clare optimiz'!A27","v":"Livingston"},{"$f":"'Emissions per ton'!G31","v":122.34950999999998},null,{"$f":"'Clare optimiz'!E27","v":82988.559329660187}]
[{"$f":"'Clare optimiz'!A28","v":"Manistee"},{"$f":"'Emissions per ton'!G32","v":100.25504800000004},null,{"$f":"'Clare optimiz'!E28","v":206185.29654050758}]
[{"$f":"'Clare optimiz'!A29","v":"Mason"},{"$f":"'Emissions per ton'!G33","v":89.953146000000032},null,{"$f":"'Clare optimiz'!E29","v":210137.08120800799}]
[{"$f":"'Clare optimiz'!A30","v":"Mecosta"},{"$f":"'Emissions per ton'!G34","v":56.498166000000012},null,{"$f":"'Clare optimiz'!E30","v":161936.8790754762}]
[{"$f":"'Clare optimiz'!A31","v":"Midland"},{"$f":"'Emissions per ton'!G35","v":49.078805999999986},null,{"$f":"'Clare optimiz'!E31","v":105192.48496012033}]
[{"$f":"'Clare optimiz'!A32","v":"Missaukee"},{"$f":"'Emissions per ton'!G36","v":64.731846000000047},null,{"$f":"'Clare optimiz'!E32","v":193405.95847138422}]
[{"$f":"'Clare optimiz'!A33","v":"Montcalm"},{"$f":"'Emissions per ton'!G37","v":66.905628000000036},null,{"$f":"'Clare optimiz'!E33","v":184012.81967679947}]
[{"$f":"'Clare optimiz'!A34","v":"Montmorency"},{"$f":"'Emissions per ton'!G38","v":111.15260999999998},null,{"$f":"'Clare optimiz'!E34","v":200041.08900651603}]
[{"$f":"'Clare optimiz'!A35","v":"Muskegon"},{"$f":"'Emissions per ton'!G39","v":106.08196000000001},null,{"$f":"'Clare optimiz'!E35","v":226222.35842728248}]
[{"$f":"'Clare optimiz'!A36","v":"Newaygo"},{"$f":"'Emissions per ton'!G40","v":79.100824000000046},null,{"$f":"'Clare optimiz'!E36","v":293727.06395079102}]
[{"$f":"'Clare optimiz'!A37","v":"Oceana"},{"$f":"'Emissions per ton'!G41","v":92.219670000000008},null,{"$f":"'Clare optimiz'!E37","v":223430.01997719577}]
[{"$f":"'Clare optimiz'!A38","v":"Ogemaw"},{"$f":"'Emissions per ton'!G42","v":75.969461999999965},null,{"$f":"'Clare optimiz'!E38","v":122488.32213478953}]
[{"$f":"'Clare optimiz'!A39","v":"Osceola"},{"$f":"'Emissions per ton'!G43","v":55.027866000000003},null,{"$f":"'Clare optimiz'!E39","v":140037.84123011937}]
[{"$f":"'Clare optimiz'!A40","v":"Oscoda"},{"$f":"'Emissions per ton'!G44","v":93.47583400000002},null,{"$f":"'Clare optimiz'!E40","v":236737.63102623392}]
[{"$f":"'Clare optimiz'!A41","v":"Otsego"},{"$f":"'Emissions per ton'!G45","v":93.076213999999993},null,{"$f":"'Clare optimiz'!E41","v":274919.59205213271}]
[{"$f":"'Clare optimiz'!A42","v":"Ottawa"},{"$f":"'Emissions per ton'!G46","v":117.40779400000002},null,{"$f":"'Clare optimiz'!E42","v":83761.945385040584}]
[{"$f":"'Clare optimiz'!A43","v":"Roscommon"},{"$f":"'Emissions per ton'!G48","v":57.522851999999972},null,{"$f":"'Clare optimiz'!E43","v":148909.54324766886}]
[{"$f":"'Clare optimiz'!A44","v":"Saginaw"},{"$f":"'Emissions per ton'!G49","v":78.056533999999971},null,{"$f":"'Clare optimiz'!E44","v":160407.54369218976}]
[{"$f":"'Clare optimiz'!A45","v":"Shiawassee"},{"$f":"'Emissions per ton'!G51","v":94.871487999999943},null,{"$f":"'Clare optimiz'!E45","v":34866.788491825355}]
[{"$f":"'Clare optimiz'!A46","v":"Tuscola"},{"$f":"'Emissions per ton'!G52","v":94.63850199999996},null,{"$f":"'Clare optimiz'!E46","v":139318.92577032122}]
[{"$f":"'Clare optimiz'!A47","v":"Wexford"},{"$f":"'Emissions per ton'!G53","v":82.704943999999998},null,{"$f":"'Clare optimiz'!E47","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Clare "},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Antrim",0,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Barry",0,"≤",199299.12187410169]
