{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Cover","Owner Data Entry Instructions","GRPCA Provider Instructions","Owner Data Import","Data Entry","StartInput","Initial Feasibility Assmt","RentInput","Revised Init Feasibility Assmt","Feasibility Criteria","Codes","Cap Needs Input","Advanced Analysis","Utility Savings","20 Year Detail","20 Year Defaults","Rehab-ExA Ref","20 Year Schedule","Controls","Rehab Escrow Needs","R4R Funding Schedule","Inc & Exp","Sources&Uses","Final Feasibility","Exhibit A-GRP","Program Variables","MISExport","GreenExport","Upgrade"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":2,"defined_names":140,"comments":5,"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":"Cover","index":0,"n_rows":141,"n_cols":25,"rows_kept":141,"cut":false,"hidden":false,"merged":[[66,1,67,6],[68,1,69,6],[70,1,71,6],[72,1,73,6],[58,1,59,6],[60,1,61,6],[62,1,63,6],[64,1,65,6],[50,1,51,6],[52,1,53,6],[54,1,55,6],[56,1,57,6],[39,1,40,6],[41,1,42,6],[46,1,47,6],[48,1,49,6],[33,1,34,6],[35,1,36,6],[37,1,38,6],[7,5,7,6],[17,5,17,6],[19,5,19,6],[21,5,21,6],[15,5,15,6],[9,5,9,6],[11,5,11,6],[13,5,13,6],[31,5,31,6],[23,5,23,6],[25,5,25,6],[27,5,27,6],[29,5,29,6]]}
[]
[null,{"$f":"\"GRP Underwriting Model for \"&'Data Entry'!$F$3","v":"GRP Underwriting Model for 0"}]
[null,{"$f":"'Data Entry'!$F$6&\", \"&'Data Entry'!$F$7","v":"0, IA"}]
[null,{"$f":"\"PAE: \"&StartInput!$E$20","v":"PAE: "}]
[]
[null,"Transaction / Underwriting Progress:"]
[]
[null,null,null,"Stage","Date","Comments"]
[]
[null,null,null,"Owner's Request to Participate"]
[]
[null,null,null,"Assignment to PAE"]
[]
[null,null,null,"Green Retrofit PCA Received"]
[]
[null,null,null,"Green Reality Check"]
[]
[null,null,null,"Green Investment Plan Submission"]
[]
[null,null,null,"Revised After Plan Review"]
[]
[null,null,null,"Additional Revision"]
[]
[null,null,null,"Closed Transaction Model"]
[]
[null,null,null,"Other"]
[]
[null,null,null,"Other"]
[]
[null,null,null,"Other"]
[]
[null,null,null,"Actual Closing Date"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[]
[]
[null,"Additional Comments if Needed. Note: expand print area to include these if applicable"]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[null,"Comments"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suburban"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban","Elderly"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban MSA","Family"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not Urban"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed"]

{"sheet":"Owner Data Entry Instructions","index":1,"n_rows":81,"n_cols":2,"rows_kept":81,"cut":false,"hidden":true,"merged":[]}
["Instructions for Owner's Data Entry Page"]
[]
["REMS ID","This is the ID number for the project in HUD's information systems.  The REMS ID number is nine digits, typically beginning with 8000 (example: 800015296).  Each Eligible Project should have a REMS ID number, either because of HUD-related financing, because of a HUD project based assistance contract, or both. If you do not know the REMS ID number, contact your HUD Field Office."]
["Address","This is the physical street address of the property.  For scattered site properties, use the largest site or the site that contains the office."]
["Unit Mix","In columns F and G, indicate the breakdown between assisted (with project based assistance) and non-assisted units.  In column I, indicate the number of non-revenue units.  Include a comment regarding any non-revenue units (what is the unit used for, is it covered by a subsidy contract)."]
["Owner Type","Choices are Nonprofit, Limited Dividend, Other"]
["Affiliated Projects","The GRP has limitations on the number of units that can be accepted from affiliated projects. If any affiliated projects will be applying for the GRP, include an explanation in the hard copy materials that you submit with your GRP Application."]
["Balances","AFS means \"annual financial statements\"."]
["LD Allowed?","Select \"No\" if no distributions are current permitted (e.g., a nonprofit-owned project, or a project that has received HUD Flexible Subsidy)."]
["LD Amount","Enter the annual amount of the limited distribution (HUD) or Return to Owner (USDA), whether or not you are currently allowed to earn and receive it.  If distributions are \"unlimited\" (limited to Surplus Cash), enter zero."]
["Has FHA #?","The choices are \"USDA 515 / Sec 8\", \"Has FHA Number\", and \"Other with no FHA #\""]
["FHA Number","For projects that have an FHA project number, enter the number in segments (first three characters, next two characters, last two characters.  The spreadsheet will tell you the indicated originating Field Office and the indicated project type.  Please include a comment if the indicated information is not correct."]
["Project Type","For projects that have an FHA project number, this field will be automatically populated based on the middle two characters of the FHA project number.  However, this project type can be revised by the owner if the indicated project type is incorrect (in which case please include a comment)."]
["First AFS Year","Normally this will be 2006 (2006-2007-2008 AFS information will be included below)."]
["REAC Score","Enter the full score (e.g., 23a*), not just the numeric score."]
["Mgmt Review","Select the appropriate choice from the drop down menu.  For USDA projects, select the appropriate \"RD\" selection."]
["\"Hard\" Loans","The spreadsheet provides space for up to two mortgage loans with required monthly payments.  For USDA projects having a mix of Section 515 and non-515 loans, include the total of all 515 loans as the \"First Mortgage\" and the total of all non-515 loans as \"Other Amortizing Loan\". For all other projects, if the project has additional loans, (a) use the space provided for \"Other Amortizing Loan\" to show the total of all junior amortizing loans (e.g., if your project has four amortizing loans, show loan #1 as the first mortgage and the combination of loans #2, #3 and #4 as the \"other amortizing loan\"; and (b) submit additional information with your GRP Application covering each of the loans.  The refinance calculations do not need to be completed."]
["Subsidy Contracts","Enter the subsidy contract number for each contract (in groups of four characters each).  The spreadsheet will show the indicated subsidy contract type.  If the indicated type is incorrect, please include a comment."]
["P&L Information","The line items in this section match the FASS chart of accounts.  If you do not currently submit annual financial statement information to FASS, place the information from your actual chart of accounts on the appropriate lines.  At the end of this document are suggestions for converting the USDA 3560-7 chart of accounts to this set of line items."]
["Interest Income","Note that financial income is not taken into account in GRP underwriting."]
["Repl. Reserve","This is the annual deposits that were required to the Reserve for Replacement."]
["1st Mtg. P&I","Move the mouse over one of the data entry cells to see suggestions for determining the correct amount."]
["Balance Sheet","This section asks for selected information from the year end balance sheet.  If amounts are entered on the \"Other\" lines, include an explanatory comment."]
["Surplus Cash","This section is required for owners who currently submit annual financial statement information to FASS and is optional for other owners."]
[]
["Suggestions for USDA 3560-7 Conversion"]
[]
["Budgeted Rent","On the line labeled \"Residential / Section 8 Project Based\", enter the budgeted rental revenue for the year"]
[]
["Part 1 Line 1 + Part 1 Line 2 - Part 1 Line 18","(Rental Income + RHS RA Received - RHS Overage) The totals of these three lines (remember to subtract overage) is the collected rental revenue.  The difference between this amount, and the budgeted rental revenue, should be entered on the line labeled \"Vacancies / Apartments\" (enter the amount as a negative number)."]
["Part 1 Line 3 + Line 6 + Line 7","(Application Fees + Tenant Charges + Other Project Sources) -- enter as \"NSF & Late Charges, Other\""]
["Part 1 Line 4","(Laundry) -- enter as \"Laundry & Vending\""]
["Part 1 Line 5","(Interest) -- do not enter; this is not considered in GRP underwriting"]
["Part 1 Lines 11, 12, 13","(Cash Non Project, Authorized Loan, Transfer from Reserves) -- do not enter"]
["O&M Expenses","See Part II line items below"]
["Part 1 Line 17","(RHS Debt Payment) -- enter as \"1st Mortgage P&I\" (include debt service for all USDA loans on this line)"]
["Part 1 Lines 19, 20, 21","(RHS Late Fee, Reduction in Prior Payables, Tenant Utility Payments) -- do not enter"]
["Part 1 Line 22","(Transfer to Reserve) -- enter as \"Replacement Reserves\""]
["Part 1 Line 23","(RTO / NP Asset Management Fee) -- do not enter"]
["Part 1 Line 25","(Authorized Debt Payment Non-RHS) -- enter as \"2nd Mortgage P&I\""]
["Part 1 Line 26","(Annual Capital Budget) -- do not enter"]
["Part 1 Line 27","(Miscellaneous) -- enter on the most appropriate line in the Operating Expenses section"]
[]
["Part 2 Line 1","(M&R Payroll) -- enter as \"Repairs Payroll\""]
["Part 2 Line 2","(M&R Supply) -- enter as \"Repairs Material\""]
["Part 2 Line 3","(M&R Contract) -- enter as \"Repairs Contract\""]
["Part 2 Line 4","(Painting) -- enter as \"Decorating Payroll / Contract\""]
["Part 2 Line 5","(Snow Removal) -- enter as \"Snow Removal\""]
["Part 2 Line 6","(Elevator) -- enter as \"Elevator Maintenance / Contract\""]
["Part 2 Line 7","(Grounds) -- enter as \"Grounds Contract\""]
["Part 2 Line 8","(Services) -- enter as \"Exterminating Payroll / Contract\" or other appropriate line item"]
["Part 2 Line 9","(Annual Capital Budget / Operating) -- do not enter"]
["Part 2 Line 10","(Other Operating) -- enter as \"Misc O&M Expenses\" or other appropriate line item"]
[]
["Part 2 Line 12","(Electricity) -- enter as \"Electricity (Light & Misc Power)\""]
["Part 2 Line 13","(Water) -- enter as \"Water\""]
["Part 2 Line 14","(Sewer) -- enter as \"Sewer\""]
["Part 2 Line 15","(Fuel) -- enter as \"Fuel Oil / Coal\""]
["Part 2 Line 16","(Garbage) -- enter as \"Garbage & Trash Removal\""]
["Part 2 Line 17","(Other Utilities) -- enter as \"Other Utils\""]
[]
["Part 2 Line 19","(Site Mgmt Payroll) -- enter as \"Management or Super. Sal.\""]
["Part 2 Line 20","(Management Fee) -- enter as \"Management Fee\""]
["Part 2 Line 21","(Project Auditing Expense) -- enter as \"Auditing Exps.\""]
["Part 2 Line 22","(Project Bookkeeping) -- enter as \"Bookkeeping Fees / Acct. Services\""]
["Part 2 Line 23","(Legal Expenses) -- enter as \"Legal Expenses\")"]
["Part 2 Line 24","(Advertising) -- enter as \"Advertising\""]
["Part 2 Line 25","(Telephone & Answering) -- enter as \"Telephone & Answ. Ser.\""]
["Part 2 Line 26","(Office Supplies) -- enter as \"Office Supplies\""]
["Part 2 Line 27","(Office Furniture & Equipment) -- enter as \"Other Admin. Exps.\""]
["Part 2 Line 28","(Training Expense) - Enter as \"Miscellaneous Admin. Exps\""]
["Part 2 Line 29","(Health Ins & Other Emp. Benefits) -- Enter as \"Health Ins & Other Emp Benefits\""]
["Part 2 Line 30","(Payroll Taxes) -- enter as \"Payroll Taxes (FICA)\""]
["Part 2 Line 31","(Worker's Compensation) -- enter as \"Workmen's Compensation\""]
["Part 2 Line 32","(Other Administrative) -- enter as \"Miscellaneous Admin. Exps\" or other appropriate line item"]
[]
["Part 2 Line 34","(Real Estate Taxes) -- enter as \"Real Estate Taxes\""]
["Part 2 Lines 35 and 36","(Special Assessments + Misc Taxes) -- enter as \"Misc Taxes, Licenses & Permits"]
["Part 2 Line 37","(Property & Liability) -- enter as \"Property & Liability Insurance\""]
["Part 2 Line 38","(Fidelity Coverage) -- enter as \"Fidelity Bond Insurance\""]
["Part 2 Line 39","(Other Insurance) -- enter as \"Other Insurance\""]

{"sheet":"GRPCA Provider Instructions","index":2,"n_rows":190,"n_cols":8,"rows_kept":190,"cut":false,"hidden":true,"merged":[[75,2,75,3],[9,1,9,14],[13,1,13,14],[23,1,23,14],[33,1,33,14],[43,1,43,14],[50,1,50,14],[17,1,17,14],[61,1,61,14],[63,1,63,14],[64,1,64,14],[70,2,70,3],[71,2,71,3],[35,1,35,14],[114,1,114,14],[76,2,76,3],[77,2,77,3],[79,1,79,14],[86,1,86,14],[93,2,93,3],[94,2,94,3],[95,2,95,3],[97,1,97,14],[99,1,99,14],[110,1,110,14],[112,1,112,14],[118,1,118,2],[119,1,119,2],[121,1,121,14],[132,1,132,14],[139,3,139,4],[139,5,139,6],[159,1,159,14],[165,1,165,14],[169,1,169,14],[189,1,189,14],[140,3,140,4],[140,5,140,6],[141,3,141,4],[141,5,141,6],[143,1,143,14],[150,1,150,14],[185,1,185,14]]}
[]
[null,"Electronic Template for Key PCA Information"]
[null,"Instructions for PCA Providers"]
[null,"2009-08-17"]
[]
[null,"START INPUT PAGE"]
[]
[null,"Utility Rate Table"]
[]
[null,"This table needs to contain the PCA provider’s computation of the weighted average utility rates being paid by the property (taking into account fixed charges, add-ons, taxes, and other peculiarities of the utility company’s rate structure)."]
[]
[null,"Utility Usage Table"]
[]
[null,"This table should be self explanatory, indicating what utility source is used for each of the utility usages in the table, and whether the owner or tenant pays the bill.  If there are utility usages at the property that are not covered in the table, discuss them in your report."]
[]
[null,"Optional Bathroom Component Replacement Summary"]
[]
[null,"This table begins in column P and is used to ensure that the correct number of bathroom components are replaced in the Cap Needs Input worksheet. Data entry here will be compared with data entry in Cap Needs Input and vice versa. Inconsistencies between these worksheets will be flagged to draw attention to them as needed."]
[]
[null,"CAP NEEDS INPUT PAGE"]
[]
[null,"Basic Structure"]
[]
[null,"This consists of blocks of 32 rows, each of which contains key information and calculations for one building system.  Some systems have more than one block; for example, Refrigerators have the first two blocks on the sheet.  This is in case the property utilizes two different sizes of refrigerators.  A section begins with a row that looks like this:"]
[]
[null,"Refrigerators 1",null,"Utility Paid By:","Tenant","Utility is:","Electricity"]
[]
[null,"Or like this:"]
[]
[null,"Refrigerators 2",null,"Utility Paid By:","Tenant","Utility is:","Electricity"]
[]
[null,"Section headers alternate between yellow and blue background."]
[]
[null,"The “Utility Paid By” item is automatically pulled from the utility usage table on the Start Input page.  If the component does not affect utility consumption, the “Utility Paid By” message will be replaced by “Not a Utility Saver”.  "]
[]
[null,"The “Utility is” item is automatically pulled from the utility usage table on the Start Input page UNLESS this is a building envelope item, e.g.roofs, windows, etc. The applicable utility for building envelope items is selectable from a green-shaded drop down menu."]
[]
[null,"The header may also say “Payback Not Applicable” if this is an item for which payback analysis is not required."]
[]
[null,"At J1:L1, a drop down menu is provided that you can use to jump directly to any of the section headers."]
[]
[null,"Refrigerators 1: Existing Components (rows 5-8)"]
[]
[null,"The existing (in-place) components can be described in up to three groups (E1, E2, and E3).  These are found in rows 6, 7 and 8 for Refrigerators 1.  The first few columns look like this:"]
[]
[null,"Existing","Existing components","Qty","U of Meas","PCA Cost"]
[null,"E1","15 cf Frostfree",25,"Each",300]
[null,"E2","15 cf Frostfree",50,"Each",325]
[null,"E3","15 cf Frostfree",50,"Each",350]
[]
[null,"U of Meas is the unit of measurement (in this case, “each”).  If this were roofing, the unit of measurement might be “squares”.  If this were sidewalks, the unit of measurement might be “sqft”."]
[null,"PCA Cost  is the original cost of the item as determined by the PCA provider based on discussions with the owner."]
[]
[null,"The next few columns look like this:"]
[]
[null,"UW Cost","Usage / Yr","Unit","EUL","Installed",">85%?","Rate"]
[null,300,900,"KWH",15,1996,"Replace",7.6499999999999999E-2]
[null,325,800,"KWH",15,2004,"Evaluate",7.6499999999999999E-2]
[null,350,700,"KWH",15,2006,"Evaluate",7.6499999999999999E-2]
[]
[null,"UW Cost will be filled in by the PAE. The model will default this cost to equal the PCA Cost but this will be edited if applicable."]
[null,"Usage / Yr and Unit contain the annual utility consumption for each item.  In this example, the E1 refrigerators (installed in 1996) are less efficient than the E2s which in turn are less efficient than the E3s.  Unit will be automatically filled in based on the applicable utility; in this case the utility is electric so the unit is KWH."]
[null,"EUL is estimated useful life of the existing component.  Typically this will be the same as the EUL of the replacement component."]
[null,"Installed is the year in which this group of existing components was installed.  You may find it appropriate to group components that were installed over a period of more than one year; in that case, use the average year of installation for the group."]
[null,">85%? is calculated; it will show Replace if more than 85% of this group’s useful life has expired (the GRP requires mandatory replacement for certain components, including refrigerators, that have used more than 85% of their useful lives)."]
[null,"Rate comes from the utility rate table on the Start Input page."]
[]
[]
[null,"Refrigerators 1: Traditional and Green Alternatives (rows 10-15)"]
[]
[null,null,"Traditional alternative"]
[null,"T","15 cf Frostfree Non ENERGY Star"]
[]
[null,"The traditional alternative is coded T.  In this case it is a new refrigerator that does not have an ENERGY Star rating."]
[]
[null,"Green","Green alternatives"]
[null,"G1","15 cf Frostfree ENERGY Star"]
[null,"G2","15 cf Frostfree Higher Efficiency"]
[]
[null,"Up to two Green alternatives may be specified.  These are coded G1 and G2.  You are not required to propose multiple Green alternatives.  If you considered more than two Green alternatives, include the two most plausible ones in the electronic file and discuss the additional Green alternatives in your report."]
[]
[null,"For T, G1 and G2, the following key information is required. For each of T, G1 and G2 you will see a block of information that looks like this:"]
[]
[null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL"]
[null,"Each",400,400,500,"KWH",15]
[]
[null,"These are the same pieces of information discussed above for E1, E2 and E3.  Here the PCA Cost is your estimate for the cost of the replacement component (T, G1 or T2).  Similarly, the usage is your estimate for the annual consumption of the replacement component.  In the example shown above, the replacement component is more efficient than any of the existing components."]
[]
[null,"Refrigerators 1: Payback and Early Replacement (rows 19-22)"]
[]
[null,"After the information discussed above is entered, the worksheet calculates the payback ratio.  The payback output looks like this (left half of rows 19-22):"]
[]
[null,"Replacement at End of Cycle (vs. Traditional)"]
[null,"Indicated","Green alternatives",null,"Payback"]
[null,"No","G1: 15 cf Frostfree ENERGY Star",null,9.8039215686274517,"Pass"]
[null,"Yes","G2: 15 cf Frostfree Higher Efficiency",null,8.7145969498910674,"Pass"]
[]
[null,"In this example, both G1 and G2 pass payback, and the G2 option is slightly better (pays back faster).  The template shows “Pass” or “Fail” to the right of the payback ratio.  “Pass” ratios are shown in green background, and “Fail” ratios are shown in red background."]
[]
[null,"The template shows “Yes” in the Indicated column to show which (among G1 and G2) appears to be the best option based strictly on the payback calculation.  OAHP places great importance on non-financial considerations, and your report should include your recommendation, which can differ from the “indicated” selection."]
[]
[null,"You can review the template’s payback calculations by clicking on the radio button in column M labeled “Unhide the hidden columns”."]
[]
[null,"The early replacement output looks like this (right half of rows 19-22):"]
[]
[null,"Early Replacement Ratio (vs. Existing Components)"]
[null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3"]
[null,1.9125000000000001,"Pass",1.412307692307692,"Fail",0.98357142857142854,"Fail"]
[null,2.1037499999999998,"Pass",1.5888461538461536,"Pass",1.1475,"Fail"]
[]
[null,"In this example, the template shows early replacement calculations for both G1 and G2 because both G1 and G2 passed payback.  If G2 had not passed payback, the early replacement calculations for G2 would have been blanked out by the template (a component cannot be used for early replacement unless it passes payback)."]
[]
[null,"Early replacement is indicated whenever the early replacement ratio is 1.5 or higher.  You can review the template’s early replacement calculations by clicking on the radio button in column M labeled “Unhide the hidden columns”."]
[]
[null,"In this example, E1 is a mandatory replacement in the GRP because it has used more than 85% of its estimated useful life.  E1 also passes early replacement.  E2 passes early replacement only for the G2 option.  E3 does not pass early replacement using either G1 or G2."]
