commit 04dcc97dfc90634cbbad9c048d2f23c8916a55a9 Author: Alex Gebben Work Date: Mon Aug 17 16:03:20 2026 -0600 Intital project commit diff --git a/Economic Impact Model.xlsx b/Economic Impact Model.xlsx new file mode 100644 index 0000000..bf5b46b Binary files /dev/null and b/Economic Impact Model.xlsx differ diff --git a/Model_Inputs.r b/Model_Inputs.r new file mode 100644 index 0000000..60a84c0 --- /dev/null +++ b/Model_Inputs.r @@ -0,0 +1,13 @@ +library(tidyverse) +YEAR <- 2028:2036 +CONSTRUCTION_CAPEX <- c(1860,1860,3720,3720,3720,3720,1860,1860,0)*10^6 +CONSTRUCTION_CAPEX_PER <- CONSTRUCTION_CAPEX/sum(CONSTRUCTION_CAPEX ) + +POWER_GEN_EQUIP <- CONSTRUCTION_CAPEX_PER*3062082645*0.8 #80% local spending +GENERAL_BUILDINGS <- CONSTRUCTION_CAPEX_PER*1871548496 +PLANT_EQUIP <- CONSTRUCTION_CAPEX_PER*5248715967*0.69 #69% local spending + +cbind(YEAR,cbind(POWER_GEN_EQUIP,GENERAL_BUILDINGS,PLANT_EQUIP)/10^6) +#0.228+0.233+0.467+0.472+0.473+0.382+0.248+0.150 +#0.231 +0.237 +0.484 +0.499 +0.515 +0.522 +0.308 +0.300 +0.039 +0.027 +#1-(0.257 +0.264 +0.540 +0.559 +0.578 +0.585 +0.324 +0.313 +0.044)/5.2 diff --git a/Peabody Indicative Economics for UW.xlsx b/Peabody Indicative Economics for UW.xlsx new file mode 100644 index 0000000..6f04c58 Binary files /dev/null and b/Peabody Indicative Economics for UW.xlsx differ