["Bay",0,"≤",29470.614929363608]
["Benzie",0,"≤",101328.74625145213]
["Clare",154447.19798998788,"≤",154447.19798998788]
["Clinton",0,"≤",57879.372178906058]
["Crawford",0,"≤",120788.71709365025]
["Eaton",0,"≤",109262.92073714873]
["Genesee",0,"≤",158052.31687454236]
["Gladwin",120903.55315032191,"≤",120903.55315032191]
["Grand Traverse",0,"≤",117902.28626261788]
["Gratiot",0,"≤",65649.058778948907]
["Huron",0,"≤",116639.55202593277]
[{"$f":"A18","v":"Ingham"},0,"≤",127671.6709550847]
["Ionia",0,"≤",199124.99458685977]
["Iosco",0,"≤",159342.76230545109]
["Isabella",147913.43477560527,"≤",147913.43477560527]
["Kalkaska",0,"≤",171816.43053062673]
["Kent",0,"≤",194887.22949047177]
["Lake",0,"≤",247106.08630483333]
["Lapeer",0,"≤",94265.217774674849]
["Leelanau",0,"≤",48922.090060684422]
["Livingston",0,"≤",82988.559329660187]
["Manistee",0,"≤",206185.29654050758]
["Mason",0,"≤",210137.08120800799]
["Mecosta",81505.487893845289,"≤",161936.8790754762]
["Midland",105192.48496012033,"≤",105192.48496012033]
["Missaukee",0,"≤",193405.95847138422]
["Montcalm",0,"≤",184012.81967679947]
[{"$f":"A34","v":"Montmorency"},0,"≤",200041.08900651603]
["Muskegon",0,"≤",226222.35842728248]
["Newaygo",0,"≤",293727.06395079102]
["Oceana",0,"≤",223430.01997719577]
["Ogemaw",0,"≤",122488.32213478953]
["Osceola",140037.84123011937,"≤",140037.84123011937]
["Oscoda",0,"≤",236737.63102623392]
["Otsego",0,"≤",274919.59205213271]
["Ottawa",0,"≤",83761.945385040584]
["Roscommon",0,"≤",148909.54324766886]
["Saginaw",0,"≤",160407.54369218976]
["Shiawassee",0,"≤",34866.788491825355]
["Tuscola",0,"≤",139318.92577032122]
["Wexford",0,"≤",245547.82923203736]
[null,{"$f":"SUM(B51:B95)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E39","v":750000},null,{"$f":"SUMPRODUCT(B51:B95,B3:B47)","v":34730106.76456777}]
[null,null,null,{"$f":"+D98/B98","v":46.306809019423696}]

{"sheet":"West Branch Emission Opt","index":36,"n_rows":91,"n_cols":4,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'West Branch optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'West Branch optimiz'!B2","v":"West Branch "},null,{"$f":"'West Branch optimiz'!E2","v":"supply"}]
[{"$f":"'West Branch optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!H3","v":70.981752},null,{"$f":"'West Branch optimiz'!E3","v":211862.20424016641}]
[{"$f":"'West Branch optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!H4","v":87.337519999999998},null,{"$f":"'West Branch optimiz'!E4","v":121911.78289926465}]
[{"$f":"'West Branch optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!H5","v":97.012094000000019},null,{"$f":"'West Branch optimiz'!E5","v":134826.9076456542}]
[{"$f":"'West Branch optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!H6","v":49.151189999999971},null,{"$f":"'West Branch optimiz'!E6","v":118832.78725691877}]
[{"$f":"'West Branch optimiz'!A7","v":"Bay"},{"$f":"'Emissions per ton'!H8","v":64.728829999999959},null,{"$f":"'West Branch optimiz'!E7","v":29470.614929363608}]
[{"$f":"'West Branch optimiz'!A8","v":"Benzie"},{"$f":"'Emissions per ton'!H9","v":110.41670600000003},null,{"$f":"'West Branch optimiz'!E8","v":101328.74625145213}]
[{"$f":"'West Branch optimiz'!A9","v":"Charlevoix"},{"$f":"'Emissions per ton'!H10","v":112.24591000000001},null,{"$f":"'West Branch optimiz'!E9","v":96751.322162139724}]
[{"$f":"'West Branch optimiz'!A10","v":"Cheboygan"},{"$f":"'Emissions per ton'!H11","v":97.407190000000014},null,{"$f":"'West Branch optimiz'!E10","v":225280.43852067587}]