[]
[null,"Refrigerators 1: Selected Replacement Component (B25:D26)"]
[]
[null,"Selected Replacement Component",null,"Unit","Cost"]
[null,"G2: 15 cf Frostfree Higher Efficiency",null,"Each",500]
[]
[null,"The template auto-populates the selected replacement component (T, G1 or G2) based on the payback calculations, but that selection can be over-written by the user.  In this example, G2 is selected because of its superior payback ratio, but the user could select T or G1 instead.  The unit and cost are auto-populated based on the user’s choice among T, G1 and G2."]
[]
[]
[null,"Refrigerators 1: Documentation of Choices (F25:I29)"]
[]
[null,"Replacements for This Component"]
[null,"Policy","Green","Req'd Green Alternative"]
[null,"PAE","Traditional","Must agree with policy"]
[null,"Owner","Traditional","Must agree with policy"]
[null,"Use This","Green",""]
[]
[null,"This section documents various decisions for Refrigerators 1.  GRP policy requires a Green selection for this component.  In this example, the PAE choice is shown as Traditional, which is allowable (with adequate explanation) but generates a warning message.  In this example, the Owner selection is shown as Traditional (also allowable, and also generating a warning message).  The Use This selection is Green (Use This is the “final decision” that the template will use for remaining Refrigerator 1 computations).  This particular pattern would not be likely to occur in a real transaction, of course (typically, for Refrigerators 1, G27:G29 would all show Green)."]
[]
[null,"Refrigerators 1: Replacement Decisions (rows 31-34)"]
[]
[null,"The left half of this section looks like this:"]
[]
[null,"Qty","Existing Component","Replace When?",null,"With What?"]
[null,{"$f":"IF(D114=0,0,D114)","v":0},"E1: 15 cf Frostfree","Now",null,"Green"]
[null,{"$f":"IF(D115=0,0,D115)","v":0},"E2: 15 cf Frostfree","Now",null,"Green"]
[null,{"$f":"IF(D116=0,0,D116)","v":0},"E3: 15 cf Frostfree","End of Cycle",null,"Green"]
[]
[null,"For each of E1, E2 and E3, columns C and D have been merged and appear as Replace When? which will either say Now or End of Cycle depending on whether early replacement will be done.  Columns E and F have been merged and appear as With What? which will say either Green or Traditional.  The right half of this section looks like this:"]
[]
[null,"Selected Replacement Component",null,null,"Cost","EUL"]
[null,"G2: 15 cf Frostfree Higher Efficiency",null,null,500,15]
[null,"G2: 15 cf Frostfree Higher Efficiency",null,null,500,15]
[null,"G2: 15 cf Frostfree Higher Efficiency",null,null,500,15]
[]
[null,"In this example, each of E1, E2 and E3 will be replaced (at the appropriate time) with G2, the especially efficient refrigerator, whose Cost and EUL are automatically pulled from the Selected Replacement Component section."]
[]
[null,"That concludes the Refrigerator 1 section of this worksheet."]
[]
[]
[null,"ADDITIONAL TOPICS FOR THE CAP NEEDS INPUT PAGE"]
[]
[null,"Utility Consumption for Building Envelope Components"]
[]
[null,"Go to the Roofs section (rows 69-100).  In column M there are instructions about estimating utility consumption.  These instructions ask you to estimate zero consumption for E1, E2 and E3 (because while these components – roofs, windows, siding, … -- affect the energy usage for the various HVAC systems, they do not consume utilities directly).  The instructions ask you to show negative consumption for the T and G1 and G2 components, to reflect any improvements in efficiency that you expect."]
[]
[null,"You will see these same instructions for other components that are part of the building envelope, such as windows and insulation and siding."]
[]
[null,"Difference in EUL May Call For Advanced Analysis"]
[]
[null,"If the G1 or G2 alternative has a materially longer or shorter useful life than the T alternative, the template’s payback calculations may not be sophisticated enough to give an accurate picture of the relative financial merits of the Green alternatives.  For example, if you are considering a reflective metal roof with a 50 year EUL, compared to a traditional shingle roof with a 20 year EUL, you may want to use a more sophisticated analysis such as the life cycle cost analysis on the hidden Advanced Analysis page of the Excel workbook."]
[]
[null,"Water Savers: Low Flush Toilets, Low Flow Aerators and Shower Heads"]
[]
[null,"In the GRP and in M2M, these components can be recommended without the need to make a payback calculation.  However, OAHP does want to know your estimate of utility consumption for the existing, traditional and Green alternatives, in order to develop utility savings estimates to report to Congress and taxpayers as required by the Recovery Act."]
[]
[null,"HVAC"]
[]
[null,"Four sections are provided (heating in-unit, cooling in-unit, heating common area, cooling common area).  These start at row 597."]
[]
[null,"Domestic Hot Water Heating"]
[]
[null,"Four sections are provided (three for unit level DHW, in case the property has three different sizes of hot water heaters, plus one for common area DHW)."]
[]
[null,"Interior Lighting"]
[]
[null,"Four sections are provided (bulbs and fixtures in-unit, plus bulbs and fixtures for common areas).  Additional sections are provided for exit signs and exterior lighting."]
[]
[null,"Other"]
[]
[null,"Sixteen additional sections are provided at the end of the worksheet.  The titles (e.g. “Other 1”) can be modified by the user. \"Utility Paid By\" (column E) and \"Utility is\" (column G) are green-shaded drop down menus to be filled in by the user."]
[]
[null,"Optional Cost and Usage Estimator (rows 2148 - 2153)"]
[]
[null,"If the best method for estimating the original cost and/or utility consumption of an existing component is to un-inflate the current cost and consumption of a replacement component, this calculator can be used."]

{"sheet":"Owner Data Import","index":3,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Instructions for Importing the Owner's Data Entry Worksheet"]
[]
[null,null,"1. Open the owner's Excel submission."]
[null,null,"2. Resave and rename the owner's submission as \"Owners Data\". You must ensure the file is the correct format; "]
[null,null,"    The format type is selected in the 'Save as type' drop down below the 'File name' entry at the bottom of the "]
[null,null,"     'Save As' window. The format extension must be \".xls\". This is [typically] an Excel 2003 format, "]
[null,null,"     or will be a 97-2003 compatible format if using Excel 2007."]
[null,null,"3. Open a copy of the GRP UW Blank Master file. "]
[null,null,"4. Resave and rename as \"GRP Master Import\", ensuring this is also saved as file type \".xls\" as in step 2."]
[null,null,"NOTE: the file names must be exactly as specified in steps 2 and 4, else the import routine will not work."]
[null,null,"5. Click the button below. The import routine will quickly run. This file now contains the owner's data as "]
[null,null,"    found in their Data Entry worksheet. NOTE: the Comment boxes do not copy over. It is expected that"]
[null,null,"    the PAE underwriter will use these cells for their own commentary as applicable."]
[]
[]
[]
[null,null,"6. Save this file with a property specific file name. This file may be saved in whatever Excel type format you prefer."]
[null,null,"    If using Excel 2007, it is recommended you save as that type, i.e. \".xlsm\".  OAHP now uses this Excel revision."]
[null,null,"7. You may close the \"Owners Data\" file without saving. Proceed with underwriting the GRP transaction."]

{"sheet":"Data Entry","index":4,"n_rows":321,"n_cols":62,"rows_kept":321,"cut":false,"hidden":false,"merged":[[273,53,275,61],[281,53,281,56],[282,53,282,56],[290,53,290,56],[301,53,301,56],[295,53,295,56],[298,53,298,56],[299,53,299,56],[300,53,300,56],[124,53,126,61],[266,53,267,61],[268,53,269,61],[270,53,272,61],[84,53,86,61],[118,53,119,61],[120,53,121,61],[122,53,123,61],[118,1,119,9],[120,1,121,9],[122,1,123,9],[124,1,126,9],[0,60,0,61],[8,60,8,61],[21,56,21,60],[23,60,23,61],[24,60,24,61],[30,60,30,61],[55,53,56,61],[78,53,79,61],[80,53,81,61],[82,53,83,61],[46,60,46,61],[49,53,50,61],[49,1,50,9],[51,1,52,9],[53,1,54,9],[55,1,56,9],[32,60,32,61],[43,60,43,61],[44,60,44,61],[46,8,46,9],[32,8,32,9],[43,8,43,9],[44,8,44,9],[51,53,52,61],[53,53,54,61],[78,1,79,9],[80,1,81,9],[82,1,83,9],[84,1,86,9],[301,1,301,4],[281,1,281,4],[282,1,282,4],[290,1,290,4],[295,1,295,4],[298,1,298,4],[299,1,299,4],[300,1,300,4],[273,1,275,9],[270,1,272,9],[266,1,267,9],[268,1,269,9],[8,8,8,9],[23,8,23,9],[24,8,24,9],[30,8,30,9],[0,8,0,9],[21,4,21,8]]}
[null,"Owner Data Entry for GRP Application",null,null,null,null,null,null,"Admission Limitations?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Data Entry for GRP Application",null,null,null,null,null,null,"Admission Limitations?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS AREA FOR HARD DATA COPY ONLY (FLAGGING & LOOKUPS DISABLED)"]
[null,"Project Name",null,null,null,{"$f":"BF3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Name"]
[null,"REMS ID",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REMS ID"]
[null,"Street Address",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Street Address"]
[null,"City",null,null,null,0,null,null,null,null,null,null,null,null,null,"Has FHA Number",null,null,null,{"$f":"Codes!H5","v":"AK"},{"$f":"Codes!E5","v":"000"},{"$f":"Codes!A5","v":"00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"City"]
[null,"State Abbreviation",null,null,null,"IA",{"$f":"IF(ISNA(M7),\"Invalid Value\",M7)","v":"IOWA "},null,null,null,null,null,{"$f":"VLOOKUP(F7,Codes!$H$5:$I$63,2,FALSE)","v":"IOWA "},null,null,"USDA 515 / Sec 8",null,null,null,{"$f":"Codes!H6","v":"AL"},{"$f":"Codes!E6","v":"012"},{"$f":"Codes!A6","v":"02"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Abbreviation"]
[null,"Zip Code",null,null,null,{"$f":"BF8","v":0},null,null,null,null,null,null,null,null,null,"Other with no FHA #",null,null,null,{"$f":"Codes!H7","v":"AR"},{"$f":"Codes!E7","v":"013"},{"$f":"Codes!A7","v":"09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zip Code"]
[null,"HUD Region",null,null,null,{"$f":"IF(ISERROR(M9),\"Invalid State Code\",IF(M9=\"NA\",\"Not In A Region\",M9))","v":7},null,null,{"$f":"IF(TYPE(M9)=1,\"Region \"&M9&\" Limitation\",\"Not In A Region\")","v":"Region 7 Limitation"},null,null,null,{"$f":"VLOOKUP(F7,Codes!$H$5:$J$63,3,FALSE)","v":7},null,null,null,null,null,null,{"$f":"Codes!H8","v":"AS"},{"$f":"Codes!E8","v":"014"},{"$f":"Codes!A8","v":"10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HUD Region"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H9","v":"AZ"},{"$f":"Codes!E9","v":"016"},{"$f":"Codes!A9","v":"11"}]
[null,"Current Unit Summary:",null,null,"Total Units","Assisted","Non-Assisted","Revenue","Non-Revenue",null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H10","v":"CA"},{"$f":"Codes!E10","v":"017"},{"$f":"Codes!A10","v":"12"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Unit Summary:",null,null,"Total Units","Assisted","Non-Assisted","Revenue","Non-Revenue"]
[null,null,"Zero Bedroom (efficiency) units",null,{"$f":"SUM(F12:G12)","v":0},{"$f":"BF12","v":0},0,{"$f":"E12-I12","v":0},{"$f":"BI12","v":0},{"$f":"IF(AND(I12>0,$E$22=\"\"),\"COMMENT\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"Codes!H11","v":"CO"},{"$f":"Codes!E11","v":"022"},{"$f":"Codes!A11","v":"13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Bedroom (efficiency) units",null,{"$f":"SUM(BF12:BG12)","v":0},null,null,{"$f":"BE12-BI12","v":0},null,""]
[null,null,"One Bedroom units",null,{"$f":"SUM(F13:G13)","v":0},0,0,{"$f":"E13-I13","v":0},0,{"$f":"IF(AND(I13>0,$E$22=\"\"),\"COMMENT\",\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"Codes!H12","v":"CT"},{"$f":"Codes!E12","v":"023"},{"$f":"Codes!A12","v":"14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Bedroom units",null,{"$f":"SUM(BF13:BG13)","v":0},null,null,{"$f":"BE13-BI13","v":0}]
[null,null,"Two Bedroom units",null,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"Codes!H13","v":"DC"},{"$f":"Codes!E13","v":"026"},{"$f":"Codes!A13","v":"15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Two Bedroom units",null,0,null,null,0,null,""]
[null,null,"Three Bedroom units",null,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"Codes!H14","v":"DE"},{"$f":"Codes!E14","v":"031"},{"$f":"Codes!A14","v":"16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Three Bedroom units",null,0,null,null,0,null,""]
[null,null,"Four Bedroom units",null,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"Codes!H15","v":"FL"},{"$f":"Codes!E15","v":"032"},{"$f":"Codes!A15","v":"22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Four Bedroom units",null,0,null,null,0,null,""]
[null,null,"Five Bedroom units",null,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"Codes!H16","v":"FM"},{"$f":"Codes!E16","v":"033"},{"$f":"Codes!A16","v":"23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Five Bedroom units",null,0,null,null,0,null,""]
[null,null,"Six Bedroom units",null,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"Codes!H17","v":"GA"},{"$f":"Codes!E17","v":"034"},{"$f":"Codes!A17","v":"32"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Six Bedroom units",null,0,null,null,0,null,""]
[null,null,"Seven Bedroom units",null,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,{"$f":"Codes!H18","v":"GU"},{"$f":"Codes!E18","v":"035"},{"$f":"Codes!A18","v":"33"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seven Bedroom units",null,0,null,null,0,null,""]
[null,null,"TOTAL",null,{"$f":"SUM(E12:E19)","v":0},{"$f":"SUM(F12:F19)","v":0},{"$f":"SUM(G12:G19)","v":0},{"$f":"SUM(H12:H19)","v":0},{"$f":"SUM(I12:I19)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H19","v":"HI"},{"$f":"Codes!E19","v":"039"},{"$f":"Codes!A19","v":"35"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(BE12:BE19)","v":0},{"$f":"SUM(BF12:BF19)","v":0},{"$f":"SUM(BG12:BG19)","v":0},{"$f":"SUM(BH12:BH19)","v":0},{"$f":"SUM(BI12:BI19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H20","v":"IA"},{"$f":"Codes!E20","v":"042"},{"$f":"Codes!A20","v":"36"}]
[null,"Comment on non-revenue units:",null,null,{"$f":"BE22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H21","v":"ID"},{"$f":"Codes!E21","v":"043"},{"$f":"Codes!A21","v":"38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment on non-revenue units:"]
[null,null,null,null,{"$f":"IF(AND(I20>0,E22=\"\"),\"Comment on non-revenue unit(s) required above\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H22","v":"IL"},{"$f":"Codes!E22","v":"044"},{"$f":"Codes!A22","v":"41"}]
[null,"Total Number of Units: ",null,null,null,{"$f":"E20","v":0},{"$f":"+N65","v":32},"unit minimum size",{"$f":"IF(G24=\"NOT ELIGIBLE\",\"242 NOT ELIGIBLE\",IF(F24<G24,\"Ineligible; Below Minimum Size\",\"\"))","v":"Ineligible; Below Minimum Size"},null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H23","v":"IN"},{"$f":"Codes!E23","v":"045"},{"$f":"Codes!A23","v":"42"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Units: ",null,null,null,{"$f":"BE20","v":0},{"$f":"G24","v":32},"unit minimum size",""]
[null,"Number of Units with Project Based Assistance",null,null,null,{"$f":"F20","v":0},{"$f":"ROUND(IF(F24=0,0,F25/F24),3)","v":0},"assisted",{"$f":"IF((F25+F26)<F24,\"Requires Owner Contribution\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H24","v":"KS"},{"$f":"Codes!E24","v":"046"},{"$f":"Codes!A24","v":"43"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Units with Project Based Assistance",null,null,null,{"$f":"BF20","v":0},{"$f":"ROUND(IF(BF24=0,0,BF25/BF24),3)","v":0},"assisted",""]
[null,"Number of Non-Asst Units with Project benefit",null,null,null,{"$f":"BF26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Non-Asst Units with Project benefit"]
[null,"Owner Type",null,null,null,"Limited Dividend",{"$f":"IF(OR(AND(F27=\"Nonprofit\",F35<>0),AND(F27=\"Nonprofit\",F34<>\"No\")),\"Lim. Dist. (below) unusual for NP owner; please confirm\",\"\")","v":""},null,null,null,null,null,"Limited Dividend",null,null,null,null,null,null,{"$f":"Codes!H25","v":"KY"},{"$f":"Codes!E25","v":"047"},{"$f":"Codes!A25","v":"44"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owner Type",null,null,null,"Limited Dividend",""]
[null,"Number of Other Projects Eligible for GRP",null,null,null,null,null,null,null,null,null,null,"Nonprofit",null,null,null,null,null,null,{"$f":"Codes!H26","v":"LA"},{"$f":"Codes!E26","v":"048"},{"$f":"Codes!A26","v":"45"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Other Projects Eligible for GRP"]
[null,"     under Common Ownership or Control",null,null,null,{"$f":"BF29","v":0},null,null,null,null,null,null,"Other",null,null,null,null,null,null,{"$f":"Codes!H27","v":"MA"},{"$f":"Codes!E27","v":"051"},{"$f":"Codes!A27","v":"55"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     under Common Ownership or Control"]
[null,"     Number of Those Projects That Applied",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H28","v":"MD"},{"$f":"Codes!E28","v":"052"},{"$f":"Codes!A28","v":"57"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Number of Those Projects That Applied"]
[null,"           or Will Apply for GRP",null,null,null,{"$f":"BF31","v":0},null,null,{"$f":"IF(F31>0,\"Possible IOI Limitation\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H29","v":"ME"},{"$f":"Codes!E29","v":"053"},{"$f":"Codes!A29","v":"58"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"           or Will Apply for GRP",null,null,null,null,null,null,""]
[null,"Reserve Balance (most recent AFS)",null,null,null,0,{"$f":"IF($F$24=0,0,F32/$F$24)","v":0},"per unit",null,null,null,null,{"$f":"(F32+F33)/F24","v":{"$error":"#DIV/0!"}},"per unit",null,null,null,null,null,{"$f":"Codes!H30","v":"MH"},{"$f":"Codes!E30","v":"054"},{"$f":"Codes!A30","v":"92"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Balance (most recent AFS)",null,null,null,null,{"$f":"IF($F$24=0,0,BF32/$F$24)","v":0},"per unit"]
[null,"Residual Receipts Balance (most recent AFS)",null,null,null,0,{"$f":"IF($F$24=0,0,F33/$F$24)","v":0},"per unit",{"$f":"IF(M32>M33,\"Requires Owner Contribution\",\"\")","v":{"$error":"#DIV/0!"}},null,null,null,5000,"threshold",null,null,null,null,null,{"$f":"Codes!H31","v":"MI"},{"$f":"Codes!E31","v":"056"},{"$f":"Codes!A31","v":"94"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Receipts Balance (most recent AFS)",null,null,null,null,{"$f":"IF($F$24=0,0,BF33/$F$24)","v":0},"per unit",""]
[null,"Are Limited Distributions Allowed?",null,null,null,{"$f":"BF34","v":"No"},{"$f":"IF(AND(F35=0,F27=$M$27,F34=M27),\"LD Owner: $0 LD is possible (e.g. if Flex Sub) but confirm\",\"\")","v":""},null,null,null,null,null,null,null,null,"No",null,null,null,{"$f":"Codes!H32","v":"MN"},{"$f":"Codes!E32","v":"059"},{"$f":"Codes!A32","v":"97"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Limited Distributions Allowed?",null,null,null,"No",""]
[null,"Limited Distrib. Amnt. (Annual) -- enter $0 if N/A",null,null,null,{"$f":"IF(OR(F34=\"No\",F34=\"Yes - Not Limited\"),0,1)","v":0},{"$f":"IF(AND(F34=\"Limited Dividend\",F35=1),\"Enter the Limited Dividend amount\",IF(AND(F34=\"No\",F35<>0),\"No LD allowed; enter $0\",IF(AND(F34=\"Yes - Not Limited\",F35<>0),\"LD allowed but not limited; enter $0\",\"\")))","v":""},null,null,null,null,null,null,null,null,"Limited Dividend",null,null,null,{"$f":"Codes!H33","v":"MO"},{"$f":"Codes!E33","v":"061"},{"$f":"Codes!A33","v":"98"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Distrib. Amnt. (Annual) -- enter $0 if N/A"]
[null,"Has FHA Number?",null,null,null,{"$f":"BF36","v":"Has FHA Number"},{"$f":"IF(AND(F36=\"Has FHA Number\",F39=\"NN\"),\"Enter FHA Number as instructed below\",IF(AND(OR(F36=\"Other with no FHA #\",F36=\"USDA 515 / Sec 8\"),OR(F38<>\"NNN\",F39<>\"NN\",F40<>\"NNN\")),\"  Clear FHA numeric entry with Ns as instructed below\",\"\"))","v":"Enter FHA Number as instructed below"},null,null,null,null,null,null,null,null,"Yes - Not Limited",null,null,null,{"$f":"Codes!H34","v":"MP"},{"$f":"Codes!E34","v":"062"},{"$f":"Codes!A34","v":"EE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Has FHA Number?",null,null,null,"Has FHA Number",""]
[null,"FHA Number:",null,null,null,{"$f":"IF(F36=$P$6,+F38&\"-\"&F39&\"-\"&F40,\"No FHA Number\")","v":"NNN-NN-NNN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H35","v":"MS"},{"$f":"Codes!E35","v":"063"},{"$f":"Codes!A35","v":"EH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FHA Number:",null,null,null,{"$f":"IF(BF36=$P$6,+BF38&\"-\"&BF39&\"-\"&BF40,\"No FHA Number\")","v":"NNN-NN-NNN"}]
[null,"   First Three Digits (NNN if no FHA #)",null,null,null,{"$f":"BF38","v":"NNN"},{"$f":"IF(F38=\"NNN\",\"No FHA Number\",IF(ISNA(M38),\"Invalid Value\",M38&\" Field Office\"))","v":"No FHA Number"},null,null,null,null,null,{"$f":"VLOOKUP(F38,Codes!$E$5:$F$82,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"Codes!H36","v":"MT"},{"$f":"Codes!E36","v":"064"},{"$f":"Codes!A36","v":"HD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Three Digits (NNN if no FHA #)",null,null,null,"NNN"]