[{"$f":"'West Branch optimiz'!A11","v":"Clare"},{"$f":"'Emissions per ton'!H12","v":63.575210000000027},null,{"$f":"'West Branch optimiz'!E11","v":154447.19798998788}]
[{"$f":"'West Branch optimiz'!A12","v":"Clinton"},{"$f":"'Emissions per ton'!H13","v":107.57940400000001},null,{"$f":"'West Branch optimiz'!E12","v":57879.372178906058}]
[{"$f":"'West Branch optimiz'!A13","v":"Crawford"},{"$f":"'Emissions per ton'!H14","v":61.016134000000051},null,{"$f":"'West Branch optimiz'!E13","v":120788.71709365025}]
[{"$f":"'West Branch optimiz'!A14","v":"Emmet"},{"$f":"'Emissions per ton'!H16","v":115.42779000000004},null,{"$f":"'West Branch optimiz'!E14","v":138994.37870973712}]
[{"$f":"'West Branch optimiz'!A15","v":"Genesee"},{"$f":"'Emissions per ton'!H17","v":111.83497999999997},null,{"$f":"'West Branch optimiz'!E15","v":158052.31687454236}]
[{"$f":"'West Branch optimiz'!A16","v":"Gladwin"},{"$f":"'Emissions per ton'!H18","v":45.877322000000007},null,{"$f":"'West Branch optimiz'!E16","v":120903.55315032191}]
[{"$f":"'West Branch optimiz'!A17","v":"Grand Traverse"},{"$f":"'Emissions per ton'!H19","v":95.118046000000021},null,{"$f":"'West Branch optimiz'!E17","v":117902.28626261788}]
[{"$f":"'West Branch optimiz'!A18","v":"Gratiot"},{"$f":"'Emissions per ton'!H20","v":89.859649999999988},null,{"$f":"'West Branch optimiz'!E18","v":65649.058778948907}]
[{"$f":"'West Branch optimiz'!A19","v":"Huron"},{"$f":"'Emissions per ton'!H21","v":93.500715999999954},null,{"$f":"'West Branch optimiz'!E19","v":116639.55202593277}]
[{"$f":"'West Branch optimiz'!A20","v":"Iosco"},{"$f":"'Emissions per ton'!H24","v":52.71459399999997},null,{"$f":"'West Branch optimiz'!E20","v":159342.76230545109}]
[{"$f":"'West Branch optimiz'!A21","v":"Isabella"},{"$f":"'Emissions per ton'!H25","v":81.350760000000008},null,{"$f":"'West Branch optimiz'!E21","v":147913.43477560527}]
[{"$f":"'West Branch optimiz'!A22","v":"Kalkaska"},{"$f":"'Emissions per ton'!H26","v":78.638622000000055},null,{"$f":"'West Branch optimiz'!E22","v":171816.43053062673}]
[{"$f":"'West Branch optimiz'!A23","v":"Lake"},{"$f":"'Emissions per ton'!H28","v":99.59228200000004},null,{"$f":"'West Branch optimiz'!E23","v":247106.08630483333}]
[{"$f":"'West Branch optimiz'!A24","v":"Lapeer"},{"$f":"'Emissions per ton'!H29","v":126.10141400000001},null,{"$f":"'West Branch optimiz'!E24","v":94265.217774674849}]
[{"$f":"'West Branch optimiz'!A25","v":"Leelanau"},{"$f":"'Emissions per ton'!H30","v":118.48676800000001},null,{"$f":"'West Branch optimiz'!E25","v":48922.090060684422}]
[{"$f":"'West Branch optimiz'!A26","v":"Manistee"},{"$f":"'Emissions per ton'!H32","v":96.048482000000035},null,{"$f":"'West Branch optimiz'!E26","v":206185.29654050758}]
[{"$f":"'West Branch optimiz'!A27","v":"Mecosta"},{"$f":"'Emissions per ton'!H34","v":99.597560000000016},null,{"$f":"'West Branch optimiz'!E27","v":161936.8790754762}]
[{"$f":"'West Branch optimiz'!A28","v":"Midland"},{"$f":"'Emissions per ton'!H35","v":63.410083999999991},null,{"$f":"'West Branch optimiz'!E28","v":105192.48496012033}]
[{"$f":"'West Branch optimiz'!A29","v":"Missaukee"},{"$f":"'Emissions per ton'!H36","v":60.525280000000038},null,{"$f":"'West Branch optimiz'!E29","v":193405.95847138422}]
[{"$f":"'West Branch optimiz'!A30","v":"Montcalm"},{"$f":"'Emissions per ton'!H37","v":110.00502200000003},null,{"$f":"'West Branch optimiz'!E30","v":184012.81967679947}]
[{"$f":"'West Branch optimiz'!A31","v":"Montmorency"},{"$f":"'Emissions per ton'!H38","v":68.053215999999992},null,{"$f":"'West Branch optimiz'!E31","v":200041.08900651603}]
[{"$f":"'West Branch optimiz'!A32","v":"Newaygo"},{"$f":"'Emissions per ton'!H40","v":122.20021800000004},null,{"$f":"'West Branch optimiz'!E32","v":293727.06395079102}]
[{"$f":"'West Branch optimiz'!A33","v":"Ogemaw"},{"$f":"'Emissions per ton'!H42","v":32.870067999999954},null,{"$f":"'West Branch optimiz'!E33","v":122488.32213478953}]
[{"$f":"'West Branch optimiz'!A34","v":"Osceola"},{"$f":"'Emissions per ton'!H43","v":81.611644000000013},null,{"$f":"'West Branch optimiz'!E34","v":140037.84123011937}]
[{"$f":"'West Branch optimiz'!A35","v":"Oscoda"},{"$f":"'Emissions per ton'!H44","v":50.376440000000017},null,{"$f":"'West Branch optimiz'!E35","v":236737.63102623392}]
[{"$f":"'West Branch optimiz'!A36","v":"Otsego"},{"$f":"'Emissions per ton'!H45","v":78.488576000000052},null,{"$f":"'West Branch optimiz'!E36","v":274919.59205213271}]
[{"$f":"'West Branch optimiz'!A37","v":"Presque Isle"},{"$f":"'Emissions per ton'!H47","v":91.844178000000028},null,{"$f":"'West Branch optimiz'!E37","v":148585.47668827637}]
[{"$f":"'West Branch optimiz'!A38","v":"Roscommon"},{"$f":"'Emissions per ton'!H48","v":42.645678000000018},null,{"$f":"'West Branch optimiz'!E38","v":148909.54324766886}]
[{"$f":"'West Branch optimiz'!A39","v":"Saginaw"},{"$f":"'Emissions per ton'!H49","v":82.26309999999998},null,{"$f":"'West Branch optimiz'!E39","v":160407.54369218976}]
[{"$f":"'West Branch optimiz'!A40","v":"Sanilac"},{"$f":"'Emissions per ton'!H50","v":122.87127799999996},null,{"$f":"'West Branch optimiz'!E40","v":105487.22133358069}]
[{"$f":"'West Branch optimiz'!A41","v":"Shiawassee"},{"$f":"'Emissions per ton'!H51","v":99.078053999999952},null,{"$f":"'West Branch optimiz'!E41","v":34866.788491825355}]
[{"$f":"'West Branch optimiz'!A42","v":"Tuscola"},{"$f":"'Emissions per ton'!H52","v":98.845067999999969},null,{"$f":"'West Branch optimiz'!E42","v":139318.92577032122}]
[{"$f":"'West Branch optimiz'!A43","v":"Wexford"},{"$f":"'Emissions per ton'!H53","v":78.498377999999988},null,{"$f":"'West Branch optimiz'!E43","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"West Branch "},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",0,"≤",134826.9076456542]
["Arenac",118832.78725691877,"≤",118832.78725691877]
["Bay",0,"≤",29470.614929363608]
["Benzie",0,"≤",101328.74625145213]
["Charlevoix",0,"≤",96751.322162139724]
["Cheboygan",0,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Clinton",0,"≤",57879.372178906058]
["Crawford",0,"≤",120788.71709365025]
["Emmet",0,"≤",138994.37870973712]
["Genesee",0,"≤",158052.31687454236]
["Gladwin",120903.55315032191,"≤",120903.55315032191]
["Grand Traverse",0,"≤",117902.28626261788]
[{"$f":"A18","v":"Gratiot"},0,"≤",65649.058778948907]
["Huron",0,"≤",116639.55202593277]
["Iosco",2128.1631840670016,"≤",159342.76230545109]
["Isabella",0,"≤",147913.43477560527]
["Kalkaska",0,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
["Lapeer",0,"≤",94265.217774674849]
["Leelanau",0,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Mecosta",0,"≤",161936.8790754762]
["Midland",0,"≤",105192.48496012033]
["Missaukee",0,"≤",193405.95847138422]
["Montcalm",0,"≤",184012.81967679947]
["Montmorency",0,"≤",200041.08900651603]
["Newaygo",0,"≤",293727.06395079102]
["Ogemaw",122488.32213478953,"≤",122488.32213478953]