[null,"   Next Two Characters (NN if no FHA #)",null,null,null,"NN",{"$f":"IF(F39=\"NN\",\"No FHA Number\",IF(ISNA(M39),\"Invalid Value\",M39&O39&P39))","v":"No FHA Number"},null,null,null,null,null,{"$f":"VLOOKUP($F39,Codes!$A$5:$C$39,2,FALSE)","v":"Other Eligible Property"},null,{"$f":"IF(OR(P39=\"\",P39=\" \"),\"\",\"; \")","v":"; "},{"$f":"IF(VLOOKUP($F39,Codes!$A$5:$C$39,3,FALSE)=\"\",\"\",VLOOKUP($F39,Codes!$A$5:$C$39,3,FALSE))","v":"No FHA Number"},null,null,null,{"$f":"Codes!H37","v":"NC"},{"$f":"Codes!E37","v":"065"},{"$f":"Codes!A37","v":"HH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Two Characters (NN if no FHA #)",null,null,null,"NN",""]
[null,"   Last Three Digits (NNN if no FHA #)",null,null,null,"NNN",{"$f":"IF(F40=\"NNN\",\"No FHA Number\",IF(TYPE(VALUE(F40))=1,\"\",\"Must be numeric\"))","v":"No FHA Number"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H38","v":"ND"},{"$f":"Codes!E38","v":"066"},{"$f":"Codes!A38","v":"SH"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Digits (NNN if no FHA #)",null,null,null,"NNN",""]
[null,"Project Type if Has FHA Number",null,null,null,{"$f":"BF41","v":"202 Direct (1974-1991)"},{"$f":"IF(AND(F41<>M39,OR(F42=\"Comment\",F42=\"\")),\"Comment: FHA # indicates another type\",\"\")","v":""},null,null,null,null,null,"RD \"A\" Rating",null,null,null,null,null,null,{"$f":"Codes!H39","v":"NE"},{"$f":"Codes!E39","v":"067"},"NN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Type if Has FHA Number",null,null,null,"202 Direct (1974-1991)",""]
[null,"Comment on Project Type",null,null,null,0,null,null,null,null,null,null,"RD \"B\" Rating",null,null,null,null,null,null,{"$f":"Codes!H40","v":"NH"},{"$f":"Codes!E40","v":"071"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment on Project Type"]
[null,"First of Three Years' AFS",null,null,null,0,null,null,null,null,null,null,"RD \"C\" Rating",null,null,null,null,null,null,{"$f":"Codes!H41","v":"NJ"},{"$f":"Codes!E41","v":"072"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First of Three Years' AFS"]
[null,"Admission Bucket",null,null,null,{"$f":"+'Feasibility Criteria'!B14","v":"Section 202"},null,null,{"$f":"F44","v":"Section 202"},null,null,null,"RD \"D\" Rating",null,null,null,null,null,null,{"$f":"Codes!H42","v":"NM"},{"$f":"Codes!E42","v":"073"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admission Bucket"]
[null,"Most Recent REAC Physical Inspection Score",null,null,null,0,{"$f":"IF(P45<60,\"Score (\"&TEXT(P45,\"0\")&\") is < 60; INELIGIBLE\",\"\")","v":"Score (0) is < 60; INELIGIBLE"},null,{"$f":"IF(P45<60,\"PASS Score < 60\",\"\")","v":"PASS Score < 60"},null,null,null,"Superior",null,null,{"$f":"IF(ISNUMBER(VALUE(P46)),VALUE(P46),IF(ISNUMBER(VALUE(P47)),VALUE(P47),0))","v":0},null,null,null,{"$f":"Codes!H43","v":"NV"},{"$f":"Codes!E43","v":"074"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Recent REAC Physical Inspection Score"]
[null,"   Date of Inspection",null,null,null,"00:00:00",null,null,null,null,null,null,"Above Average",null,null,{"$f":"LEFT($F$45,2)","v":"0"},null,null,null,{"$f":"Codes!H44","v":"NY"},{"$f":"Codes!E44","v":"075"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Date of Inspection"]
[null,"Most Recent Management Review Rating",null,null,null,0,{"$f":"IF(OR(F47=$M$41,F47=$M$42,F47=M45,F47=M46,F47=M47),\"\",\"Rating too low: INELIGIBLE\")","v":"Rating too low: INELIGIBLE"},null,{"$f":"IF(G47=\"\",\"\",\"Less than Satisfactory\")","v":"Less than Satisfactory"},null,null,null,"Satisfactory",null,null,{"$f":"LEFT($F$45,3)","v":"0"},null,null,null,{"$f":"Codes!H45","v":"OH"},{"$f":"Codes!E45","v":"081"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Most Recent Management Review Rating"]
[null,"   Date of Management Review",null,null,null,"00:00:00",null,null,null,null,null,null,"Below Average",null,null,null,null,null,null,{"$f":"Codes!H46","v":"OK"},{"$f":"Codes!E46","v":"082"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Date of Management Review"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Unsatisfactory",null,null,null,null,null,null,{"$f":"Codes!H47","v":"OR"},{"$f":"Codes!E47","v":"083"}]
[null,"Comments on Eligibility and Admission Limitations:",null,null,null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,{"$f":"Codes!H48","v":"PA"},{"$f":"Codes!E48","v":"084"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comments on Eligibility and Admission Limitations:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H49","v":"PR"},{"$f":"Codes!E49","v":"085"}]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H50","v":"PW"},{"$f":"Codes!E50","v":"086"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H51","v":"RI"},{"$f":"Codes!E51","v":"087"}]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H52","v":"SC"},{"$f":"Codes!E52","v":"091"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H53","v":"SD"},{"$f":"Codes!E53","v":"092"}]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H54","v":"TN"},{"$f":"Codes!E54","v":"093"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H55","v":"TX"},{"$f":"Codes!E55","v":"094"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",null,null,null,null,null,{"$f":"Codes!H56","v":"UT"},{"$f":"Codes!E56","v":"101"}]
[null,"First Mortgage Loan:",null,null,null,null,null,null,"Refinance Calculation:",null,null,null,"Project Category:","# Units",null,null,null,null,null,{"$f":"Codes!H57","v":"VA"},{"$f":"Codes!E57","v":"102"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Mortgage Loan:",null,null,null,null,null,null,"Refinance Calculation:"]
[null,null,"Original Loan Amount",null,null,{"$f":"BF60","v":0},null,null,{"$f":"+F66","v":0},null,null,null,"Section 202",32,null,null,null,null,null,{"$f":"Codes!H58","v":"VI"},{"$f":"Codes!E58","v":"103"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Loan Amount",null,null,null,null,null,{"$f":"+BF66","v":0}]
[null,null,"Interest Rate",null,null,{"$f":"BF61","v":0},null,null,{"$f":"BI61","v":0},null,null,null,"Section 811",8,null,null,null,null,null,{"$f":"Codes!H59","v":"VT"},{"$f":"Codes!E59","v":"104"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate"]
[null,null,"Mortgage Insurance Premium",null,null,{"$f":"BF62","v":0},{"$f":"IF(F62<0,\"Cannot be negative\",IF(F62>0.5%,\"More than 0.5%, please verify\",\"\"))","v":""},null,{"$f":"BI62","v":0},null,null,null,"Other with PBS8",72,null,null,null,null,null,{"$f":"Codes!H60","v":"WA"},{"$f":"Codes!E60","v":"105"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgage Insurance Premium"]
[null,null,"Number of Months",null,null,{"$f":"BF63","v":0},{"$f":"IF(F63=0,\"\",IF(F63<240,\"Less than 20 years, please verify\",IF(F63>480,\"More than 40 years, please verify\",\"\")))","v":""},null,{"$f":"BI63","v":0},null,null,null,"USDA 515 / Sec 8",20,null,null,null,null,null,{"$f":"Codes!H61","v":"WI"},{"$f":"Codes!E61","v":"109"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Months"]
[null,null,"Calculated P&I Payment (Monthly)",null,null,{"$f":"-PMT(F61/12,F63,F60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F65=0,\"Calc vs. actual % difference N/A\",IF(F64/F65-1<0,\"Calc is \"&TEXT(ABS(F64/F65-1),\"0.0%\")&\" Below actual P&I\",\"Calc is \"&TEXT(F64/F65-1,\"0.0%\")&\" Above actual P&I\"))","v":"Calc vs. actual % difference N/A"},null,{"$f":"-PMT(I61/12,I63,I60)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!H62","v":"WV"},{"$f":"Codes!E62","v":"112"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated P&I Payment (Monthly)",null,null,{"$f":"-PMT(BF61/12,BF63,BF60)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"-PMT(BI61/12,BI63,BI60)","v":{"$error":"#DIV/0!"}}]
[null,null,"Actual P&I Payment (Monthly)",null,null,{"$f":"BF65","v":0},null,"MIP",{"$f":"+I60*I62/12","v":0},null,null,null,{"$f":"+$F$44","v":"Section 202"},{"$f":"IF(M65=\"NOT ELIGIBLE\",\"NOT ELIGIBLE\",VLOOKUP(M65,$M$60:$N$64,2,FALSE))","v":32},null,null,null,null,null,{"$f":"Codes!H63","v":"WY"},{"$f":"Codes!E63","v":"113"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual P&I Payment (Monthly)",null,null,null,null,"MIP",{"$f":"+BI60*BI62/12","v":0}]
[null,null,"Recent Unpaid Principal Balance",null,null,{"$f":"BF66","v":0},null,"P&I and MIP",{"$f":"+I65+I64","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E64","v":"114"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recent Unpaid Principal Balance",null,null,null,null,"P&I and MIP",{"$f":"+BI65+BI64","v":{"$error":"#DIV/0!"}}]
[null,null,"    Balance is as of what date?",null,null,{"$f":"BF67","v":"00:00:00"},null,null,null,null,null,null,"FHA Number Type",{"$f":"+F36","v":"Has FHA Number"},null,null,null,null,null,null,{"$f":"Codes!E65","v":"115"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Balance is as of what date?"]
[null,null,null,null,null,null,null,null,null,null,null,null,"FHA Project Type",{"$f":"+F41","v":"202 Direct (1974-1991)"},null,null,null,null,null,null,{"$f":"Codes!E66","v":"116"}]
[null,"Other Amortizing Loan (describe):",null,null,null,{"$f":"BF69","v":0},null,null,"Refinance Calculation:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E67","v":"117"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Amortizing Loan (describe):",null,null,null,null,null,null,"Refinance Calculation:"]
[null,null,"Original Loan Amount",null,null,{"$f":"BF70","v":0},null,null,{"$f":"+F76","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E68","v":"118"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Loan Amount",null,null,null,null,null,{"$f":"+BF76","v":0}]
[null,null,"Interest Rate",null,null,{"$f":"BF71","v":0},null,null,{"$f":"BI71","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E69","v":"121"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Rate"]
[null,null,"Mortgage Insurance Premium",null,null,{"$f":"BF72","v":0},{"$f":"IF(F72<0,\"Cannot be negative\",IF(F72>0.5%,\"More than 0.5%, please verify\",\"\"))","v":""},null,{"$f":"BI72","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E70","v":"122"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mortgage Insurance Premium",null,null,null,""]
[null,null,"Number of Months",null,null,{"$f":"BF73","v":0},{"$f":"IF(F73=0,\"\",IF(F73<240,\"Less than 20 years, please verify\",IF(F73>480,\"More than 40 years, please verify\",\"\")))","v":""},null,{"$f":"BI73","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E71","v":"123"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Months",null,null,null,""]
[null,null,"Calculated P&I Payment (Monthly)",null,null,{"$f":"IF(F73=0,0,-PMT(F71/12,F73,F70))","v":0},{"$f":"IF(F75=0,\"Calc vs. actual % difference N/A\",IF(F74/F75-1<0,\"Calc is \"&TEXT(ABS(F74/F75-1),\"0.0%\")&\" Below actual P&I\",\"Calc is \"&TEXT(F74/F75-1,\"0.0%\")&\" Above actual P&I\"))","v":"Calc vs. actual % difference N/A"},null,{"$f":"-PMT(I71/12,I73,I70)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E72","v":"124"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated P&I Payment (Monthly)",null,null,0,null,null,{"$f":"-PMT(BI71/12,BI73,BI70)","v":{"$error":"#DIV/0!"}}]
[null,null,"Actual P&I Payment (Monthly)",null,null,{"$f":"BF75","v":0},null,"MIP",{"$f":"+I70*I72/12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E73","v":"125"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual P&I Payment (Monthly)",null,null,null,null,"MIP",{"$f":"+BI70*BI72/12","v":0}]
[null,null,"Recent Unpaid Principal Balance",null,null,{"$f":"BF76","v":0},null,"P&I and MIP",{"$f":"+I75+I74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Codes!E74","v":"126"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recent Unpaid Principal Balance",null,null,null,null,"P&I and MIP",{"$f":"+BI75+BI74","v":{"$error":"#DIV/0!"}}]
[null,null,"    Balance is as of what date?",null,null,{"$f":"BF77","v":"00:00:00"},null,null,null,null,null,null,"Lookup for Feas Crit B14 if has FHA number",null,null,null,null,null,null,null,{"$f":"Codes!E75","v":"127"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Balance is as of what date?"]
[null,null,null,null,null,null,null,null,null,null,null,null,"From Codes Page","For This Page",null,null,"HAP Contract Codes",null,null,null,{"$f":"Codes!E76","v":"129"}]
[null,"Comments on Project Debt:",null,null,null,null,null,null,null,null,null,null,"202 Direct (1974-1991)","Section 202",null,null,0,"NC/SR",null,null,{"$f":"Codes!E77","v":"133"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comments on Project Debt:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"202 Direct (pre 1974)","Section 202",null,null,"A","NC/SR ",null,null,{"$f":"Codes!E78","v":"136"}]
[null,"[e.g., any other debt?  Any lender consents needed for GRP?  Any plans to refinance?]",null,null,null,null,null,null,null,null,null,null,"202 Grant (post 1991)","Section 202",null,null,"C","Rent Sup Conversion ",null,null,{"$f":"Codes!E79","v":"140"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[e.g., any other debt?  Any lender consents needed for GRP?  Any plans to refinance?]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"220 Declining Market Area","Other with PBS8",null,null,"D","202 group home / ind",null,null,{"$f":"Codes!E80","v":"143"}]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,"221(d) Mkt Int Rate","Other with PBS8",null,null,"E","PD set-aside (existi",null,null,{"$f":"Codes!E81","v":"171"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"221(d) or 220","Other with PBS8",null,null,"H","HFA set-aside",null,null,{"$f":"Codes!E82","v":"176"}]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,"221(d)(3) BMIR","Other with PBS8",null,null,"L","LMSA",null,null,"NNN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"231 Elderly","Other with PBS8",null,null,"M","LMSA"]
[null,null,null,null,null,null,null,null,null,null,null,null,"236 1st with 241 2nd","Other with PBS8",null,null,"Q","811 PRAC / PAC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"236 IRP","Other with PBS8",null,null,"R","FmHA set-aside"]
[null,"Subsidy Contract #1",null,null,null,{"$f":"+F90&\"-\"&F91&\"-\"&F92","v":" - - "},null,null,null,null,null,null,"241 2nd on 236 or BMIR 1st","Other with PBS8",null,null,"S","202 PRAC / PAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Contract #1",null,null,null,{"$f":"+BF90&\"-\"&BF91&\"-\"&BF92","v":" - - "}]
[null,"   First Four Characters",null,null,null,{"$f":"BF90","v":" "},null,null,null,null,null,null,"811 Grant (Post 1991)","Section 811",null,null,"T","202/8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Four Characters",null,null,null," "]
[null,"   Next Four Characters",null,null,null,{"$f":"BF91","v":" "},{"$f":"IF(ISERROR(R91),\"\",R91)","v":""},null,null,null,null,null,"BMIR 1st with 241 2nd","Other with PBS8",null,null,{"$f":"LEFT(F91,1)","v":" "},{"$f":"VLOOKUP(Q91,$Q$79:$R$90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Four Characters",null,null,null," "]
[null,"   Last Three Characters",null,null,null,{"$f":"BF92","v":" "},{"$f":"IF(F92=\"SUP\",\"Rent Supplement Contract -- not eligible for GRP\",IF(F92=\"RAP\",\"RAP Contract -- not eligible for GRP\",\"\"))","v":""},null,null,null,null,null,"242 (Hospital)","NOT ELIGIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Characters",null,null,null," ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"223(f) Refinance","Other with PBS8"]
[null,"Subsidy Contract #2",null,null,null,{"$f":"+F95&\"-\"&F96&\"-\"&F97","v":" - - "},null,null,null,null,null,null,"FHA-GSE risk-share","Other with PBS8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Contract #2",null,null,null,{"$f":"+BF95&\"-\"&BF96&\"-\"&BF97","v":" - - "}]
[null,"   First Four Characters",null,null,null,{"$f":"BF95","v":" "},null,null,null,null,null,null,"FHA-HFA risk-share","Other with PBS8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Four Characters",null,null,null," "]
[null,"   Next Four Characters",null,null,null,{"$f":"BF96","v":" "},{"$f":"IF(ISERROR(R96),\"\",R96)","v":""},null,null,null,null,null,"Other Eligible Project","Other with PBS8","*",null,{"$f":"LEFT(F96,1)","v":" "},{"$f":"VLOOKUP(Q96,$Q$79:$R$90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Four Characters",null,null,null," "]
[null,"   Last Three Characters",null,null,null,{"$f":"BF97","v":" "},{"$f":"IF(F97=\"SUP\",\"Rent Supplement Contract -- not eligible for GRP\",IF(F97=\"RAP\",\"RAP Contract -- not eligible for GRP\",\"\"))","v":""},null,null,null,null,null,"Other","Other with PBS8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Characters",null,null,null," ",""]
[null,null,null,null,null,null,null,null,null,null,null,null,"* Other Eligible not included in FC B14 lookup, only provided for E23 dropdown"]
[null,"Subsidy Contract #3",null,null,null,{"$f":"+F100&\"-\"&F101&\"-\"&F102","v":" - - "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Contract #3",null,null,null,{"$f":"+BF100&\"-\"&BF101&\"-\"&BF102","v":" - - "}]
[null,"   First Four Characters",null,null,null,{"$f":"BF100","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Four Characters",null,null,null," "]
[null,"   Next Four Characters",null,null,null,{"$f":"BF101","v":" "},{"$f":"IF(ISERROR(R101),\"\",R101)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"LEFT(F101,1)","v":" "},{"$f":"VLOOKUP(Q101,$Q$79:$R$90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Four Characters",null,null,null," "]
[null,"   Last Three Characters",null,null,null,{"$f":"BF102","v":" "},{"$f":"IF(F102=\"SUP\",\"Rent Supplement Contract -- not eligible for GRP\",IF(F102=\"RAP\",\"RAP Contract -- not eligible for GRP\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Characters",null,null,null," ",""]
[]
[null,"Subsidy Contract #4",null,null,null,{"$f":"+F105&\"-\"&F106&\"-\"&F107","v":" - - "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Contract #4",null,null,null,{"$f":"+BF105&\"-\"&BF106&\"-\"&BF107","v":" - - "}]
[null,"   First Four Characters",null,null,null,{"$f":"BF105","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Four Characters",null,null,null," "]
[null,"   Next Four Characters",null,null,null,{"$f":"BF106","v":" "},{"$f":"IF(ISERROR(R106),\"\",R106)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"LEFT(F106,1)","v":" "},{"$f":"VLOOKUP(Q106,$Q$79:$R$90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Four Characters",null,null,null," "]
[null,"   Last Three Characters",null,null,null,{"$f":"BF107","v":" "},{"$f":"IF(F107=\"SUP\",\"Rent Supplement Contract -- not eligible for GRP\",IF(F107=\"RAP\",\"RAP Contract -- not eligible for GRP\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Characters",null,null,null," ",""]
[]
[null,"Subsidy Contract #5",null,null,null,{"$f":"+F110&\"-\"&F111&\"-\"&F112","v":" - - "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Contract #5",null,null,null,{"$f":"+BF110&\"-\"&BF111&\"-\"&BF112","v":" - - "}]
[null,"   First Four Characters",null,null,null,{"$f":"BF110","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Four Characters",null,null,null," "]
[null,"   Next Four Characters",null,null,null," ",{"$f":"IF(ISERROR(R111),\"\",R111)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"LEFT(F111,1)","v":" "},{"$f":"VLOOKUP(Q111,$Q$79:$R$90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Four Characters",null,null,null," "]
[null,"   Last Three Characters",null,null,null," ",{"$f":"IF(F112=\"SUP\",\"Rent Supplement Contract -- not eligible for GRP\",IF(F112=\"RAP\",\"RAP Contract -- not eligible for GRP\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Characters",null,null,null," ",""]
[]
[null,"Subsidy Contract #6",null,null,null,{"$f":"+F115&\"-\"&F116&\"-\"&F117","v":" - - "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidy Contract #6",null,null,null,{"$f":"+BF115&\"-\"&BF116&\"-\"&BF117","v":" - - "}]
[null,"   First Four Characters",null,null,null,{"$f":"BF115","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   First Four Characters",null,null,null," "]
[null,"   Next Four Characters",null,null,null," ",{"$f":"IF(ISERROR(R116),\"\",R116)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"LEFT(F116,1)","v":" "},{"$f":"VLOOKUP(Q116,$Q$79:$R$90,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Next Four Characters",null,null,null," "]
[null,"   Last Three Characters",null,null,null," ",{"$f":"IF(F117=\"SUP\",\"Rent Supplement Contract -- not eligible for GRP\",IF(F117=\"RAP\",\"RAP Contract -- not eligible for GRP\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Last Three Characters",null,null,null," ",""]
[]
[null,"Comments on Subsidy Contracts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comments on Subsidy Contracts:"]
[]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[]
[]
[]
[null,null,null,null,null,{"$f":"$F$43","v":0},{"$f":"$F$43+1","v":1},{"$f":"$F$43+2","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$43","v":0},{"$f":"$F$43+1","v":1},{"$f":"$F$43+2","v":2}]
[null,"Information from Income Statement / P&L:",null,null,null,"Actual","Actual","Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information from Income Statement / P&L:",null,null,null,"Actual","Actual","Actual"]
[null,"Rental Income",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rental Income"]
[null,null,"Residential- ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential- "]
[null,null,"     Section 8 Project-Based",null,null,{"$f":"BF133","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Section 8 Project-Based",null,null,0,0,0]
[null,null,"     Tenant Portion",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Tenant Portion",null,null,0,0,0]
[null,null,"     Unassisted ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Unassisted ",null,null,{"$f":"DF135","v":0},0,0]
[null,null,"Stores & Commercial- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stores & Commercial- ",null,null,0,0,0]
[null,null,"Prk., F&E, Flex Sub., Misc- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prk., F&E, Flex Sub., Misc- ",null,null,0,0,0]
[null,"Total Rental Income:",null,null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rental Income:",null,null,null,{"$f":"SUM(BF133:BF137)","v":0},{"$f":"SUM(BG133:BG137)","v":0},{"$f":"SUM(BH133:BH137)","v":0}]
[]
[null,"Vacancies: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacancies: "]
[null,null,"Apartments- ",null,null,{"$f":"BF141","v":0},0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apartments- ",null,null,0,0,0,"  Enter negative $ amnts"]
[null,null,"Furniture & Equipment- ",null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furniture & Equipment- ",null,null,{"$f":"DF142","v":0},0,0,"  Enter negative $ amnts"]
[null,null,"Stores & Commercial- ",null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stores & Commercial- ",null,null,0,0,0,"  Enter negative $ amnts"]
[null,null,"Garage & Parking Spaces- ",null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garage & Parking Spaces- ",null,null,0,0,0,"  Enter negative $ amnts"]
[null,null,"Miscellaneous Concessions- ",null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscellaneous Concessions- ",null,null,0,0,0,"  Enter negative $ amnts"]
[null,"Total Vacancies:",null,null,null,{"$f":"SUM(F141:F145)","v":0},{"$f":"SUM(G141:G145)","v":0},{"$f":"SUM(H141:H145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Vacancies:",null,null,null,{"$f":"SUM(BF141:BF145)","v":0},{"$f":"SUM(BG141:BG145)","v":0},{"$f":"SUM(BH141:BH145)","v":0}]
[null,"Net Rental Income:",null,null,null,{"$f":"F138+F146","v":0},{"$f":"G138+G146","v":0},{"$f":"H138+H146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Rental Income:",null,null,null,{"$f":"BF138+BF146","v":0},{"$f":"BG138+BG146","v":0},{"$f":"BH138+BH146","v":0}]
[]
[null,"       Residential Vacancy Loss",null,null,null,{"$f":"F141/-SUM(F133:F135)","v":{"$error":"#DIV/0!"}},{"$f":"G141/-SUM(G133:G135)","v":{"$error":"#DIV/0!"}},{"$f":"H141/-SUM(H133:H135)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Residential Vacancy Loss",null,null,null,{"$f":"BF141/-SUM(BF133:BF135)","v":{"$error":"#DIV/0!"}},{"$f":"BG141/-SUM(BG133:BG135)","v":{"$error":"#DIV/0!"}},{"$f":"BH141/-SUM(BH133:BH135)","v":{"$error":"#DIV/0!"}}]
[null,"       Residential Bad Debt",null,null,null,{"$f":"F155/-SUM(F133:F135)","v":{"$error":"#DIV/0!"}},{"$f":"G155/-SUM(G133:G135)","v":{"$error":"#DIV/0!"}},{"$f":"H155/-SUM(H133:H135)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"       Residential Bad Debt",null,null,null,{"$f":"BF155/-SUM(BF133:BF135)","v":{"$error":"#DIV/0!"}},{"$f":"BG155/-SUM(BG133:BG135)","v":{"$error":"#DIV/0!"}},{"$f":"BH155/-SUM(BH133:BH135)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Other Income & Bad Debt ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Income & Bad Debt "]
[null,null,"Laundry & Vending- ",null,null,{"$f":"BF153","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laundry & Vending- ",null,null,0,0,0]
[null,null,"Damages & Cleaning Fees- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damages & Cleaning Fees- ",null,null,{"$f":"DF154","v":0},0,0]
[null,null,"Apartment Bad Debt",null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Apartment Bad Debt",null,null,0,0,0,"  Enter negative $ amnts"]
[null,null,"Commercial Bad Debt",null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commercial Bad Debt",null,null,0,0,0,"  Enter negative $ amnts"]
[null,null,"NSF & Late Charges, Other- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NSF & Late Charges, Other- ",null,null,0,0,0]
[null,"Total Other Income:",null,null,null,{"$f":"SUM(F153:F157)","v":0},{"$f":"SUM(G153:G157)","v":0},{"$f":"SUM(H153:H157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Other Income:",null,null,null,{"$f":"SUM(BF153:BF157)","v":0},{"$f":"SUM(BG153:BG157)","v":0},{"$f":"SUM(BH153:BH157)","v":0}]
[null,"EFFECTIVE GROSS INCOME",null,null,null,{"$f":"F147+F158","v":0},{"$f":"G147+G158","v":0},{"$f":"H147+H158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EFFECTIVE GROSS INCOME",null,null,null,{"$f":"BF147+BF158","v":0},{"$f":"BG147+BG158","v":0},{"$f":"BH147+BH158","v":0}]
[]
[null,"Admin. Exps ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin. Exps "]
[null,null,"Advertising-",null,null,{"$f":"BF162","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertising-",null,null,0,0,0]
[null,null,"Section 8 Admin. Exps.- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Section 8 Admin. Exps.- ",null,null,{"$f":"DF163","v":0},0,0]
[null,null,"Other Admin. Exps.-",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Admin. Exps.-",null,null,0,0,0]
[null,null,"Office Salaries- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Salaries- ",null,null,0,0,0]
[null,null,"Office Supplies- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Supplies- ",null,null,0,0,0]
[null,null,"Office or Model Apt. Rent- ",null,null,0,0,0,null,null,null,null,{"$f":"+F$168/12/$F$24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office or Model Apt. Rent- ",null,null,0,0,0]
[null,null,"Management Fee- ",null,null,0,0,0,null,null,null,null,{"$f":"+G$168/12/$F$24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management Fee- ",null,null,0,0,0]
[null,null,"Management or Super. Sal.-  ",null,null,0,0,0,null,null,null,null,{"$f":"+H$168/12/$F$24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Management or Super. Sal.-  ",null,null,0,0,0]
[null,null,"Mgmt. or Super. Free Rent Unit- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mgmt. or Super. Free Rent Unit- ",null,null,0,0,0]
[null,null,"Legal Expenses (Project)- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legal Expenses (Project)- ",null,null,0,0,0]
[null,null,"Auditing Exps. (Project)- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auditing Exps. (Project)- ",null,null,0,0,0]
[null,null,"Bookkeeping Fees/Acct. Services- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bookkeeping Fees/Acct. Services- ",null,null,0,0,0]
[null,null,"Telephone & Answ. Ser.- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telephone & Answ. Ser.- ",null,null,0,0,0]
[null,null,"Employee Training- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Employee Training- ",null,null,0,0,0]
[null,null,"Miscellaneous Admin. Exps- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscellaneous Admin. Exps- ",null,null,0,0,0]
[null,"Total Admin. Less Management Fee: ",null,null,null,{"$f":"SUM(F162:F176)-F168","v":0},{"$f":"SUM(G162:G176)-G168","v":0},{"$f":"SUM(H162:H176)-H168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Admin. Less Management Fee: ",null,null,null,{"$f":"SUM(BF162:BF176)-BF168","v":0},{"$f":"SUM(BG162:BG176)-BG168","v":0},{"$f":"SUM(BH162:BH176)-BH168","v":0}]
[null,"Total Admin. Exps.:",null,null,null,{"$f":"SUM(F162:F176)","v":0},{"$f":"SUM(G162:G176)","v":0},{"$f":"SUM(H162:H176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Admin. Exps.:",null,null,null,{"$f":"SUM(BF162:BF176)","v":0},{"$f":"SUM(BG162:BG176)","v":0},{"$f":"SUM(BH162:BH176)","v":0}]
[null,"Utilities Expense ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utilities Expense "]
[null,null,"Fuel Oil/Coal- ",null,null,{"$f":"BF180","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Oil/Coal- ",null,null,{"$f":"DF180","v":0},0,0]
[null,null,"Fuel for Domestic Hot Water- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel for Domestic Hot Water- ",null,null,0,0,0]
[null,null,"Electricity (Light & Misc. Power)- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity (Light & Misc. Power)- ",null,null,0,0,0]
[null,null,"Water- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water- ",null,null,0,0,0]
[null,null,"Gas- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas- ",null,null,{"$f":"DF184","v":0},0,0]
[null,null,"Sewer- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewer- ",null,null,0,0,0]
[null,null,"Other Utils- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Utils- ",null,null,0,0,0]
[null,"Total Utilities Exps.:",null,null,null,{"$f":"SUM(F180:F186)","v":0},{"$f":"SUM(G180:G186)","v":0},{"$f":"SUM(H180:H186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Utilities Exps.:",null,null,null,{"$f":"SUM(BF180:BF186)","v":0},{"$f":"SUM(BG180:BG186)","v":0},{"$f":"SUM(BH180:BH186)","v":0}]
[null,"O & M Expenses ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O & M Expenses "]
[null,null,"Janitor & Clean Payroll- ",null,null,{"$f":"BF189","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Janitor & Clean Payroll- ",null,null,0,0,0]
[null,null,"Janitor & Clean Supplies- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Janitor & Clean Supplies- ",null,null,0,0,0]
[null,null,"Janitor & Clean Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Janitor & Clean Contract- ",null,null,0,0,0]
[null,null,"Extermin. Payroll/Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extermin. Payroll/Contract- ",null,null,0,0,0]
[null,null,"Exterminating Supplies- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterminating Supplies- ",null,null,0,0,0]
[null,null,"Garbage & Trash Removal- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Garbage & Trash Removal- ",null,null,0,0,0]
[null,null,"Security Payroll/Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security Payroll/Contract- ",null,null,0,0,0]
[null,null,"Grounds Payroll-",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grounds Payroll-",null,null,0,0,0]
[null,null,"Grounds Supplies- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grounds Supplies- ",null,null,0,0,0]
[null,null,"Grounds Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grounds Contract- ",null,null,0,0,0]
[null,null,"Repairs Payroll-",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repairs Payroll-",null,null,0,0,0]
[null,null,"Repairs Material- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repairs Material- ",null,null,0,0,0]
[null,null,"Repairs Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repairs Contract- ",null,null,0,0,0]
[null,null,"Elevator Maintenance/Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevator Maintenance/Contract- ",null,null,0,0,0]
[null,null,"HVAC R & M- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVAC R & M- ",null,null,0,0,0]
[null,null,"Pool Maintenance/Contract- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pool Maintenance/Contract- ",null,null,{"$f":"DF204","v":0},0,0]
[null,null,"Snow Removal- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Snow Removal- ",null,null,0,0,0]
[null,null,"Decorating Payroll/Contract-",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decorating Payroll/Contract-",null,null,0,0,0]
[null,null,"Decorating Supplies- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decorating Supplies- ",null,null,0,0,0]
[null,null,"Other Expenses-   ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Expenses-   ",null,null,0,0,0]
[null,null,"Misc. O & M Expenses- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc. O & M Expenses- ",null,null,0,0,0]
[null,null,"Neighborhood Network-",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Neighborhood Network-",null,null,{"$f":"DF210","v":0},0,0]
[null,"Total O & M Expenses:",null,null,null,{"$f":"SUM(F189:F210)","v":0},{"$f":"SUM(G189:G210)","v":0},{"$f":"SUM(H189:H210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total O & M Expenses:",null,null,null,{"$f":"SUM(BF189:BF210)","v":0},{"$f":"SUM(BG189:BG210)","v":0},{"$f":"SUM(BH189:BH210)","v":0}]
[null,"Taxes & Insurance ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes & Insurance "]
[null,null,"Real Estate Taxes- ",null,null,{"$f":"BF213","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real Estate Taxes- ",null,null,0,0,0]
[null,null,"Payroll Taxes (FICA)-  ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Taxes (FICA)-  ",null,null,0,0,0]
[null,null,"Misc. Taxes, Licenses, & Permits- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc. Taxes, Licenses, & Permits- ",null,null,0,0,0]
[null,null,"Property & Liability Insurance- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property & Liability Insurance- ",null,null,0,0,0]
[null,null,"Fidelity Bond Insurance- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fidelity Bond Insurance- ",null,null,0,0,0]
[null,null,"Workmen's Compensation- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workmen's Compensation- ",null,null,0,0,0]
[null,null,"Health Ins. & Other Emp.Benefits- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health Ins. & Other Emp.Benefits- ",null,null,0,0,0]
[null,null,"Fire/Hazard (not incl in Prop&Liab)- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fire/Hazard (not incl in Prop&Liab)- ",null,null,{"$f":"DF220","v":0},0,0]
[null,null,"Flood (not already incl in Prop&Liab)- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flood (not already incl in Prop&Liab)- ",null,null,0,0,0]
[null,null,"Boiler (not already incl in Prop&Liab)- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boiler (not already incl in Prop&Liab)- ",null,null,0,0,0]
[null,null,"Other Insurance- ",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Insurance- ",null,null,0,0,0]
[null,"Total Taxes & Insurance:",null,null,null,{"$f":"SUM(F213:F223)","v":0},{"$f":"SUM(G213:G223)","v":0},{"$f":"SUM(H213:H223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Taxes & Insurance:",null,null,null,{"$f":"SUM(BF213:BF223)","v":0},{"$f":"SUM(BG213:BG223)","v":0},{"$f":"SUM(BH213:BH223)","v":0}]
[]
[null,"Elderly & Congregate Service Expenses ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elderly & Congregate Service Expenses "]
[null,null,"Total Service Expenses- ",null,null,{"$f":"BF227","v":0},{"$f":"BG227","v":0},{"$f":"BH227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Service Expenses- ",null,null,{"$f":"DF227","v":0},{"$f":"DG227","v":0},{"$f":"DH227","v":0}]
[null,"Total Elderly & Cong. Serv. Expenses",null,null,null,{"$f":"F227","v":0},{"$f":"G227","v":0},{"$f":"H227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Elderly & Cong. Serv. Expenses",null,null,null,{"$f":"BF227","v":0},{"$f":"BG227","v":0},{"$f":"BH227","v":0}]
[]
[null,"TOTAL OPERATING EXPENSES:",null,null,null,{"$f":"F178+F187+F211+F224+F228","v":0},{"$f":"G178+G187+G211+G224+G228","v":0},{"$f":"H178+H187+H211+H224+H228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL OPERATING EXPENSES:",null,null,null,{"$f":"BF178+BF187+BF211+BF224+BF228","v":0},{"$f":"BG178+BG187+BG211+BG224+BG228","v":0},{"$f":"BH178+BH187+BH211+BH224+BH228","v":0}]
[null,"NET OPERATING INCOME:",null,null,null,{"$f":"F159-F230","v":0},{"$f":"G159-G230","v":0},{"$f":"H159-H230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET OPERATING INCOME:",null,null,null,{"$f":"BF159-BF230","v":0},{"$f":"BG159-BG230","v":0},{"$f":"BH159-BH230","v":0}]
[]
[null,"Replacement Reserves",null,null,null,{"$f":"BF233","v":0},{"$f":"BG233","v":0},{"$f":"BH233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement Reserves",null,null,null,0,0,0]
[]
[null,"ADJUSTED NET OPERATING INCOME",null,null,null,{"$f":"F231-F233","v":0},{"$f":"G231-G233","v":0},{"$f":"H231-H233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADJUSTED NET OPERATING INCOME",null,null,null,{"$f":"BF231-BF233","v":0},{"$f":"BG231-BG233","v":0},{"$f":"BH231-BH233","v":0}]
[]
[null,"DEBT SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEBT SERVICE"]
[null,"   1st Mortgage P&I",null,null,null,{"$f":"BF238","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   1st Mortgage P&I",null,null,null,0,0,0]
[null,"   1st Mortgage MIP",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   1st Mortgage MIP",null,null,null,0,0,0]
[null,"   1st Mortgage IRP (enter as negative)",null,null,null,0,0,0,"  Enter negative $ amnts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   1st Mortgage IRP (enter as negative)",null,null,null,{"$f":"DF240","v":0},0,0,"  Enter negative $ amnts"]
[null,"   2nd Mortgage P&I",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   2nd Mortgage P&I",null,null,null,0,0,0]
[null,"   2nd Mortgage MIP",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   2nd Mortgage MIP",null,null,null,0,0,0]
[null,"   Other Debt Service (explain)",null,null,null,0,0,0,{"$f":"IF(ABS(H243)+ABS(G243)+ABS(F243)=0,\"\",\"Include Explanation Below\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Other Debt Service (explain)",null,null,null,0,0,0,"Include Explanation Below"]
[null,"TOTAL DEBT SERVICE",null,null,null,{"$f":"SUM(F238:F243)","v":0},{"$f":"SUM(G238:G243)","v":0},{"$f":"SUM(H238:H243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF238:BF243)","v":0},{"$f":"SUM(BG238:BG243)","v":0},{"$f":"SUM(BH238:BH243)","v":0}]
[]
[null,"1st Mortgage DSCR:",null,null,null,{"$f":"IF(F244=0,\"NAP\",F235/SUM(F238:F240))","v":"NAP"},{"$f":"IF(G244=0,\"NAP\",G235/SUM(G238:G240))","v":"NAP"},{"$f":"IF(H244=0,\"NAP\",H235/SUM(H238:H240))","v":"NAP"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Mortgage DSCR:",null,null,null,{"$f":"IF(BF244=0,\"NAP\",BF235/SUM(BF238:BF240))","v":"NAP"},{"$f":"IF(BG244=0,\"NAP\",BG235/SUM(BG238:BG240))","v":"NAP"},{"$f":"IF(BH244=0,\"NAP\",BH235/SUM(BH238:BH240))","v":"NAP"}]
[]
[]
[null,null,null,null,null,{"$f":"F129","v":0},{"$f":"G129","v":1},{"$f":"H129","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF129","v":0},{"$f":"BG129","v":1},{"$f":"BH129","v":2}]
[null,"Information from Balance Sheet:",null,null,null,"Actual","Actual","Actual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Information from Balance Sheet:",null,null,null,"Actual","Actual","Actual"]
[null,"Project Accounts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Accounts:"]
[null,null,"Reserve for Replacements",null,null,{"$f":"BF252","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve for Replacements",null,null,{"$f":"DF252","v":0},0,0]
[null,null,"Residual Receipts",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual Receipts",null,null,0,0,0]
[null,null,"Other Reserves (explain)",null,null,0,0,0,{"$f":"IF(ABS(H254)+ABS(G254)+ABS(F254)=0,\"\",\"Include Explanation Below\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Reserves (explain)",null,null,0,0,0,"Include Explanation Below"]
[]
[null,"Secured Debt (Current Portion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secured Debt (Current Portion)"]
[null,null,"First Mortgage",null,null,{"$f":"BF257","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Mortgage",null,null,{"$f":"DF257","v":0},0,0]
[null,null,"Second Mortgage",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second Mortgage",null,null,0,0,0]
[null,null,"Other (explain)",null,null,0,0,0,{"$f":"IF(ABS(H259)+ABS(G259)+ABS(F259)=0,\"\",\"Include Explanation Below\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (explain)",null,null,0,0,0,"Include Explanation Below"]
[]
[null,"Secured Debt (Long Term Portion)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secured Debt (Long Term Portion)"]
[null,null,{"$f":"+C257","v":"First Mortgage"},null,null,{"$f":"BF262","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Mortgage",null,null,{"$f":"DF262","v":0},0,0]
[null,null,{"$f":"+C258","v":"Second Mortgage"},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second Mortgage",null,null,0,0,0]
[null,null,{"$f":"+C259","v":"Other (explain)"},null,null,0,0,0,{"$f":"IF(ABS(H264)+ABS(G264)+ABS(F264)=0,\"\",\"Include Explanation Below\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (explain)",null,null,0,0,0,"Include Explanation Below"]
[]
[]
[null,"Comments on Debt Service and Balance Sheet Amounts:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comments on Debt Service and Balance Sheet Amounts:"]
[]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[]
[]
[null,"Additional Comments:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Comments:"]
[]
[]
[]
[null,"Surplus Cash Calculations",null,null,null,{"$f":"\"Enter all amounts as positive values.\"","v":"Enter all amounts as positive values."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus Cash Calculations",null,null,null,"Enter all amounts as positive values."]