[{"$f":"A34","v":"Osceola"},0,"≤",140037.84123011937]
["Oscoda",236737.63102623392,"≤",236737.63102623392]
["Otsego",0,"≤",274919.59205213271]
["Presque Isle",0,"≤",148585.47668827637]
["Roscommon",148909.54324766886,"≤",148909.54324766886]
["Saginaw",0,"≤",160407.54369218976]
["Sanilac",0,"≤",105487.22133358069]
["Shiawassee",0,"≤",34866.788491825355]
["Tuscola",0,"≤",139318.92577032122]
["Wexford",0,"≤",245547.82923203736]
[null,{"$f":"SUM(B47:B87)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E40","v":750000},null,{"$f":"SUMPRODUCT(B47:B87,B3:B43)","v":33802236.377108477}]
[null,null,null,{"$f":"+D90/B90","v":45.069648502811305}]

{"sheet":"Traverse City Emission Opt","index":37,"n_rows":71,"n_cols":4,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Traverse City optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Traverse City optimiz'!B2","v":"Traverse City "},null,{"$f":"'Traverse City optimiz'!E2","v":"supply"}]
[{"$f":"'Traverse City optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!I3","v":102.46200600000003},null,{"$f":"'Traverse City optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Traverse City optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!I4","v":114.22591399999999},null,{"$f":"'Traverse City optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Traverse City optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!I5","v":55.461415999999986},null,{"$f":"'Traverse City optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Traverse City optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!I6","v":124.66806},null,{"$f":"'Traverse City optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Traverse City optimiz'!A7","v":"Benzie"},{"$f":"'Emissions per ton'!I9","v":46.987964000000034},null,{"$f":"'Traverse City optimiz'!E7","v":101328.74625145213}]
[{"$f":"'Traverse City optimiz'!A8","v":"Charlevoix"},{"$f":"'Emissions per ton'!I10","v":71.580427999999984},null,{"$f":"'Traverse City optimiz'!E8","v":96751.322162139724}]
[{"$f":"'Traverse City optimiz'!A9","v":"Cheboygan"},{"$f":"'Emissions per ton'!I11","v":102.29235600000001},null,{"$f":"'Traverse City optimiz'!E9","v":225280.43852067587}]
[{"$f":"'Traverse City optimiz'!A10","v":"Clare"},{"$f":"'Emissions per ton'!I12","v":93.731439999999992},null,{"$f":"'Traverse City optimiz'!E10","v":154447.19798998788}]
[{"$f":"'Traverse City optimiz'!A11","v":"Crawford"},{"$f":"'Emissions per ton'!I14","v":65.700735999999978},null,{"$f":"'Traverse City optimiz'!E11","v":120788.71709365025}]
[{"$f":"'Traverse City optimiz'!A12","v":"Emmet"},{"$f":"'Emissions per ton'!I16","v":91.558411999999976},null,{"$f":"'Traverse City optimiz'!E12","v":138994.37870973712}]
[{"$f":"'Traverse City optimiz'!A13","v":"Gladwin"},{"$f":"'Emissions per ton'!I18","v":110.55921200000003},null,{"$f":"'Traverse City optimiz'!E13","v":120903.55315032191}]
[{"$f":"'Traverse City optimiz'!A14","v":"Grand Traverse"},{"$f":"'Emissions per ton'!I19","v":31.598824000000015},null,{"$f":"'Traverse City optimiz'!E14","v":117902.28626261788}]
[{"$f":"'Traverse City optimiz'!A15","v":"Isabella"},{"$f":"'Emissions per ton'!I25","v":112.09511000000003},null,{"$f":"'Traverse City optimiz'!E15","v":147913.43477560527}]
[{"$f":"'Traverse City optimiz'!A16","v":"Kalkaska"},{"$f":"'Emissions per ton'!I26","v":48.078247999999967},null,{"$f":"'Traverse City optimiz'!E16","v":171816.43053062673}]