[null,"Projects not required to file AFS w/ HUD may omit this section",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projects not required to file AFS w/ HUD may omit this section"]
[null,"CASH  ",null,null,null,{"$f":"+'Initial Feasibility Assmt'!$F$3","v":0},{"$f":"F280+1","v":1},{"$f":"G280+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CASH  ",null,null,null,{"$f":"+'Initial Feasibility Assmt'!$F$3","v":0},{"$f":"BF280+1","v":1},{"$f":"BG280+1","v":2}]
[null,"Cash (Accounts 1110,1120,1191,1192)",null,null,null,{"$f":"BF281","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash (Accounts 1110,1120,1191,1192)",null,null,null,0,0,0]
[null,"Tenant subsidy vouchers due for period covered by financial statement",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant subsidy vouchers due for period covered by financial statement",null,null,null,{"$f":"DF282","v":0},0,0]
[null,{"$f":"BB283","v":"Other (Describe)"},{"$f":"BC283","v":0},{"$f":"BD283","v":0},{"$f":"BE283","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Describe)",null,null,null,0,0,0]
[null,"TOTAL CASH",null,null,null,{"$f":"SUM(F281:F283)","v":0},{"$f":"SUM(G281:G283)","v":0},{"$f":"SUM(H281:H283)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL CASH",null,null,null,{"$f":"SUM(BF281:BF283)","v":0},{"$f":"SUM(BG281:BG283)","v":0},{"$f":"SUM(BH281:BH283)","v":0}]
[]
[null,"OBLIGATIONS",null,null,null,{"$f":"+'Initial Feasibility Assmt'!$F$3","v":0},{"$f":"F286+1","v":1},{"$f":"G286+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBLIGATIONS",null,null,null,{"$f":"+'Initial Feasibility Assmt'!$F$3","v":0},{"$f":"BF286+1","v":1},{"$f":"BG286+1","v":2}]
[null,"Accrued Mortgage Interest",null,null,null,{"$f":"BF287","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accrued Mortgage Interest",null,null,null,0,0,0]
[null,"Deficient Tax / Insurance / MIP Escrow",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deficient Tax / Insurance / MIP Escrow",null,null,null,{"$f":"DF288","v":0},0,0]
[null,"Delinquent Reserve Deposits",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delinquent Reserve Deposits",null,null,null,0,0,0]
[null,"Accounts Payable (due within 30 days)",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounts Payable (due within 30 days)",null,null,null,0,0,0]
[null,"Loans and Notes Payable (due within 30 days)",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loans and Notes Payable (due within 30 days)",null,null,null,{"$f":"DF291","v":0},0,0]
[null,"Prepaid Revenue",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Revenue",null,null,null,0,0,0]
[null,"Utility Allowances (payable to tenants)",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Allowances (payable to tenants)",null,null,null,0,0,0]
[null,"Capital Recovery Payments Accrued",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery Payments Accrued",null,null,null,0,0,0]
[null,"Accrued Expenses (not escrowed)",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accrued Expenses (not escrowed)",null,null,null,0,0,0]
[null,"Tenant Security Deposits Liability (Account 2191)",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tenant Security Deposits Liability (Account 2191)",null,null,null,0,0,0]
[null,"Prepaid Rents (Account 2210)",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prepaid Rents (Account 2210)",null,null,null,{"$f":"DF297","v":0},0,0]
[null,"Insurance Proceeds",null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance Proceeds",null,null,null,0,0,0]
[null,{"$f":"BB299","v":"Other (Describe)"},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Describe)",null,null,null,0,0,0]
[null,"Other (Describe)",0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Describe)",null,null,null,{"$f":"DF300","v":0},0,0]
[null,"Other (Describe)",0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Describe)",null,null,null,0,0,0]
[null,"Other (Describe)",0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (Describe)",null,null,null,0,0,0]
[null,"TOTAL OBLIGATIONS",null,null,null,{"$f":"SUM(F287:F302)","v":0},{"$f":"SUM(G287:G302)","v":0},{"$f":"SUM(H287:H302)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL OBLIGATIONS",null,null,null,32482,34451,32113]
[null,"SURPLUS CASH (DEFICIENCY)",null,null,null,{"$f":"F284-F303","v":0},{"$f":"G284-G303","v":0},{"$f":"H284-H303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SURPLUS CASH (DEFICIENCY)",null,null,null,27564,34652,39060]
[]
[]
[null,"Line Item Group Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Item Group Summary"]
[null,"     Real Estate Taxes",null,null,null,{"$f":"F213","v":0},{"$f":"G213","v":0},{"$f":"H213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Real Estate Taxes",null,null,null,17032,17102,16956]
[null,"     Insurance",null,null,null,{"$f":"F216+F220+F221+F222+F223","v":0},{"$f":"G216+G220+G221+G222+G223","v":0},{"$f":"H216+H220+H221+H222+H223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Insurance",null,null,null,4474,5256,3839]
[null,"     Utilities & Garbage Removal",null,null,null,{"$f":"F187+F194","v":0},{"$f":"G187+G194","v":0},{"$f":"H187+H194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Utilities & Garbage Removal",null,null,null,23240,22256,23630]
[null,"     Management Fees",null,null,null,{"$f":"F168","v":0},{"$f":"G168","v":0},{"$f":"H168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Management Fees",null,null,null,32156,34455,37244]
[null,"     Salaries & Benefits",null,null,null,{"$f":"F165+F169+F189+F196+F199+F214+F217+F218+F219","v":0},{"$f":"G165+G169+G189+G196+G199+G214+G217+G218+G219","v":0},{"$f":"H165+H169+H189+H196+H199+H214+H217+H218+H219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Salaries & Benefits",null,null,null,72460,75263,60949]
[null,"     Other Administrative",null,null,null,{"$f":"F162+F164+F166+F167+F215+F170+F171+F172+F173+F174+F175+F176","v":0},{"$f":"G162+G164+G166+G167+G215+G170+G171+G172+G173+G174+G175+G176","v":0},{"$f":"H162+H164+H166+H167+H215+H170+H171+H172+H173+H174+H175+H176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Other Administrative",null,null,null,32829,39105,40221]
[null,"     Section 8 Administrative",null,null,null,{"$f":"F163","v":0},{"$f":"G163","v":0},{"$f":"H163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Section 8 Administrative",null,null,null,0,0,0]
[null,"     Oper./Repairs & Maintenance",null,null,null,{"$f":"F190+F191+F192+F193+F197+F198+F200+F201+F202+F203+F204+F205+F206+F207+F208+F209","v":0},{"$f":"G190+G191+G192+G193+G197+G198+G200+G201+G202+G203+G204+G205+G206+G207+G208+G209","v":0},{"$f":"H190+H191+H192+H193+H197+H198+H200+H201+H202+H203+H204+H205+H206+H207+H208+H209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Oper./Repairs & Maintenance",null,null,null,54397,49091,49773]
[null,"     Security",null,null,null,{"$f":"F195","v":0},{"$f":"G195","v":0},{"$f":"H195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Security",null,null,null,0,0,0]
[null,"     Elderly/Disabled Services",null,null,null,{"$f":"F227","v":0},{"$f":"G227","v":0},{"$f":"H227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Elderly/Disabled Services",null,null,null,0,0,0]
[null,"     Neighborhood Network",null,null,null,{"$f":"F210","v":0},{"$f":"G210","v":0},{"$f":"H210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Neighborhood Network",null,null,null,0,0,0]
[]
[null,"Total Expenses",null,null,null,{"$f":"SUM(F308:F318)","v":0},{"$f":"SUM(G308:G318)","v":0},{"$f":"SUM(H308:H318)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,236588,242528,232612]
[null,"Check",null,null,null,{"$f":"F320-F230","v":0},{"$f":"G320-G230","v":0},{"$f":"H320-H230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,0,0,0]

{"sheet":"StartInput","index":5,"n_rows":81,"n_cols":34,"rows_kept":81,"cut":false,"hidden":false,"merged":[[65,7,65,10],[55,7,56,10],[61,7,61,10],[62,7,62,10],[36,13,36,14],[46,1,47,10],[48,1,49,10],[50,1,51,10],[52,1,53,10],[63,7,63,10],[64,7,64,10],[57,7,57,10],[58,7,58,10],[59,7,59,10],[60,7,60,10],[77,6,77,10],[80,6,80,10],[67,6,67,10],[70,6,70,10],[71,6,71,10],[72,6,72,10],[73,6,73,10],[78,6,78,10],[68,6,68,10],[69,6,69,10],[76,6,76,10],[39,19,39,21],[4,22,5,22],[7,4,7,6],[8,4,8,6],[9,4,9,6],[4,15,5,15],[4,17,5,17],[5,4,5,6],[4,16,5,16],[4,18,5,18],[4,19,5,19],[6,4,6,6],[19,4,19,6],[13,4,13,6],[22,1,22,5],[19,1,19,3],[4,23,5,23],[4,24,5,24],[38,19,38,21],[4,20,5,20],[11,4,11,6],[12,4,12,6],[4,21,5,21],[16,4,16,6],[14,4,14,6],[17,4,17,6],[18,4,18,6],[15,4,15,6]]}
[]
[null,{"$f":"\"Primary Input Page for \"&'Data Entry'!$F$3","v":"Primary Input Page for 0"},null,null,null,null,null,null,null,"GRP Model Version:","1.02p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hide these columns in production version"]
[null,null,null,null,"Current Model Progress/Stage Date:",{"$f":"MAX(Cover!$E$16:$E$30)","v":"00:00:00"},null,null,null,"Revision Date:","2009-10-26"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional Bathroom Component Replacement Summary"]
[null,"General Information:",null,null,null,null,null,null,"Complete Both Columns Below",null,null,null,null,null,null,"Number of Units","Unit Type","# Bedrooms / Unit","# of Baths / Unit","# of Sinks & Faucets / Unit","# of Toilets / Unit","# of Shower- heads / Unit","Total Sinks & Faucets","Total Toilets","Total Showerheads"]
[null,"Legal Name of Owner Entity:",null,null,null,null,null,null,"Property Breakdown:","Current","Underwritten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limited Partnership",null,null,null,"Yes"]
[null,"Owner's Street Address:",null,null,null,null,null,null,"# of Units Total (Asst + Unasst):",{"$f":"J8+J9","v":0},{"$f":"K8+K9","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P7*T7","v":0},{"$f":"$P7*U7","v":0},{"$f":"$P7*V7","v":0},null,null,"LLC",null,null,null,"No"]
[null,"Owner City, State:",null,null,null,null,null,null,"# of Section 8 Assisted",{"$f":"'Data Entry'!F20","v":0},{"$f":"J8","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P8*T8","v":0},{"$f":"$P8*U8","v":0},{"$f":"$P8*V8","v":0},null,null,"Corporation",null,null,null,"N/A"]
[null,"Ownership Entity Type:",null,null,null,null,null,null,"# of Unassisted",{"$f":"'Data Entry'!G20","v":0},{"$f":"J9","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Other"]
[null,"Owner Contact:",null,null,null,null,null,null,"# of Non-Revenue Units:",{"$f":"'Data Entry'!I20","v":0},{"$f":"J10","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Owner's Contact Phone Number:",null,null,null,null,null,null,"Unit Mix:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Identity of Interest"]
[null,"General Partner:",null,null,null,null,null,null,"0 Bedroom (efficiency)",{"$f":"'Data Entry'!E12","v":0},{"$f":"J12","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Non-Identity of Interest"]
[null,"Management Company:",null,null,null,null,null,null,"1 Bedroom",{"$f":"'Data Entry'!E13","v":0},{"$f":"J13","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Type of Agent:",null,null,null,null,null,null,"2 Bedroom",{"$f":"'Data Entry'!E14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Year Constructed:",null,null,null,null,null,null,"3 Bedroom",{"$f":"'Data Entry'!E15","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Year Rehab Completed:",null,null,null,null,null,null,"4 Bedroom",{"$f":"'Data Entry'!E16","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Loan Servicer:",null,null,null,null,null,null,"5 Bedroom",{"$f":"'Data Entry'!E17","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Lender Name:",null,null,null,null,null,null,"6 Bedroom",{"$f":"'Data Entry'!E18","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Note Holder (if available):",null,null,null,null,null,null,"7 Bedroom",{"$f":"'Data Entry'!E19","v":0},0,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"PAE Name:",null,null,null,null,null,null,{"$f":"IF(OR(SUM(J8:J9)<>J7,SUM(K8:K9)<>K7,SUM(J12:J19)<>J7,SUM(K12:K19)<>K7),\"Total unit count and distribution are not matching\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Assumptions for Actuals and Pro Forma",null,null,null,null,null,null,"Types:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Current YTD actuals are through month number:",null,null,null,null,null,null,"Rural or (Sub)Urban?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"1st Year of Pro Forma (after Grant/Loan Closing):",null,null,null,null,null,null,"Elderly or Family?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(ISERROR(AB25),\"\",IF(OR(G24=AB25,G24=AB25+1),\"\",\"Verify First Year of Pro Forma\"))","v":"Verify First Year of Pro Forma"},null,null,null,null,null,null,"If Urban, MSA or Other?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,{"$f":"YEAR(Cover!E12)","v":1900}]
[null,"Apartment Rent Loss",null,null,null,null,null,null,"Elevator, Garden, or Mixed?:",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Historical Project Vacancy Rate (Apts Only):",null,null,null,null,{"$f":"AVERAGE('Inc & Exp'!E27:G27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Rural",null,"Elderly",null,"CreditVest"]
[null,"Historical Project Bad Debt Rate (Apts Only):",null,null,null,null,{"$f":"AVERAGE('Inc & Exp'!E28:G28)","v":0},null,"Flood Insurance Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Suburban",null,"Family",null,"Ontra, Inc."]
[null,"Current Project Vacancy Rate (Apts Only):",null,null,null,null,0,null,"Is the project is in a Special Flood Hazard Zone? ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Urban",null,null,null,"Signet Partners"]
[null,"GRP Mininum Apartment Rent Loss = 5.0%",null,null,null,null,null,null,"If yes, does the subject already carry flood insurance?",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Urban MSA",null,"Elevator"]
[null,"Formula for Underwritten Vacancy Rate (Apts Only)",null,null,null,null,{"$f":"MAX(3%,G27)","v":0.03},null,{"$f":"IF(AND(K29=\"Yes\",K30=\"No\",'Inc & Exp'!L101=0),\"Ensure flood insurance is underwritten\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Urban Other",null,"Garden"]
[null,"Formula for Underwritten Bad Debt Rate (Apts Only)",null,null,null,null,{"$f":"MAX(G27+G28,5%)-G31","v":2.0000000000000004E-2},null,"Reserve for Replacement Economic Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,"Not Urban",null,"Mixed"]
[null,"Underwritten Apartment Vacancy Loss (% of GPR)",null,null,null,null,{"$f":"G31","v":0.03},null,"Reserve Account Interest Rate:",null,{"$f":"'Program Variables'!D6","v":1.4999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Underwritten Apartment Bad Debt Loss (% of GPR)",null,null,null,null,{"$f":"G32","v":2.0000000000000004E-2},null,"PCA Capital Needs Inflation Rate",null,{"$f":"'Program Variables'!D5","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(K33<>'Program Variables'!D6,\"Verify Reserve Acct Interest Rate\",IF(K34<>'Program Variables'!D5,\"Verify Cap Needs Inflation Rate\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Property Management Fee",null,null,null,null,null,null,{"$f":"IF('Program Variables'!H21=0,\"\",IF('Program Variables'!H21=1,\"There is one Program Variables non-standard setting\",\"There are \"&'Program Variables'!H21&\" Program Variables non-standard settings\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"GRP Management Fee Must Be At or Below Current Field Office Maximum",null,null,null,null,null,null,"Reserve for Replacement / Residual Receipts Balances",null,null,null,null,"TOTALS",null,{"$f":"SUM(P7:P36)","v":0},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"SUM(W7:W36)","v":0},{"$f":"SUM(X7:X36)","v":0},{"$f":"SUM(Y7:Y36)","v":0}]
[null,"Management Fee regulated by HUD?",null,null,null,null,null,null,{"$f":"'Data Entry'!H129&\" Reserve Balance\"","v":"2 Reserve Balance"},null,{"$f":"+'Data Entry'!$H$252","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W37<>W39,\"Mismatch\",\"\")","v":""},{"$f":"IF(X37<>X39,\"Mismatch\",\"\")","v":""},{"$f":"IF(Y37<>Y39,\"Mismatch\",\"\")","v":""}]
[null,{"$f":"'Data Entry'!F129&\" Property Management Fee (PUPM)\"","v":"0 Property Management Fee (PUPM)"},null,null,null,null,{"$f":"+'Data Entry'!$M167","v":{"$error":"#DIV/0!"}},null,"Current Reserve Balance",null,0,null,null,null,null,null,null,null,null,"TOTALS FROM CAP NEEDS INPUT",null,null,{"$f":"SUM('Cap Needs Input'!C435:C437)","v":0},{"$f":"SUM('Cap Needs Input'!C501:C503)","v":0},{"$f":"SUM('Cap Needs Input'!C468:C470)","v":0}]
[null,{"$f":"'Data Entry'!G129&\" Property Management Fee (PUPM)\"","v":"1 Property Management Fee (PUPM)"},null,null,null,null,{"$f":"+'Data Entry'!$M168","v":{"$error":"#DIV/0!"}},null,"Anticipated R4R Deposits (Pre-Closing):",null,0,null,null,null,null,null,null,null,null,"Low flow faucets, toilets, and showerheads"]
[null,{"$f":"'Data Entry'!H129&\" Property Management Fee (PUPM)\"","v":"2 Property Management Fee (PUPM)"},null,null,null,null,{"$f":"+'Data Entry'!$M169","v":{"$error":"#DIV/0!"}},null,"Anticipated R4R Withdrawals (Pre-Closing):",null,0]
[null,{"$f":"IF(G38=\"No\",\"Field Office Maximum Fee Not Applicable\",\"Current Field Office Maximum Property Management Fee (PUPM)\")","v":"Current Field Office Maximum Property Management Fee (PUPM)"},null,null,null,null,0,null,"Anticipated R4R Balance Just Prior To Closing:",null,{"$f":"SUM(K39:K41)","v":0}]
[null,"Underwritten Property Management Fee (PUPM)",null,null,null,null,0,null,{"$f":"'Data Entry'!H129&\" Residual Receipts Balance\"","v":"2 Residual Receipts Balance"},null,{"$f":"+'Data Entry'!$H$253","v":0}]
[null,"Number of Units for Property Management Fee Purposes",null,null,null,null,{"$f":"K7","v":0},null,"Anticipated Res Rcpts Balance Just Prior To Closing:",null,0]