[{"$f":"'Traverse City optimiz'!A17","v":"Lake"},{"$f":"'Emissions per ton'!I28","v":72.703888000000035},null,{"$f":"'Traverse City optimiz'!E17","v":247106.08630483333}]
[{"$f":"'Traverse City optimiz'!A18","v":"Leelanau"},{"$f":"'Emissions per ton'!I30","v":42.969897999999986},null,{"$f":"'Traverse City optimiz'!E18","v":48922.090060684422}]
[{"$f":"'Traverse City optimiz'!A19","v":"Manistee"},{"$f":"'Emissions per ton'!I32","v":64.444572000000022},null,{"$f":"'Traverse City optimiz'!E19","v":206185.29654050758}]
[{"$f":"'Traverse City optimiz'!A20","v":"Mason"},{"$f":"'Emissions per ton'!I33","v":89.276054000000016},null,{"$f":"'Traverse City optimiz'!E20","v":210137.08120800799}]
[{"$f":"'Traverse City optimiz'!A21","v":"Mecosta"},{"$f":"'Emissions per ton'!I34","v":94.231342000000012},null,{"$f":"'Traverse City optimiz'!E21","v":161936.8790754762}]
[{"$f":"'Traverse City optimiz'!A22","v":"Midland"},{"$f":"'Emissions per ton'!I35","v":128.80224200000001},null,{"$f":"'Traverse City optimiz'!E22","v":105192.48496012033}]
[{"$f":"'Traverse City optimiz'!A23","v":"Missaukee"},{"$f":"'Emissions per ton'!I36","v":66.191589999999991},null,{"$f":"'Traverse City optimiz'!E23","v":193405.95847138422}]
[{"$f":"'Traverse City optimiz'!A24","v":"Montmorency"},{"$f":"'Emissions per ton'!I38","v":94.941609999999969},null,{"$f":"'Traverse City optimiz'!E24","v":200041.08900651603}]
[{"$f":"'Traverse City optimiz'!A25","v":"Newaygo"},{"$f":"'Emissions per ton'!I40","v":95.31182400000003},null,{"$f":"'Traverse City optimiz'!E25","v":293727.06395079102}]
[{"$f":"'Traverse City optimiz'!A26","v":"Oceana"},{"$f":"'Emissions per ton'!I41","v":108.43067000000002},null,{"$f":"'Traverse City optimiz'!E26","v":223430.01997719577}]
[{"$f":"'Traverse City optimiz'!A27","v":"Ogemaw"},{"$f":"'Emissions per ton'!I42","v":101.86483799999999},null,{"$f":"'Traverse City optimiz'!E27","v":122488.32213478953}]
[{"$f":"'Traverse City optimiz'!A28","v":"Osceola"},{"$f":"'Emissions per ton'!I43","v":75.895570000000035},null,{"$f":"'Traverse City optimiz'!E28","v":140037.84123011937}]
[{"$f":"'Traverse City optimiz'!A29","v":"Oscoda"},{"$f":"'Emissions per ton'!I44","v":83.283261999999993},null,{"$f":"'Traverse City optimiz'!E29","v":236737.63102623392}]
[{"$f":"'Traverse City optimiz'!A30","v":"Otsego"},{"$f":"'Emissions per ton'!I45","v":76.86521399999998},null,{"$f":"'Traverse City optimiz'!E30","v":274919.59205213271}]
[{"$f":"'Traverse City optimiz'!A31","v":"Presque Isle"},{"$f":"'Emissions per ton'!I47","v":118.73257200000003},null,{"$f":"'Traverse City optimiz'!E31","v":148585.47668827637}]
[{"$f":"'Traverse City optimiz'!A32","v":"Roscommon"},{"$f":"'Emissions per ton'!I48","v":84.071191999999996},null,{"$f":"'Traverse City optimiz'!E32","v":148909.54324766886}]
[{"$f":"'Traverse City optimiz'!A33","v":"Wexford"},{"$f":"'Emissions per ton'!I53","v":48.21849200000004},null,{"$f":"'Traverse City optimiz'!E33","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Traverse City "},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",64482.617662581499,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Benzie",101328.74625145213,"≤",101328.74625145213]
["Charlevoix",0,"≤",96751.322162139724]
["Cheboygan",0,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Crawford",0,"≤",120788.71709365025]
["Emmet",0,"≤",138994.37870973712]
["Gladwin",0,"≤",120903.55315032191]
["Grand Traverse",117902.28626261788,"≤",117902.28626261788]
["Isabella",0,"≤",147913.43477560527]