[null,{"$f":"IF(G44>K7,\"Management Fee unit count exceeds the underwritten total\",\"\")","v":""}]
[]
[null,"Comments:"]
[]
[null,"Comments:"]
[]
[null,"Comments:"]
[]
[null,"Comments:"]
[]
[null,null,null,null,null,"Tenant","Owner"]
[null,null,null,"Utility Rate Table","Consumption","(Residential)","(Commercial)","Comments"]
[null,null,null,"Type of Utility","Unit","Tenant Paid","Project Paid"]
[null,null,null,"Dollar","Dollar",1,1,"Comment"]
[null,null,null,"Electricity","KWH",0,0,"Comment"]
[null,null,null,"Fuel Oil","Gallons",0,0,"Comment"]
[null,null,null,"Natural Gas",null,0,0,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTUh","Gallons"]
[null,null,null,"Propane","Gallons",0,0,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Therms","ccf"]
[null,null,null,"Kerosene","Gallons",0,0,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ccf"]
[null,null,null,"Water",null,0,0,"Comment"]
[null,null,null,"Sewer",null,0,0,"Comment"]
[null,null,null,"Other",null,0,0,"Comment"]
[null,null,null,{"$f":"IF(E64<>E65,\"Water and Sewer should be the same consumption unit type\",\"\")","v":""}]
[null,null,null,"Utility Usage","Util Source","Paid By","Comments"]
[null,null,null,"Cooking",null,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,"Owner"]
[null,null,null,"In Unit: Heat",null,null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas",null,"Tenant"]
[null,null,null,"In Unit: AC","Electricity",null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propane"]
[null,null,null,"In Unit: Lighting/Other Elec","Electricity",null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Oil"]
[null,null,null,"In Unit: Cold Water","Water & Sewer",null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kerosene"]
[null,null,null,"Hot Water (heating)",null,null,"Comment"]
[null,null,null,"Laundry: Washers","Electricity",null,"Comment"]
[null,null,null,"Laundry : Dryers",null,null,"Comment"]
[null,null,null,"Common Area: Heat",null,"Owner","Comment"]
[null,null,null,"Common Area: AC","Electricity","Owner","Comment"]
[null,null,null,"Common Area: Hot Water (heat)",null,"Owner","Comment"]
[null,null,null,"Common Area: Cold Water","Water & Sewer","Owner","Comment"]
[null,null,null,"Common Area: Lighting","Electricity","Owner","Comment"]

{"sheet":"Initial Feasibility Assmt","index":6,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[[37,1,39,12],[40,1,42,12],[43,1,45,12],[2,11,2,12]]}
[]
[null,null,null,null,null,"GRP Initial Feasibility Assessment for:",{"$f":"+'Data Entry'!$F$3","v":0}]
[null,null,null,null,"Three Years' AFS Starting with:",{"$f":"+'Data Entry'!$F$43","v":0},{"$f":"+'Data Entry'!F24","v":0},"Units",null,null,"Feasibility Criteria Type:",{"$f":"+'Feasibility Criteria'!B18","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,{"$f":"F3","v":0},{"$f":"E6+1","v":1},{"$f":"F6+1","v":2},"Feasibility"]
[null,"Line Description",null,null,"Actual","Actual","Actual","Assessment",null,"Explanation",null,"         Feasibility Criteria"]
[null,"Feasibility Assessment:"]
[]
[null,"Gross Potential (Apartments)",null,null,{"$f":"+'Data Entry'!F133+'Data Entry'!F134+'Data Entry'!F135","v":0},{"$f":"+'Data Entry'!G133+'Data Entry'!G134+'Data Entry'!G135","v":0},{"$f":"+'Data Entry'!H133+'Data Entry'!H134+'Data Entry'!H135","v":0},{"$f":"+G10","v":0},null,{"$f":"\"Actual for \"&$F$3+2","v":"Actual for 2"}]
[null,"Gross Potential (Other)",null,null,{"$f":"+'Data Entry'!F136+'Data Entry'!F137","v":0},{"$f":"+'Data Entry'!G136+'Data Entry'!G137","v":0},{"$f":"+'Data Entry'!H136+'Data Entry'!H137","v":0},{"$f":"ROUND((G11+F11*(1+$L$11)+E11*((1+$L$11)^2))/3,0)","v":0},null,{"$f":"\"Average, trended to \"&$F$3+2","v":"Average, trended to 2"},null,{"$f":"'Program Variables'!D4","v":2.5000000000000001E-2},"trending rate"]
[null,"Rent Loss (Apartments)",null,null,{"$f":"+'Data Entry'!F141+'Data Entry'!F155","v":0},{"$f":"+'Data Entry'!G141+'Data Entry'!G155","v":0},{"$f":"+'Data Entry'!H141+'Data Entry'!H155","v":0},{"$f":"-ROUND(H10*J12,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"+H29","v":{"$error":"#DIV/0!"}},"see below"]
[null,"Rent Loss (Other)",null,null,{"$f":"+'Data Entry'!F146-'Data Entry'!F141+'Data Entry'!F156","v":0},{"$f":"+'Data Entry'!G146-'Data Entry'!G141+'Data Entry'!G156","v":0},{"$f":"+'Data Entry'!H146-'Data Entry'!H141+'Data Entry'!H156","v":0},{"$f":"ROUND((G13+F13*(1+$L$11)+E13*((1+$L$11)^2))/3,0)","v":0},null,{"$f":"+$J$11","v":"Average, trended to 2"}]
[null,"Other Income",null,null,{"$f":"+'Data Entry'!F159-SUM(E8:E13)","v":0},{"$f":"+'Data Entry'!G159-SUM(F8:F13)","v":0},{"$f":"+'Data Entry'!H159-SUM(G8:G13)","v":0},{"$f":"ROUND((G14+F14*(1+$L$11)+E14*((1+$L$11)^2))/3,0)","v":0},null,{"$f":"+$J$11","v":"Average, trended to 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(H21-G21)/$G$3","v":{"$error":"#N/A"}},"post-GRP R4R increase PUPA"]
[null,null,"Effective Gross Income",null,{"$f":"SUM(E8:E15)","v":0},{"$f":"SUM(F8:F15)","v":0},{"$f":"SUM(G8:G15)","v":0},{"$f":"SUM(H8:H15)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"+-G21/$G$3","v":{"$error":"#DIV/0!"}},"pre-GRP R4R deposit PUPA"]
[]
[null,"Utilities Expenses",null,null,{"$f":"-('Data Entry'!F310-'Data Entry'!F194)","v":0},{"$f":"-('Data Entry'!G310-'Data Entry'!G194)","v":0},{"$f":"-('Data Entry'!H310-'Data Entry'!H194)","v":0},{"$f":"ROUND((G18+F18*(1+$L$11)+E18*((1+$L$11)^2))/3*(1-L18),0)","v":0},null,"Average, trended, minus",null,0.15,"reduction",null,{"$f":"+-H18/(1-L18)+H18","v":0},{"$f":"+O18/$G$3","v":{"$error":"#DIV/0!"}},"PUPA Utilities saving"]
[null,"Oper/Repairs & Maintenance",null,null,{"$f":"+-'Data Entry'!F315","v":0},{"$f":"+-'Data Entry'!G315","v":0},{"$f":"+-'Data Entry'!H315","v":0},{"$f":"ROUND((G19+F19*(1+$L$11)+E19*((1+$L$11)^2))/3*(1-L19),0)","v":0},null,"Average, trended, minus",null,0.1,"reduction",null,{"$f":"+-H19/(1-L19)+H19","v":0},{"$f":"+O19/$G$3","v":{"$error":"#DIV/0!"}},"PUPA Maint saving"]
[null,"Other Operating Expenses",null,null,{"$f":"+-'Data Entry'!F230-E19-E18","v":0},{"$f":"+-'Data Entry'!G230-F19-F18","v":0},{"$f":"+-'Data Entry'!H230-G19-G18","v":0},{"$f":"ROUND((G20+F20*(1+$L$11)+E20*((1+$L$11)^2))/3,0)","v":0},null,{"$f":"+$J$11","v":"Average, trended to 2"}]
[null,"Replacement Reserve Deposit",null,null,{"$f":"+-'Data Entry'!F233","v":0},{"$f":"+-'Data Entry'!G233","v":0},{"$f":"+-'Data Entry'!H233","v":0},{"$f":"-$L$21*$G$3","v":{"$error":"#N/A"}},null,"Median for M2M debt restructures",null,{"$f":"+'Feasibility Criteria'!B24","v":{"$error":"#N/A"}},"PUPA"]
[]
[null,null,"Adjusted NOI",null,{"$f":"SUM(E15:E22)","v":0},{"$f":"SUM(F15:F22)","v":0},{"$f":"SUM(G15:G22)","v":0},{"$f":"SUM(H15:H22)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Total Mortgage Debt Service",null,null,{"$f":"+-'Data Entry'!F244","v":0},{"$f":"+-'Data Entry'!G244","v":0},{"$f":"+-'Data Entry'!H244","v":0},{"$f":"+G25","v":0},null,{"$f":"\"Actual for \"&$F$3+2","v":"Actual for 2"}]
[]
[null,null,"Operating Cushion",null,{"$f":"SUM(E23:E26)","v":0},{"$f":"SUM(F23:F26)","v":0},{"$f":"SUM(G23:G26)","v":0},{"$f":"SUM(H23:H26)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,"Apartment rent loss assessment is greater of:"]
[null,"Rent Loss (Apartments) % of GPR",null,null,{"$f":"+-E12/E10","v":{"$error":"#DIV/0!"}},{"$f":"+-F12/F10","v":{"$error":"#DIV/0!"}},{"$f":"+-G12/G10","v":{"$error":"#DIV/0!"}},{"$f":"MAX(J29+$L$29,$L$30)","v":{"$error":"#DIV/0!"}},null,{"$f":"AVERAGE(E29:G29)","v":{"$error":"#DIV/0!"}},"historical average plus",{"$f":"+'Feasibility Criteria'!B22","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,"or",{"$f":"+'Feasibility Criteria'!B21","v":{"$error":"#N/A"}}]
[]
[null,"Operating Cushion % of Expenses*",null,null,{"$f":"+-E27/(SUM(E17:E20))","v":{"$error":"#DIV/0!"}},{"$f":"+-F27/(SUM(F17:F20))","v":{"$error":"#DIV/0!"}},{"$f":"+-G27/(SUM(G17:G20))","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(-H27/SUM(H17:H20),4)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H32>=L32,\"Pass\",\"Fail\")","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND('Feasibility Criteria'!B31,3)","v":{"$error":"#N/A"}},"*"]
[null,"Debt Service Coverage Ratio*",null,null,{"$f":"IF(E25=0,\"NA\",E23/-E25)","v":"NA"},{"$f":"IF(F25=0,\"NA\",F23/-F25)","v":"NA"},{"$f":"IF(G25=0,\"NA\",G23/-G25)","v":"NA"},{"$f":"IF(H25=0,\"NA\",ROUND(H23/-H25,4))","v":"NA"},null,{"$f":"IF(H33>=L33,\"Pass\",\"Fail\")","v":{"$error":"#N/A"}},null,{"$f":"ROUND('Feasibility Criteria'!B33,3)","v":{"$error":"#N/A"}},"*"]
[null,null,{"$f":"IF(OR(J32=\"Fail\",J33=\"Fail\"),\"Does not pass, consider owner info and complete revised IFA sheet\",\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"\"*Cushion / coverage standard for \"&L3&\" is \"&'Feasibility Criteria'!B35","v":{"$error":"#N/A"}}]
[]
[]
[null,"PAE Comments on Feasibility Assessment: "]
[]
[]
[null,"Additional comments:"]
[]
[]
[null,"Additional comments:"]
[]
[]
[]
[null,null,null,null,{"$f":"E6","v":0},{"$f":"E48+1","v":1},{"$f":"F48+1","v":2},"Feasibility"]
[null,null,"Line Item Group Summary",null,"Actual","Actual","Actual","Assessment"]
[null,null,"     Real Estate Taxes",null,{"$f":"-'Data Entry'!F308","v":0},{"$f":"-'Data Entry'!G308","v":0},{"$f":"-'Data Entry'!H308","v":0},{"$f":"ROUND((G50+F50*(1+$L$11)+E50*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Insurance",null,{"$f":"-'Data Entry'!F309","v":0},{"$f":"-'Data Entry'!G309","v":0},{"$f":"-'Data Entry'!H309","v":0},{"$f":"ROUND((G51+F51*(1+$L$11)+E51*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Utilities",null,{"$f":"-'Data Entry'!F310+'Data Entry'!F194","v":0},{"$f":"-'Data Entry'!G310+'Data Entry'!G194","v":0},{"$f":"-'Data Entry'!H310+'Data Entry'!H194","v":0},{"$f":"ROUND((G52+F52*(1+$L$11)+E52*((1+$L$11)^2))/3*(1-L18),0)","v":0}]
[null,null,"     Garbage Removal",null,{"$f":"-'Data Entry'!F194","v":0},{"$f":"-'Data Entry'!G194","v":0},{"$f":"-'Data Entry'!H194","v":0},{"$f":"ROUND((G53+F53*(1+$L$11)+E53*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Management Fees",null,{"$f":"-'Data Entry'!F311","v":0},{"$f":"-'Data Entry'!G311","v":0},{"$f":"-'Data Entry'!H311","v":0},{"$f":"ROUND((G54+F54*(1+$L$11)+E54*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Salaries & Benefits",null,{"$f":"-'Data Entry'!F312","v":0},{"$f":"-'Data Entry'!G312","v":0},{"$f":"-'Data Entry'!H312","v":0},{"$f":"ROUND((G55+F55*(1+$L$11)+E55*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Other Administrative",null,{"$f":"-'Data Entry'!F313","v":0},{"$f":"-'Data Entry'!G313","v":0},{"$f":"-'Data Entry'!H313","v":0},{"$f":"ROUND((G56+F56*(1+$L$11)+E56*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Section 8 Administrative",null,{"$f":"-'Data Entry'!F314","v":0},{"$f":"-'Data Entry'!G314","v":0},{"$f":"-'Data Entry'!H314","v":0},{"$f":"ROUND((G57+F57*(1+$L$11)+E57*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Oper./Repairs & Maintenance",null,{"$f":"-'Data Entry'!F315","v":0},{"$f":"-'Data Entry'!G315","v":0},{"$f":"-'Data Entry'!H315","v":0},{"$f":"ROUND((G58+F58*(1+$L$11)+E58*((1+$L$11)^2))/3*(1-L19),0)","v":0}]
[null,null,"     Security",null,{"$f":"-'Data Entry'!F316","v":0},{"$f":"-'Data Entry'!G316","v":0},{"$f":"-'Data Entry'!H316","v":0},{"$f":"ROUND((G59+F59*(1+$L$11)+E59*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Elderly/Disabled Services",null,{"$f":"-'Data Entry'!F317","v":0},{"$f":"-'Data Entry'!G317","v":0},{"$f":"-'Data Entry'!H317","v":0},{"$f":"ROUND((G60+F60*(1+$L$11)+E60*((1+$L$11)^2))/3,0)","v":0}]
[null,null,"     Neighborhood Network",null,{"$f":"-'Data Entry'!F318","v":0},{"$f":"-'Data Entry'!G318","v":0},{"$f":"-'Data Entry'!H318","v":0},{"$f":"ROUND((G61+F61*(1+$L$11)+E61*((1+$L$11)^2))/3,0)","v":0}]
[]
[null,null,"Total Expenses",null,{"$f":"SUM(E50:E61)","v":0},{"$f":"SUM(F50:F61)","v":0},{"$f":"SUM(G50:G61)","v":0},{"$f":"SUM(H50:H61)","v":0}]
[null,null,"check",null,{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},{"$f":"SUM(G18:G20)","v":0},{"$f":"SUM(H18:H20)","v":0}]

{"sheet":"RentInput","index":7,"n_rows":124,"n_cols":35,"rows_kept":124,"cut":false,"hidden":false,"merged":[[35,13,38,16],[39,13,40,16],[42,5,42,6],[22,5,22,6],[28,13,29,16],[30,13,30,16],[31,13,34,16],[6,13,9,16],[11,13,14,16],[15,13,18,16],[19,13,22,16],[10,13,10,16]]}
[" "]
[null,{"$f":"\"Rental Comparison for \"&'Data Entry'!$F$3","v":"Rental Comparison for 0"}]
[null,{"$f":"+'Rehab Escrow Needs'!$B$3","v":"PAE Name: "},null,null,null,null,null,null,null,null,null,null,null,null,"Current Model Progress/Stage Date:",{"$f":"MAX(Cover!$E$16:$E$30)","v":"00:00:00"}]
[null,"Note: An Optional Unit Size Blending Table is provided. It begins at row 51."]
[]
[]
[null,null,"Current Assisted Rental Breakdown:",null,null,null,null,null,"Current Unassisted Rental Breakdown:",null,null,null,null,"Comments on current rents:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!G2","v":"Yes"}]
[null,null,null,null,"Are there Utility Allowances?",null,{"$f":"IF(AND(F8=\"Yes\",G20=0),\"Please enter the utility allowances\",IF(AND(F8=\"No\",G20>0),\"Inconsistent entry: please delete utility allowances if there are none\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!G3","v":"No"}]
[null,null,"Note 1: U/A should be for the subject property per form HUD-92458 Rental Schedule."]
[null,null,"Note 2: U/A should be zero ONLY if all utilities are owner paid."]
[null,null,"Unit Type","# of Units","Rent ($pupm)","Gross Potential Rent","U/A: Utility Allowance",null,"Unit Type","# of Units","Rent ($pupm)","Gross Potential Rent",null,"Discuss any differences between current GPR and most recent AFS"]
[null,null,"0BR",{"$f":"'Data Entry'!F12","v":0},0,{"$f":"D12*E12*12","v":0},0,null,"0BR",{"$f":"'Data Entry'!G12","v":0},0,{"$f":"J12*K12*12","v":0},null,"Additional comments:"]
[null,null,"1BR",{"$f":"'Data Entry'!F13","v":0},0,0,0,null,"1BR",{"$f":"'Data Entry'!G13","v":0},0,0]
[null,null,"2BR",{"$f":"'Data Entry'!F14","v":0},0,0,0,null,"2BR",{"$f":"'Data Entry'!G14","v":0},0,0]
[null,null,"3BR",{"$f":"'Data Entry'!F15","v":0},0,0,0,null,"3BR",{"$f":"'Data Entry'!G15","v":0},0,0]
[null,null,"4BR",{"$f":"'Data Entry'!F16","v":0},0,0,0,null,"4BR",{"$f":"'Data Entry'!G16","v":0},0,0,null,"Additional comments:"]
[null,null,"5BR",{"$f":"'Data Entry'!F17","v":0},0,0,0,null,"5BR",{"$f":"'Data Entry'!G17","v":0},0,0]
[null,null,"6BR",{"$f":"'Data Entry'!F18","v":0},0,0,0,null,"6BR",{"$f":"'Data Entry'!G18","v":0},0,0]
[null,null,"7BR",{"$f":"'Data Entry'!F19","v":0},0,0,0,null,"7BR",{"$f":"'Data Entry'!G19","v":0},0,0]
[null,null,"Tot/Ave:",{"$f":"SUM(D12:D19)","v":0},{"$f":"IF(SUM(E12:E19)=0,0,SUM(E12:E19)/COUNTIF(E12:E19,\"<>0\"))","v":0},{"$f":"SUM(F12:F19)","v":0},{"$f":"IF(SUM(G12:G19)=0,0,SUM(G12:G19)/(COUNTIF(G12:G19,\"<>0\")-COUNTBLANK(G12:G19)))","v":0},null,"Tot/Ave:",{"$f":"SUM(J12:J19)","v":0},{"$f":"IF(SUM(K12:K19)=0,0,SUM(K12:K19)/(COUNTIF(K12:K19,\"<>0\")-COUNTBLANK(K12:K19)))","v":0},{"$f":"SUM(L12:L19)","v":0},null,"Additional comments:"]
[null,null,"Wghtd Aves:","NAP",{"$f":"IF($D$20=0,0,(E12*($D$12/$D$20))+(E13*($D$13/$D$20))+(E14*($D$14/$D$20))+(E15*($D$15/$D$20))+(E16*($D$16/$D$20))+(E17*($D$17/$D$20))+(E18*($D$18/$D$20))+(E19*($D$19/$D$20)))","v":0},"NAP",{"$f":"IF($D$20=0,0,(G12*($D$12/$D$20))+(G13*($D$13/$D$20))+(G14*($D$14/$D$20))+(G15*($D$15/$D$20))+(G16*($D$16/$D$20))+(G17*($D$17/$D$20))+(G18*($D$18/$D$20))+(G19*($D$19/$D$20)))","v":0},null,"Wghtd Aves:","NAP",{"$f":"IF($J$20=0,0,(K12*($J$12/$J$20))+(K13*($J$13/$J$20))+(K14*($J$14/$J$20))+(K15*($J$15/$J$20))+(K16*($J$16/$J$20))+(K17*($J$17/$J$20))+(K18*($J$18/$J$20))+(K19*($J$19/$J$20)))","v":0},"NAP"]
[]
[null,null,"Total Current Gross Potential Rent:",null,null,{"$f":"F20+L20","v":0},null,"   Note: GPR does not include U/A"]
[null,null,{"$f":"+'Data Entry'!H129&\" Gross Potential Rent:\"","v":"2 Gross Potential Rent:"},null,null,{"$f":"+'Data Entry'!H133+'Data Entry'!H134+'Data Entry'!H135","v":0}]
[null,null,{"$f":"\"Current vs. \"&'Data Entry'!H129","v":"Current vs. 2"},null,null,{"$f":"+F23/F24-1","v":{"$error":"#DIV/0!"}},null,{"$f":"\"Current GPR is \"&IF(F25>=0,\"higher\",\"lower\")&\" than \"&'Data Entry'!$H$129","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,null,"Underwritten Assisted Rental Breakdown:",null,null,null,null,null,"Underwritten Unassisted Rental Breakdown:",null,null,null,null,"Comments on proposed rents:"]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(D32+J32<>StartInput!K12,RentInput!D33+RentInput!J33<>StartInput!K13,RentInput!D34+RentInput!J34<>StartInput!K14,RentInput!D35+RentInput!J35<>StartInput!K15,RentInput!D36+RentInput!J36<>StartInput!K16,RentInput!D37+RentInput!J37<>StartInput!K17,RentInput!D38+RentInput!J38<>StartInput!K18,RentInput!D39+RentInput!J39<>StartInput!K19),\"Unit Counts Do Not Match Entry on StartInput\",\"\")","v":""}]
[null,null,"Unit Type","# of Units","Rent ($pupm)","Gross Potential Rent","U/A: Utility Allowance",null,"Unit Type","# of Units","Rent ($pupm)","Gross Potential Rent",null,"Discuss any differences between underwritten and current GPR."]
[null,null,"0BR",{"$f":"D12","v":0},0,{"$f":"D32*E32*12","v":0},{"$f":"G12","v":0},null,"0BR",{"$f":"J12","v":0},0,{"$f":"J32*K32*12","v":0},null,"Discuss how / when utility allowances were verified."]
[null,null,"1BR",{"$f":"D13","v":0},0,0,0,null,"1BR",{"$f":"J13","v":0},0,0]
[null,null,"2BR",0,0,0,0,null,"2BR",0,0,0]
[null,null,"3BR",0,0,0,0,null,"3BR",0,0,0]
[null,null,"4BR",0,0,0,{"$f":"G16","v":0},null,"4BR",0,0,0,null,"Discuss any proposed changes to unit mix or utility allowances."]
[null,null,"5BR",0,0,0,{"$f":"G17","v":0},null,"5BR",0,0,0]
[null,null,"6BR",0,0,0,{"$f":"G18","v":0},null,"6BR",0,0,0]
[null,null,"7BR",0,0,0,{"$f":"G19","v":0},null,"7BR",0,0,0]
[null,null,"Tot/Ave:",{"$f":"SUM(D32:D39)","v":0},{"$f":"IF(SUM(E32:E39)=0,0,SUM(E32:E39)/COUNTIF(E32:E39,\"<>0\"))","v":0},{"$f":"SUM(F32:F39)","v":0},{"$f":"IF(SUM(G32:G39)=0,0,SUM(G32:G39)/(COUNTIF(G32:G39,\"<>0\")-COUNTBLANK(G32:G39)))","v":0},null,"Tot/Ave:",{"$f":"SUM(J32:J39)","v":0},{"$f":"IF(SUM(K32:K39)=0,0,SUM(K32:K39)/(COUNTIF(K32:K39,\"<>0\")-COUNTBLANK(K32:K39)))","v":0},{"$f":"SUM(L32:L39)","v":0},null,"Additional comments:"]
[null,null,"Wghtd Aves:","NAP",{"$f":"IF($D$40=0,0,(E32*($D$32/$D$40))+(E33*($D$33/$D$40))+(E34*($D$34/$D$40))+(E35*($D$35/$D$40))+(E36*($D$36/$D$40))+(E37*($D$37/$D$40))+(E38*($D$38/$D$40))+(E39*($D$39/$D$40)))","v":0},"NAP",{"$f":"IF($D$40=0,0,(G32*($D$32/$D$40))+(G33*($D$33/$D$40))+(G34*($D$34/$D$40))+(G35*($D$35/$D$40))+(G36*($D$36/$D$40))+(G37*($D$37/$D$40))+(G38*($D$38/$D$40))+(G39*($D$39/$D$40)))","v":0},null,"Wghtd Aves:","NAP",{"$f":"IF($J$40=0,0,(K32*($J$32/$J$40))+(K33*($J$33/$J$40))+(K34*($J$34/$J$40))+(K35*($J$35/$J$40))+(K36*($J$36/$J$40))+(K37*($J$37/$J$40))+(K38*($J$38/$J$40))+(K39*($J$39/$J$40)))","v":0},"NAP"]
[]
[null,null,"Total Proposed Gross Potential Rent:",null,null,{"$f":"F40+L40","v":0},null,"   Note: GPR does not include U/A"]
[]
[]
[]
[]
[null,null,"Optional Unit Size Blending Table"]
[null,null,"Use Weighted Average for Units Included in Mark-to-Market Only"]
[]
[null,null,"Unit","Describe","Unit","Current","Current",null,"UW","UW"]
[null,null,"Type","(e.g. 1B, sqft)","Count","GPR","UA",null,"GPR","UA"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"0BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E53:E60)","v":0},{"$f":"IF($E61=0,0,SUMPRODUCT($E53:$E60,F53:F60)/$E61)","v":0},{"$f":"IF($E61=0,0,SUMPRODUCT($E53:$E60,G53:G60)/$E61)","v":0},null,{"$f":"IF($E61=0,0,SUMPRODUCT($E53:$E60,I53:I60)/$E61)","v":0},{"$f":"IF($E61=0,0,SUMPRODUCT($E53:$E60,J53:J60)/$E61)","v":0}]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"1BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E62:E69)","v":0},{"$f":"IF($E70=0,0,SUMPRODUCT($E62:$E69,F62:F69)/$E70)","v":0},{"$f":"IF($E70=0,0,SUMPRODUCT($E62:$E69,G62:G69)/$E70)","v":0},null,{"$f":"IF($E70=0,0,SUMPRODUCT($E62:$E69,I62:I69)/$E70)","v":0},{"$f":"IF($E70=0,0,SUMPRODUCT($E62:$E69,J62:J69)/$E70)","v":0}]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"2BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E71:E78)","v":0},{"$f":"IF($E79=0,0,SUMPRODUCT($E71:$E78,F71:F78)/$E79)","v":0},{"$f":"IF($E79=0,0,SUMPRODUCT($E71:$E78,G71:G78)/$E79)","v":0},null,{"$f":"IF($E79=0,0,SUMPRODUCT($E71:$E78,I71:I78)/$E79)","v":0},{"$f":"IF($E79=0,0,SUMPRODUCT($E71:$E78,J71:J78)/$E79)","v":0}]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"3BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E80:E87)","v":0},{"$f":"IF($E88=0,0,SUMPRODUCT($E80:$E87,F80:F87)/$E88)","v":0},{"$f":"IF($E88=0,0,SUMPRODUCT($E80:$E87,G80:G87)/$E88)","v":0},null,{"$f":"IF($E88=0,0,SUMPRODUCT($E80:$E87,I80:I87)/$E88)","v":0},{"$f":"IF($E88=0,0,SUMPRODUCT($E80:$E87,J80:J87)/$E88)","v":0}]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"4BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E89:E96)","v":0},{"$f":"IF($E97=0,0,SUMPRODUCT($E89:$E96,F89:F96)/$E97)","v":0},{"$f":"IF($E97=0,0,SUMPRODUCT($E89:$E96,G89:G96)/$E97)","v":0},null,{"$f":"IF($E97=0,0,SUMPRODUCT($E89:$E96,I89:I96)/$E97)","v":0},{"$f":"IF($E97=0,0,SUMPRODUCT($E89:$E96,J89:J96)/$E97)","v":0}]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"5BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E98:E105)","v":0},{"$f":"IF($E106=0,0,SUMPRODUCT($E98:$E105,F98:F105)/$E106)","v":0},{"$f":"IF($E106=0,0,SUMPRODUCT($E98:$E105,G98:G105)/$E106)","v":0},null,{"$f":"IF($E106=0,0,SUMPRODUCT($E98:$E105,I98:I105)/$E106)","v":0},{"$f":"IF($E106=0,0,SUMPRODUCT($E98:$E105,J98:J105)/$E106)","v":0}]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"6BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E107:E114)","v":0},{"$f":"IF($E115=0,0,SUMPRODUCT($E107:$E114,F107:F114)/$E115)","v":0},{"$f":"IF($E115=0,0,SUMPRODUCT($E107:$E114,G107:G114)/$E115)","v":0},null,{"$f":"IF($E115=0,0,SUMPRODUCT($E107:$E114,I107:I114)/$E115)","v":0},{"$f":"IF($E115=0,0,SUMPRODUCT($E107:$E114,J107:J114)/$E115)","v":0}]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"7BR"]
[null,null,"Weighted Averages (if appl.)",null,{"$f":"SUM(E116:E123)","v":0},{"$f":"IF($E124=0,0,SUMPRODUCT($E116:$E123,F116:F123)/$E124)","v":0},{"$f":"IF($E124=0,0,SUMPRODUCT($E116:$E123,G116:G123)/$E124)","v":0},null,{"$f":"IF($E124=0,0,SUMPRODUCT($E116:$E123,I116:I123)/$E124)","v":0},{"$f":"IF($E124=0,0,SUMPRODUCT($E116:$E123,J116:J123)/$E124)","v":0}]

{"sheet":"Revised Init Feasibility Assmt","index":8,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":true,"merged":[[24,8,24,12],[37,1,39,12],[40,1,42,12],[43,1,45,12],[26,8,26,12],[28,8,28,12],[19,8,19,12],[20,8,20,12],[22,8,22,12],[12,8,12,12],[13,8,13,12],[15,8,15,12],[17,8,17,12],[2,11,2,12],[9,8,9,12],[10,8,10,12],[11,8,11,12],[18,8,18,12]]}
[]
[null,null,null,null,null,null,"Revised GRP Initial Feasibility Assessment for:",{"$f":"+'Data Entry'!$F$3","v":0}]
[null,null,null,null,"Three Years' AFS Starting with:",{"$f":"+'Data Entry'!$F$43","v":0},{"$f":"+'Data Entry'!F24","v":0},"Units",null,null,"Feasibility Criteria Type:",{"$f":"+'Feasibility Criteria'!B18","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,{"$f":"F3","v":0},{"$f":"E6+1","v":1},{"$f":"F6+1","v":2},"Feasibility"]
[null,"Line Description",null,null,"Actual","Actual","Actual","Assessment",null,"Explanation"]
[null,"Feasibility Assessment:"]
[null,null,null,null,null,null,null,null,"Row height may be increased to reveal full comment if req'd"]
[null,"Gross Potential (Apartments)",null,null,{"$f":"+'Data Entry'!F133+'Data Entry'!F134+'Data Entry'!F135","v":0},{"$f":"+'Data Entry'!G133+'Data Entry'!G134+'Data Entry'!G135","v":0},{"$f":"+'Data Entry'!H133+'Data Entry'!H134+'Data Entry'!H135","v":0},{"$f":"'Initial Feasibility Assmt'!H10","v":0},"Comment"]
[null,"Gross Potential (Other)",null,null,{"$f":"+'Data Entry'!F136+'Data Entry'!F137","v":0},{"$f":"+'Data Entry'!G136+'Data Entry'!G137","v":0},{"$f":"+'Data Entry'!H136+'Data Entry'!H137","v":0},{"$f":"'Initial Feasibility Assmt'!H11","v":0},"Comment"]
[null,"Rent Loss (Apartments)",null,null,{"$f":"+'Data Entry'!F141+'Data Entry'!F155","v":0},{"$f":"+'Data Entry'!G141+'Data Entry'!G155","v":0},{"$f":"+'Data Entry'!H141+'Data Entry'!H155","v":0},{"$f":"-ROUND(H10*H29,0)","v":{"$error":"#DIV/0!"}},"Comment"]
[null,"Rent Loss (Other)",null,null,{"$f":"+'Data Entry'!F146-'Data Entry'!F141+'Data Entry'!F156","v":0},{"$f":"+'Data Entry'!G146-'Data Entry'!G141+'Data Entry'!G156","v":0},{"$f":"+'Data Entry'!H146-'Data Entry'!H141+'Data Entry'!H156","v":0},{"$f":"'Initial Feasibility Assmt'!H13","v":0},"Comment"]
[null,"Other Income",null,null,{"$f":"+'Data Entry'!F159-SUM(E8:E13)","v":0},{"$f":"+'Data Entry'!G159-SUM(F8:F13)","v":0},{"$f":"+'Data Entry'!H159-SUM(G8:G13)","v":0},{"$f":"'Initial Feasibility Assmt'!H14","v":0},"Comment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(H21-G21)/$G$3","v":{"$error":"#N/A"}},"post-GRP R4R increase PUPA"]
[null,null,"Effective Gross Income",null,{"$f":"SUM(E8:E15)","v":0},{"$f":"SUM(F8:F15)","v":0},{"$f":"SUM(G8:G15)","v":0},{"$f":"SUM(H8:H15)","v":{"$error":"#DIV/0!"}},"Comment",null,null,null,null,null,{"$f":"+-G21/$G$3","v":{"$error":"#DIV/0!"}},"pre-GRP R4R deposit PUPA"]
[]
[null,"Utilities Expenses",null,null,{"$f":"'Initial Feasibility Assmt'!E18","v":0},{"$f":"'Initial Feasibility Assmt'!F18","v":0},{"$f":"'Initial Feasibility Assmt'!G18","v":0},{"$f":"'Initial Feasibility Assmt'!H18","v":0},"Comment",null,null,null,null,null,{"$f":"+-H18/(1-L18)+H18","v":0},{"$f":"+O18/$G$3","v":{"$error":"#DIV/0!"}},"PUPA Utilities saving"]
[null,"Oper/Repairs & Maintenance",null,null,{"$f":"+-'Data Entry'!F315","v":0},{"$f":"+-'Data Entry'!G315","v":0},{"$f":"+-'Data Entry'!H315","v":0},{"$f":"'Initial Feasibility Assmt'!H19","v":0},"Comment",null,null,null,null,null,{"$f":"+-H19/(1-L19)+H19","v":0},{"$f":"+O19/$G$3","v":{"$error":"#DIV/0!"}},"PUPA Maint saving"]
[null,"Other Operating Expenses",null,null,{"$f":"+-'Data Entry'!F230-E19-E18","v":0},{"$f":"+-'Data Entry'!G230-F19-F18","v":0},{"$f":"+-'Data Entry'!H230-G19-G18","v":0},{"$f":"'Initial Feasibility Assmt'!H20","v":0},"Comment"]
[null,"Replacement Reserve Deposit",null,null,{"$f":"+-'Data Entry'!F233","v":0},{"$f":"+-'Data Entry'!G233","v":0},{"$f":"+-'Data Entry'!H233","v":0},{"$f":"'Initial Feasibility Assmt'!H21","v":{"$error":"#N/A"}},"Comment"]
[]
[null,null,"Adjusted NOI",null,{"$f":"SUM(E15:E22)","v":0},{"$f":"SUM(F15:F22)","v":0},{"$f":"SUM(G15:G22)","v":0},{"$f":"SUM(H15:H22)","v":{"$error":"#DIV/0!"}},"Comment"]
[]
[null,"Total Mortgage Debt Service",null,null,{"$f":"+-'Data Entry'!F244","v":0},{"$f":"+-'Data Entry'!G244","v":0},{"$f":"+-'Data Entry'!H244","v":0},{"$f":"'Initial Feasibility Assmt'!H25","v":0},"Comment"]
[]
[null,null,"Operating Cushion",null,{"$f":"SUM(E23:E26)","v":0},{"$f":"SUM(F23:F26)","v":0},{"$f":"SUM(G23:G26)","v":0},{"$f":"SUM(H23:H26)","v":{"$error":"#DIV/0!"}},"Comment"]
[]
[null,"Rent Loss (Apartments) % of GPR",null,null,{"$f":"+-E12/E10","v":{"$error":"#DIV/0!"}},{"$f":"+-F12/F10","v":{"$error":"#DIV/0!"}},{"$f":"+-G12/G10","v":{"$error":"#DIV/0!"}},{"$f":"'Initial Feasibility Assmt'!H29","v":{"$error":"#DIV/0!"}},"Comment"]
[]
[]
[null,"Operating Cushion % of Expenses*",null,null,{"$f":"+-E27/(SUM(E17:E20))","v":{"$error":"#DIV/0!"}},{"$f":"+-F27/(SUM(F17:F20))","v":{"$error":"#DIV/0!"}},{"$f":"+-G27/(SUM(G17:G20))","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(-H27/SUM(H17:H20),4)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H32>=L32,\"Pass\",\"Fail\")","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND('Feasibility Criteria'!B31,3)","v":{"$error":"#N/A"}},"*"]
[null,"Debt Service Coverage Ratio*",null,null,{"$f":"IF(E25=0,\"NA\",E23/-E25)","v":"NA"},{"$f":"IF(F25=0,\"NA\",F23/-F25)","v":"NA"},{"$f":"IF(G25=0,\"NA\",G23/-G25)","v":"NA"},{"$f":"IF(H25=0,\"NA\",ROUND(H23/-H25,3))","v":"NA"},null,{"$f":"IF(H33>=L33,\"Pass\",\"Fail\")","v":{"$error":"#N/A"}},null,{"$f":"ROUND('Feasibility Criteria'!B33,3)","v":{"$error":"#N/A"}},"*"]
[]
[null,null,{"$f":"\"*Cushion / coverage standard for \"&L3&\" is \"&'Feasibility Criteria'!B35","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'Program Variables'!D4","v":2.5000000000000001E-2},"trending rate"]
[]
[null,"PAE Comments on Feasibility Assessment: "]
[]
[]
[null,"Additional comments:"]
[]
[]
[null,"Additional comments:"]
[]
[]
[]
[null,null,null,null,{"$f":"E6","v":0},{"$f":"E48+1","v":1},{"$f":"F48+1","v":2},"Feasibility"]
[null,null,"Line Item Group Summary",null,"Actual","Actual","Actual","Assessment *","  * before any edits to above column H"]
[null,null,"     Real Estate Taxes",null,{"$f":"'Initial Feasibility Assmt'!E50","v":0},{"$f":"'Initial Feasibility Assmt'!F50","v":0},{"$f":"'Initial Feasibility Assmt'!G50","v":0},{"$f":"'Initial Feasibility Assmt'!H50","v":0}]
[null,null,"     Insurance",null,{"$f":"'Initial Feasibility Assmt'!E51","v":0},{"$f":"'Initial Feasibility Assmt'!F51","v":0},{"$f":"'Initial Feasibility Assmt'!G51","v":0},{"$f":"'Initial Feasibility Assmt'!H51","v":0}]
[null,null,"     Utilities",null,{"$f":"'Initial Feasibility Assmt'!E52","v":0},{"$f":"'Initial Feasibility Assmt'!F52","v":0},{"$f":"'Initial Feasibility Assmt'!G52","v":0},{"$f":"'Initial Feasibility Assmt'!H52","v":0}]
[null,null,"     Garbage Removal",null,{"$f":"'Initial Feasibility Assmt'!E53","v":0},{"$f":"'Initial Feasibility Assmt'!F53","v":0},{"$f":"'Initial Feasibility Assmt'!G53","v":0},{"$f":"'Initial Feasibility Assmt'!H53","v":0}]
[null,null,"     Management Fees",null,{"$f":"'Initial Feasibility Assmt'!E54","v":0},{"$f":"'Initial Feasibility Assmt'!F54","v":0},{"$f":"'Initial Feasibility Assmt'!G54","v":0},{"$f":"'Initial Feasibility Assmt'!H54","v":0}]
[null,null,"     Salaries & Benefits",null,{"$f":"'Initial Feasibility Assmt'!E55","v":0},{"$f":"'Initial Feasibility Assmt'!F55","v":0},{"$f":"'Initial Feasibility Assmt'!G55","v":0},{"$f":"'Initial Feasibility Assmt'!H55","v":0}]
[null,null,"     Other Administrative",null,{"$f":"'Initial Feasibility Assmt'!E56","v":0},{"$f":"'Initial Feasibility Assmt'!F56","v":0},{"$f":"'Initial Feasibility Assmt'!G56","v":0},{"$f":"'Initial Feasibility Assmt'!H56","v":0}]
[null,null,"     Section 8 Administrative",null,{"$f":"'Initial Feasibility Assmt'!E57","v":0},{"$f":"'Initial Feasibility Assmt'!F57","v":0},{"$f":"'Initial Feasibility Assmt'!G57","v":0},{"$f":"'Initial Feasibility Assmt'!H57","v":0}]
[null,null,"     Oper./Repairs & Maintenance",null,{"$f":"'Initial Feasibility Assmt'!E58","v":0},{"$f":"'Initial Feasibility Assmt'!F58","v":0},{"$f":"'Initial Feasibility Assmt'!G58","v":0},{"$f":"'Initial Feasibility Assmt'!H58","v":0}]
[null,null,"     Security",null,{"$f":"'Initial Feasibility Assmt'!E59","v":0},{"$f":"'Initial Feasibility Assmt'!F59","v":0},{"$f":"'Initial Feasibility Assmt'!G59","v":0},{"$f":"'Initial Feasibility Assmt'!H59","v":0}]
[null,null,"     Elderly/Disabled Services",null,{"$f":"'Initial Feasibility Assmt'!E60","v":0},{"$f":"'Initial Feasibility Assmt'!F60","v":0},{"$f":"'Initial Feasibility Assmt'!G60","v":0},{"$f":"'Initial Feasibility Assmt'!H60","v":0}]
[null,null,"     Neighborhood Network",null,{"$f":"'Initial Feasibility Assmt'!E61","v":0},{"$f":"'Initial Feasibility Assmt'!F61","v":0},{"$f":"'Initial Feasibility Assmt'!G61","v":0},{"$f":"'Initial Feasibility Assmt'!H61","v":0}]
[]
[null,null,"Total Expenses",null,{"$f":"SUM(E50:E61)","v":0},{"$f":"SUM(F50:F61)","v":0},{"$f":"SUM(G50:G61)","v":0},{"$f":"SUM(H50:H61)","v":0}]
[null,null,"Check",null,{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},{"$f":"SUM(G18:G20)","v":0},{"$f":"SUM(H18:H20)","v":0}]

{"sheet":"Feasibility Criteria","index":9,"n_rows":77,"n_cols":12,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
["Feasibility Criteria by Type of Project"]
[]
["Key Data for This Project:"]
["   Number of Units",{"$f":"+'Data Entry'!$F$24","v":0}]
["   GPR PUPM",{"$f":"+'Initial Feasibility Assmt'!H10/12/'Feasibility Criteria'!B4","v":{"$error":"#DIV/0!"}},null,"202 Direct and cap grant row 21 prog min vac to 0"]
["   Reserve Deposit PUPA",{"$f":"+'Initial Feasibility Assmt'!$O$16","v":{"$error":"#DIV/0!"}},null,"D24=IFA G21, per unit, ensure pos"]
["   Total Expenses PUPA",{"$f":"-('Initial Feasibility Assmt'!H18+'Initial Feasibility Assmt'!H19+'Initial Feasibility Assmt'!H20)/'Initial Feasibility Assmt'!$G$3","v":{"$error":"#DIV/0!"}}]
["   Limited Distribution Amount",{"$f":"+'Data Entry'!$F$35","v":0}]
["   Debt Service",{"$f":"-'Initial Feasibility Assmt'!H25","v":0}]
["   Debt Service PUPA",{"$f":"+B9/B4","v":{"$error":"#DIV/0!"}},null,"Admission","Feasibility"]
["   FHA Number Type",{"$f":"+'Data Entry'!N67","v":"Has FHA Number"},null,{"$f":"IF($B11='Data Entry'!$P$6,\"NA\",IF($B11='Data Entry'!$P$7,'Data Entry'!$P$7,'Data Entry'!$N$96))","v":"NA"},{"$f":"IF($B11='Data Entry'!$P$6,\"NA\",IF($B11='Data Entry'!$P$7,'Data Entry'!$P$7,'Data Entry'!$M$96))","v":"NA"}]
["   FHA Number Raw Data",{"$f":"+'Data Entry'!M39","v":"Other Eligible Property"}]
["   FHA Project Category",{"$f":"+'Data Entry'!N68","v":"202 Direct (1974-1991)"}]
["   Admission Bucket",{"$f":"IF(D11<>\"NA\",D11,VLOOKUP(B13,'Data Entry'!M79:N98,2,FALSE))","v":"Section 202"}]
["   Owner Type",{"$f":"+'Data Entry'!F27","v":"Limited Dividend"},null,"Note -- the cushion and DSCR thresholds in black font are calculated based on property-specific inputs"]
["   Feasibility Criteria Category",{"$f":"IF(E$11<>\"NA\",E$11,B$12)","v":"Other Eligible Property"}]