["Kalkaska",171816.43053062673,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
[{"$f":"A18","v":"Leelanau"},48922.090060684422,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Mason",0,"≤",210137.08120800799]
["Mecosta",0,"≤",161936.8790754762]
["Midland",0,"≤",105192.48496012033]
["Missaukee",0,"≤",193405.95847138422]
["Montmorency",0,"≤",200041.08900651603]
["Newaygo",0,"≤",293727.06395079102]
["Oceana",0,"≤",223430.01997719577]
["Ogemaw",0,"≤",122488.32213478953]
["Osceola",0,"≤",140037.84123011937]
["Oscoda",0,"≤",236737.63102623392]
["Otsego",0,"≤",274919.59205213271]
["Presque Isle",0,"≤",148585.47668827637]
["Roscommon",0,"≤",148909.54324766886]
["Wexford",245547.82923203736,"≤",245547.82923203736]
[null,{"$f":"SUM(B37:B67)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E41","v":750000},null,{"$f":"SUMPRODUCT(B37:B67,B3:B33)","v":34265858.573614858}]
[null,null,null,{"$f":"+D70/B70","v":45.68781143148648}]

{"sheet":"Boyne City Emission Opt","index":38,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Boyne City optimiz'!A1","v":"County (supplier)"}]
[null,{"$f":"'Boyne City optimiz'!B2","v":"Boyne City "},null,{"$f":"'Boyne City optimiz'!E2","v":"supply"}]
[{"$f":"'Boyne City optimiz'!A3","v":"Alcona"},{"$f":"'Emissions per ton'!J3","v":105.01881999999998},null,{"$f":"'Boyne City optimiz'!E3","v":211862.20424016641}]
[{"$f":"'Boyne City optimiz'!A4","v":"Alpena"},{"$f":"'Emissions per ton'!J4","v":85.086075999999963},null,{"$f":"'Boyne City optimiz'!E4","v":121911.78289926465}]
[{"$f":"'Boyne City optimiz'!A5","v":"Antrim"},{"$f":"'Emissions per ton'!J5","v":41.374433999999994},null,{"$f":"'Boyne City optimiz'!E5","v":134826.9076456542}]
[{"$f":"'Boyne City optimiz'!A6","v":"Arenac"},{"$f":"'Emissions per ton'!J6","v":127.22487399999997},null,{"$f":"'Boyne City optimiz'!E6","v":118832.78725691877}]
[{"$f":"'Boyne City optimiz'!A7","v":"Benzie"},{"$f":"'Emissions per ton'!J9","v":92.62381400000001},null,{"$f":"'Boyne City optimiz'!E7","v":101328.74625145213}]
[{"$f":"'Boyne City optimiz'!A8","v":"Charlevoix"},{"$f":"'Emissions per ton'!J10","v":34.172226000000023},null,{"$f":"'Boyne City optimiz'!E8","v":96751.322162139724}]
[{"$f":"'Boyne City optimiz'!A9","v":"Cheboygan"},{"$f":"'Emissions per ton'!J11","v":56.656506000000022},null,{"$f":"'Boyne City optimiz'!E9","v":225280.43852067587}]
[{"$f":"'Boyne City optimiz'!A10","v":"Clare"},{"$f":"'Emissions per ton'!J12","v":96.288253999999966},null,{"$f":"'Boyne City optimiz'!E10","v":154447.19798998788}]
[{"$f":"'Boyne City optimiz'!A11","v":"Crawford"},{"$f":"'Emissions per ton'!J14","v":68.257549999999952},null,{"$f":"'Boyne City optimiz'!E11","v":120788.71709365025}]
[{"$f":"'Boyne City optimiz'!A12","v":"Emmet"},{"$f":"'Emissions per ton'!J16","v":45.922561999999985},null,{"$f":"'Boyne City optimiz'!E12","v":138994.37870973712}]
[{"$f":"'Boyne City optimiz'!A13","v":"Gladwin"},{"$f":"'Emissions per ton'!J18","v":113.11602600000001},null,{"$f":"'Boyne City optimiz'!E13","v":120903.55315032191}]
[{"$f":"'Boyne City optimiz'!A14","v":"Grand Traverse"},{"$f":"'Emissions per ton'!J19","v":74.125177999999977},null,{"$f":"'Boyne City optimiz'!E14","v":117902.28626261788}]
[{"$f":"'Boyne City optimiz'!A15","v":"Iosco"},{"$f":"'Emissions per ton'!J24","v":121.14160199999998},null,{"$f":"'Boyne City optimiz'!E15","v":159342.76230545109}]
[{"$f":"'Boyne City optimiz'!A16","v":"Kalkaska"},{"$f":"'Emissions per ton'!J26","v":55.689877999999993},null,{"$f":"'Boyne City optimiz'!E16","v":171816.43053062673}]
[{"$f":"'Boyne City optimiz'!A17","v":"Lake"},{"$f":"'Emissions per ton'!J28","v":118.33973800000001},null,{"$f":"'Boyne City optimiz'!E17","v":247106.08630483333}]
[{"$f":"'Boyne City optimiz'!A18","v":"Leelanau"},{"$f":"'Emissions per ton'!J30","v":69.500895999999983},null,{"$f":"'Boyne City optimiz'!E18","v":48922.090060684422}]
[{"$f":"'Boyne City optimiz'!A19","v":"Manistee"},{"$f":"'Emissions per ton'!J32","v":110.080422},null,{"$f":"'Boyne City optimiz'!E19","v":206185.29654050758}]
[{"$f":"'Boyne City optimiz'!A20","v":"Missaukee"},{"$f":"'Emissions per ton'!J36","v":73.730836000000011},null,{"$f":"'Boyne City optimiz'!E20","v":193405.95847138422}]
[{"$f":"'Boyne City optimiz'!A21","v":"Montmorency"},{"$f":"'Emissions per ton'!J38","v":67.523907999999949},null,{"$f":"'Boyne City optimiz'!E21","v":200041.08900651603}]
[{"$f":"'Boyne City optimiz'!A22","v":"Ogemaw"},{"$f":"'Emissions per ton'!J42","v":104.42165199999997},null,{"$f":"'Boyne City optimiz'!E22","v":122488.32213478953}]
[{"$f":"'Boyne City optimiz'!A23","v":"Osceola"},{"$f":"'Emissions per ton'!J43","v":100.35909999999998},null,{"$f":"'Boyne City optimiz'!E23","v":140037.84123011937}]
[{"$f":"'Boyne City optimiz'!A24","v":"Oscoda"},{"$f":"'Emissions per ton'!J44","v":85.840075999999954},null,{"$f":"'Boyne City optimiz'!E24","v":236737.63102623392}]
[{"$f":"'Boyne City optimiz'!A25","v":"Otsego"},{"$f":"'Emissions per ton'!J45","v":50.785107999999951},null,{"$f":"'Boyne City optimiz'!E25","v":274919.59205213271}]
[{"$f":"'Boyne City optimiz'!A26","v":"Presque Isle"},{"$f":"'Emissions per ton'!J47","v":73.096722000000042},null,{"$f":"'Boyne City optimiz'!E26","v":148585.47668827637}]
[{"$f":"'Boyne City optimiz'!A27","v":"Roscommon"},{"$f":"'Emissions per ton'!J48","v":86.628005999999971},null,{"$f":"'Boyne City optimiz'!E27","v":148909.54324766886}]
[{"$f":"'Boyne City optimiz'!A28","v":"Wexford"},{"$f":"'Emissions per ton'!J53","v":91.890925999999979},null,{"$f":"'Boyne City optimiz'!E28","v":245547.82923203736}]
[]
[]
[null,{"$f":"B2","v":"Boyne City "},null,"supply"]
["Alcona",0,"≤",211862.20424016641]
["Alpena",0,"≤",121911.78289926465]
["Antrim",134826.9076456542,"≤",134826.9076456542]
["Arenac",0,"≤",118832.78725691877]
["Benzie",0,"≤",101328.74625145213]
["Charlevoix",96751.322162139724,"≤",96751.322162139724]
["Cheboygan",0,"≤",225280.43852067587]
["Clare",0,"≤",154447.19798998788]
["Crawford",0,"≤",120788.71709365025]
["Emmet",138994.37870973712,"≤",138994.37870973712]
["Gladwin",0,"≤",120903.55315032191]
["Grand Traverse",0,"≤",117902.28626261788]
["Iosco",0,"≤",159342.76230545109]
["Kalkaska",104507.79943033622,"≤",171816.43053062673]
["Lake",0,"≤",247106.08630483333]
[{"$f":"A18","v":"Leelanau"},0,"≤",48922.090060684422]
["Manistee",0,"≤",206185.29654050758]
["Missaukee",0,"≤",193405.95847138422]
["Montmorency",0,"≤",200041.08900651603]
["Ogemaw",0,"≤",122488.32213478953]
["Osceola",0,"≤",140037.84123011937]
["Oscoda",0,"≤",236737.63102623392]
["Otsego",274919.59205213271,"≤",274919.59205213271]
["Presque Isle",0,"≤",148585.47668827637]
["Roscommon",0,"≤",148909.54324766886]
["Wexford",0,"≤",245547.82923203736]
[null,{"$f":"SUM(B32:B57)","v":750000}]
[null,"="]
[null,{"$f":"'Master Input'!E42","v":750000},null,{"$f":"SUMPRODUCT(B32:B57,B3:B28)","v":35049420.786489427}]
[null,null,null,{"$f":"+D60/B60","v":46.73256104865257}]