[null,null,null,"Database of feasibility criteria by type of project:"]
["Criterion",{"$f":"+B61","v":{"$error":"#N/A"}},"Row #","202 Direct","236 NP","236 Other","515 NP","515 Other","BMIR NP","BMIR Other","Cap Grant","Other FHA"]
[]
["Rent loss is greater of:"]
["   Program minimum of",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C21)","v":{"$error":"#N/A"}},4,0,0.05,{"$f":"+E21","v":0.05},0.05,{"$f":"+G21","v":0.05},{"$f":"+$E21","v":0.05},{"$f":"+I21","v":0.05},{"$f":"+D21","v":0},0.05]
["   Actual average plus",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C22)","v":{"$error":"#N/A"}},5,0,0,{"$f":"+E22","v":0},0,{"$f":"+G22","v":0},{"$f":"+$E22","v":0},{"$f":"+I22","v":0},{"$f":"+D22","v":0},0]
[]
["Replacement Reserve Deposit PUPA",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C24)","v":{"$error":"#N/A"}},7,{"$f":"-'Initial Feasibility Assmt'!G21/'Initial Feasibility Assmt'!G3","v":{"$error":"#DIV/0!"}},489,{"$f":"+E24","v":489},489,{"$f":"+G24","v":489},{"$f":"+$E24","v":489},{"$f":"+I24","v":489},{"$f":"D24","v":{"$error":"#DIV/0!"}},489]
[]
["Budget based rent increase cushion standard",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C26)","v":{"$error":"#N/A"}},9,0,6.3930000000000001E-2,"Limited","GRP","Limited",5.2630000000000003E-2,"Limited",0,"GRP"]
[null,{"$f":"HLOOKUP($B$18,$D$18:$L$33,C27)","v":{"$error":"#N/A"}},10,"of d.s.","of d.s.","Distribution","Standard","Distribution","of d.s.","Distribution","of GPR","Standard"]
[]
["   Cushion standard PUPA",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C29)","v":{"$error":"#N/A"}},12,{"$f":"$B$9*D26/$B$4","v":{"$error":"#DIV/0!"}},{"$f":"+E26*$B$9/$B$4","v":{"$error":"#DIV/0!"}},{"$f":"+$B$8/$B$4","v":{"$error":"#DIV/0!"}},"N/A",{"$f":"+$B$8/$B$4","v":{"$error":"#DIV/0!"}},{"$f":"+I26*$B$9/$B$4","v":{"$error":"#DIV/0!"}},{"$f":"+$B$8/$B$4","v":{"$error":"#DIV/0!"}},{"$f":"+B5*12*K26","v":{"$error":"#DIV/0!"}},"N/A"]
[]
["Cushion threshold",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C31)","v":{"$error":"#N/A"}},14,{"$f":"+D29/$B$7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.05,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.05]
[]
["DSCR threshold",{"$f":"HLOOKUP($B$18,$D$18:$L$33,C33)","v":{"$error":"#N/A"}},16,{"$f":"IF($B$10=0,\"N/A\",(D29+$B$10)/$B$10)","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$10=0,\"N/A\",(E29+$B$10)/$B$10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1.1000000000000001,{"$f":"IF($B$10=0,\"N/A\",(H29+$B$10)/$B$10)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.1000000000000001]
[]
["Cushion standard (text)",{"$f":"HLOOKUP($B$18,$D$18:$L$35,C35)","v":{"$error":"#N/A"}},18,{"$f":"TEXT(D26,\"0.00%\")&\" \"&D27","v":"0.00% of d.s."},"6.39% of d.s.","Limited Distribution","GRP Standard","Limited Distribution","5.26% of d.s.","Limited Distribution","0.00% of GPR","GRP Standard"]
[]
["B15 and B16 feed this lookup"]
["Project Category for Admission Limits:","Nonprofit","Other"]
["202 Direct (1974-1991)","202 Direct","202 Direct",null,null,"Section 202"]
["202 Direct (pre 1974)","202 Direct","202 Direct",null,null,"Section 811"]
["202 Grant (post 1991)","Cap Grant","Cap Grant",null,null,"Other with PBS8"]
["220 or 231","Other FHA","Other FHA",null,null,"USDA 515 / Sec 8"]
["221(d) Mkt Int Rate","Other FHA","Other FHA"]
["221(d)(3) BMIR","BMIR NP","BMIR Other"]
["236 IRP","236 NP","236 Other"]
["811 Grant (Post 1991)","Cap Grant","Cap Grant"]
["220 Declining Market Area","Other FHA","Other FHA"]
["221(d) or 220","Other FHA","Other FHA"]
["231 Elderly","Other FHA","Other FHA"]
["236 1st with 241 2nd","Other FHA","Other FHA"]
["241 2nd on 236 or BMIR 1st","Other FHA","Other FHA"]
["BMIR 1st with 241 2nd","Other FHA","Other FHA"]
["223(f) Refinance","Other FHA","Other FHA"]
["FHA-GSE risk-share","Other FHA","Other FHA"]
["FHA-HFA risk-share","Other FHA","Other FHA"]
["Other","Other FHA","Other FHA"]
["Other Eligible Project","Other FHA","Other FHA"]
["USDA 515 / Sec 8","515 NP","515 Other"]
[null,null,null,null,null,"202 Direct (1974-1991)"]
[{"$f":"+B16","v":"Other Eligible Property"},{"$f":"VLOOKUP($A$60,$A$39:$C$58,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A$60,$A$39:$C$58,3,FALSE)","v":{"$error":"#N/A"}},null,null,"202 Direct (pre 1974)"]
["Use This",{"$f":"IF(A60=\"242 (Hospital)\",\"NOT ELIGIBLE\",IF(B15='Data Entry'!$M$28,'Feasibility Criteria'!B60,'Feasibility Criteria'!C60))","v":{"$error":"#N/A"}},null,null,null,"202 Grant (post 1991)"]
[null,null,null,null,null,"220 Declining Market Area",null,"X"]
[null,null,null,null,null,"221(d) Mkt Int Rate"]
[null,null,null,null,null,"221(d) or 220",null,"X"]
[null,null,null,null,null,"221(d)(3) BMIR"]
[null,null,null,null,null,"231 Elderly",null,"X"]
[null,null,null,null,null,"236 1st with 241 2nd",null,"X"]
[null,null,null,null,null,"236 IRP"]
[null,null,null,null,null,"241 2nd on 236 or BMIR 1st",null,"X"]
[null,null,null,null,null,"811 Grant (Post 1991)"]
[null,null,null,null,null,"BMIR 1st with 241 2nd",null,"X"]
[null,null,null,null,null,"242 (Hospital)"]
[null,null,null,null,null,"223(f) Refinance",null,"X"]
[null,null,null,null,null,"FHA-GSE risk-share",null,"X"]
[null,null,null,null,null,"FHA-HFA risk-share",null,"X"]
[null,null,null,null,null,"Other Eligible Project"]
[null,null,null,null,null,"Other",null,"X"]

{"sheet":"Codes","index":10,"n_rows":82,"n_cols":18,"rows_kept":82,"cut":false,"hidden":true,"merged":[[1,14,1,17],[1,10,1,12]]}
["FHA Number 4th and 5th Characters",null,null,null,"FHA Number First Three Digits ",null,null,"USPS State Codes"]
[null,null,null,null,null,null,null,null,null,null,"Energy Star Windows; DoE Data",null,null,null,"DoE Regions / Data Below (as of UWM release date):"]
["Code","Property Category","Other Comment",null,"Code","Originating Field Office",null,"Code","State","Region","MyCode","Single Pane","Double Pane",null,null,"MyCode *","1 Pane","2 Panes, clear"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New England",1,465,91]
["00","Other","Needs project-specific determination",null,"000","Baltimore (incl. DC and Richmond)",null,"AK","ALASKA ",10,10,{"$f":"VLOOKUP(K5,$P$4:$R$15,2,FALSE)","v":460},{"$f":"VLOOKUP(K5,$P$4:$R$15,3,FALSE)","v":57},null,"Middle Atlantic",2,424,91]
["02","Other","Needs project-specific determination",null,"012","New York NY",null,"AL","ALABAMA ",4,5,{"$f":"VLOOKUP(K6,$P$4:$R$15,2,FALSE)","v":349},{"$f":"VLOOKUP(K6,$P$4:$R$15,3,FALSE)","v":57},null,"South Atlantic",3,446,59]
["09","Other","Needs project-specific determination",null,"013","Buffalo NY",null,"AR","ARKANSAS ",6,6,266,90,null,"Florida",4,186,111]
["10","Other","Probably 241a",null,"014","Buffalo NY",null,"AS","AMERICAN SAMOA ",9,12,"N/A","N/A",null,"East South Central",5,349,57]
["11","Other","Needs project-specific determination",null,"016","Boston MA",null,"AZ","ARIZONA ",9,9,381,61,null,"West South Central",6,266,90]
["12","236 1st with 241 2nd"," ",null,"017","Hartford CT",null,"CA","CALIFORNIA ",9,11,126,27,null,"East North Central",7,377,78]
["13","242 (Hospital)","Not eligible for GRP",null,"022","Manchester VT",null,"CO","COLORADO ",8,9,381,61,null,"West North Central",8,352,75]
["14","BMIR 1st with 241 2nd"," ",null,"023","Manchester VT",null,"CT","CONNECTICUT ",1,1,465,91,null,"Mountain",9,381,61]
["15","Other","Needs project-specific determination",null,"026","Manchester VT",null,"DC","DISTRICT OF COLUMBIA ",3,3,446,59,null,"Northwest",10,460,57]
["16","236 IRP"," ",null,"031","Newark NJ",null,"DE","DELAWARE ",3,3,446,59,null,"California",11,126,27]
["22","223(f) Refinance","Needs project-specific determination",null,"032","Philadelphia PA",null,"FL","FLORIDA ",4,4,186,111,null,"Not Applicable",12,"N/A","N/A"]
["23","Other","Needs project-specific determination",null,"033","Pittsburgh PA",null,"FM","FEDERATED STATES OF MICRONESIA ","NA",12,"N/A","N/A",null,"* MyCode is not DoE related; arbitrary assignment"]
["32","220 Declining Market Area"," ",null,"034","Philadelphia PA",null,"GA","GEORGIA ",4,5,349,57]
["33","221(d)(3) BMIR"," ",null,"035","Newark NJ",null,"GU","GUAM ",9,12,"N/A","N/A"]
["35","221(d) Mkt Int Rate"," ",null,"039","Columbus OH",null,"HI","HAWAII ",9,12,"N/A","N/A"]
["36","221(d) Mkt Int Rate",null,null,"042","Cleveland OH",null,"IA","IOWA ",7,8,352,75]
["38","231 Elderly"," ",null,"043","Columbus OH",null,"ID","IDAHO ",10,9,381,61]
["41","241 2nd on 236 or BMIR 1st","Verify type of 1st mortgage",null,"044","Detroit MI",null,"IL","ILLINOIS ",5,7,377,78]
["42","Other","Needs project-specific determination",null,"045","Charleston WV",null,"IN","INDIANA ",5,7,377,78]
["43","Other","Probably a nursing home loan",null,"046","Columbus OH (incl Cincinnati)",null,"KS","KANSAS ",7,8,352,75]
["44","236 IRP"," ",null,"047","Grand Rapids MI",null,"KY","KENTUCKY ",4,5,349,57]
["45","236 IRP"," ",null,"048","Detroit MI",null,"LA","LOUISIANA ",6,6,266,90]
["55","221(d)(3) BMIR"," ",null,"051","Richmond VA",null,"MA","MASSACHUSETTS ",1,1,465,91]
["57","221(d) or 220","\"Declining market area\"",null,"052","Baltimore MD or Washington DC",null,"MD","MARYLAND ",3,3,446,59]
["58","236 IRP","\"Declining market area\"",null,"053","Greensboro NC",null,"ME","MAINE ",1,1,465,91]
["92","Other","Needs project-specific determination",null,"054","Columbia SC",null,"MH","MARSHALL ISLANDS ","NA",12,"N/A","N/A"]
["94","Other","Needs project-specific determination",null,"056","Caribbean ",null,"MI","MICHIGAN ",5,7,377,78]
["97","FHA-GSE risk-share",null,null,"059","Shreveport LA",null,"MN","MINNESOTA ",5,8,352,75]
["98","FHA-HFA risk-share",null,null,"061","Atlanta GA",null,"MO","MISSOURI ",7,8,352,75]
["EE","202 Grant (post 1991)"," ",null,"062","Birmingham AL",null,"MP","NORTHERN MARIANA ISLANDS ",9,12,"N/A","N/A"]
["EH","202 Direct (1974-1991)"," ",null,"063","Jacksonville FL",null,"MS","MISSISSIPPI ",4,5,349,57]
["HD","811 Grant (Post 1991)"," ",null,"064","New Orleans or Shreveport LA",null,"MT","MONTANA ",8,9,381,61]
["HH","202 Direct (pre 1974)","Targeted for disability",null,"065","Jackson MS",null,"NC","NORTH CAROLINA ",4,3,446,59]
["SH","202 Direct (pre 1974)","Targeted for elderly",null,"066","Coral Gables FL",null,"ND","NORTH DAKOTA ",8,8,352,75]
["NN","Other Eligible Property","No FHA Number",null,"067","Jacksonville FL",null,"NE","NEBRASKA ",7,8,352,75]
[null,null,null,null,"071","Chicago IL",null,"NH","NEW HAMPSHIRE ",1,1,465,91]
[null,null,null,null,"072","Chicago IL",null,"NJ","NEW JERSEY ",2,2,424,91]
[null,null,null,null,"073","Indianpolis IN",null,"NM","NEW MEXICO ",6,9,381,61]
[null,null,null,null,"074","Des Moines IA",null,"NV","NEVADA ",9,9,381,61]
[null,null,null,null,"075","Milwaukee WI",null,"NY","NEW YORK ",2,2,424,91]
[null,null,null,null,"081","Nashville TN",null,"OH","OHIO ",5,7,377,78]
[null,null,null,null,"082","Little Rock AR",null,"OK","OKLAHOMA ",6,6,266,90]
[null,null,null,null,"083","Louisville KY",null,"OR","OREGON ",10,10,460,57]
[null,null,null,null,"084","Kansas City MO",null,"PA","PENNSYLVANIA ",3,2,424,91]
[null,null,null,null,"085","St Louis MO",null,"PR","PUERTO RICO ",4,12,"N/A","N/A"]
[null,null,null,null,"086","Nashville TN",null,"PW","PALAU ","NA",12,"N/A","N/A"]
[null,null,null,null,"087","Knoxville TN",null,"RI","RHODE ISLAND ",1,1,465,91]
[null,null,null,null,"091","Denver CO",null,"SC","SOUTH CAROLINA ",4,3,446,59]
[null,null,null,null,"092","Minneapolis MN",null,"SD","SOUTH DAKOTA ",8,8,352,75]
[null,null,null,null,"093","Denver CO",null,"TN","TENNESSEE ",4,5,349,57]
[null,null,null,null,"094","Denver CO",null,"TX","TEXAS ",6,6,266,90]
[null,null,null,null,"101","Denver CO",null,"UT","UTAH ",8,9,381,61]
[null,null,null,null,"102","Kansas City MO or Oklahoma City OK",null,"VA","VIRGINIA ",3,3,446,59]
[null,null,null,null,"103","Omaha NE",null,"VI","VIRGIN ISLANDS ",4,12,"N/A","N/A"]
[null,null,null,null,"104","Denver CO",null,"VT","VERMONT ",1,1,465,91]
[null,null,null,null,"105","Denver CO",null,"WA","WASHINGTON ",10,10,460,57]
[null,null,null,null,"109","Denver CO",null,"WI","WISCONSIN ",5,7,377,78]
[null,null,null,null,"112","Fort Worth TX",null,"WV","WEST VIRGINIA ",3,3,446,59]
[null,null,null,null,"113","Fort Worth TX",null,"WY","WYOMING ",8,9,381,61]
[null,null,null,null,"114","Houston TX"]
[null,null,null,null,"115","San Antonio TX"]
[null,null,null,null,"116","Albuquerque NM"]
[null,null,null,null,"117","Oklahoma City OK"]
[null,null,null,null,"118","Tulsa OK"]
[null,null,null,null,"121","San Francisco CA"]
[null,null,null,null,"122","Los Angeles CA or Phoenix AZ"]
[null,null,null,null,"123","Phoenix AZ"]
[null,null,null,null,"124","Seattle (incl Portland / Spokane)"]
[null,null,null,null,"125","Las Vegas NV"]
[null,null,null,null,"126","Portland OR"]
[null,null,null,null,"127","Seattle WA (incl Anchorage AK)"]
[null,null,null,null,"129","Los Angeles CA or San Diego CA"]
[null,null,null,null,"133","Fort Worth TX"]
[null,null,null,null,"136","Sacramento CA"]
[null,null,null,null,"140","Honolulu HI"]
[null,null,null,null,"143","Los Angeles CA"]
[null,null,null,null,"171","Seattle (incl AK / OR)"]
[null,null,null,null,"176","Anchorage AK"]

{"sheet":"Cap Needs Input","index":11,"n_rows":2160,"n_cols":42,"rows_kept":2160,"cut":false,"hidden":false,"merged":[[0,9,0,11],[132,4,132,5],[22,2,22,9],[32,2,32,3],[33,2,33,3],[31,4,31,5],[32,4,32,5],[33,4,33,5],[82,2,82,11],[115,2,115,11],[16,2,16,11],[99,2,99,3],[99,4,99,5],[26,0,28,3],[92,0,94,3],[88,2,88,9],[97,2,97,3],[97,4,97,5],[98,2,98,3],[132,2,132,3],[158,0,160,3],[163,2,163,3],[163,4,163,5],[164,2,164,3],[164,4,164,5],[31,2,31,3],[148,2,148,11],[154,2,154,9],[98,4,98,5],[121,2,121,9],[125,0,127,3],[130,2,130,3],[130,4,130,5],[131,2,131,3],[131,4,131,5],[49,2,49,11],[55,2,55,9],[59,0,61,3],[64,2,64,3],[64,4,64,5],[65,2,65,3],[65,4,65,5],[66,2,66,3],[66,4,66,5],[165,2,165,3],[165,4,165,5],[247,2,247,11],[253,2,253,9],[198,4,198,5],[214,2,214,11],[220,2,220,9],[224,0,226,3],[229,2,229,3],[229,4,229,5],[181,2,181,11],[187,2,187,9],[191,0,193,3],[196,2,196,3],[196,4,196,5],[429,2,429,3],[429,4,429,5],[296,4,296,5],[346,2,346,11],[297,2,297,3],[297,4,297,5],[230,2,230,3],[230,4,230,5],[257,0,259,3],[262,2,262,3],[262,4,262,5],[263,2,263,3],[263,4,263,5],[231,2,231,3],[231,4,231,5],[264,2,264,3],[264,4,264,5],[280,2,280,11],[286,2,286,9],[290,0,292,3],[295,2,295,3],[295,4,295,5],[296,2,296,3],[385,2,385,9],[389,0,391,3],[394,2,394,3],[394,4,394,5],[395,2,395,3],[395,4,395,5],[396,2,396,3],[396,4,396,5],[428,2,428,3],[428,4,428,5],[455,0,457,3],[460,2,460,3],[460,4,460,5],[461,2,461,3],[461,4,461,5],[462,2,462,3],[462,4,462,5],[445,2,445,11],[451,2,451,9],[559,4,559,5],[495,2,495,3],[495,4,495,5],[511,2,511,11],[517,2,517,9],[521,0,523,3],[526,2,526,3],[526,4,526,5],[478,2,478,11],[484,2,484,9],[488,0,490,3],[493,2,493,3],[493,4,493,5],[494,2,494,3],[494,4,494,5],[610,2,610,11],[616,2,616,9],[587,0,589,3],[592,2,592,3],[592,4,592,5],[593,2,593,3],[593,4,593,5],[594,2,594,3],[594,4,594,5],[643,2,643,11],[649,2,649,9],[653,0,655,3],[658,2,658,3],[658,4,658,5],[659,2,659,3],[691,2,691,3],[691,4,691,5],[620,0,622,3],[625,2,625,3],[625,4,625,5],[626,2,626,3],[626,4,626,5],[627,2,627,3],[627,4,627,5],[686,0,688,3],[907,2,907,11],[913,2,913,9],[917,0,919,3],[922,2,922,3],[922,4,922,5],[923,2,923,3],[923,4,923,5],[759,4,759,5],[742,2,742,11],[748,2,748,9],[752,0,754,3],[757,2,757,3],[757,4,757,5],[775,2,775,11],[781,2,781,9],[785,0,787,3],[808,2,808,11],[814,2,814,9],[818,0,820,3],[823,2,823,3],[823,4,823,5],[824,2,824,3],[824,4,824,5],[790,2,790,3],[956,2,956,3],[956,4,956,5],[957,2,957,3],[957,4,957,5],[973,2,973,11],[979,2,979,9],[924,2,924,3],[924,4,924,5],[940,2,940,11],[946,2,946,9],[950,0,952,3],[955,2,955,3],[955,4,955,5],[1012,2,1012,9],[1016,0,1018,3],[1021,2,1021,3],[1021,4,1021,5],[1022,2,1022,3],[1022,4,1022,5],[983,0,985,3],[988,2,988,3],[988,4,988,5],[989,2,989,3],[989,4,989,5],[990,2,990,3],[990,4,990,5],[1186,2,1186,3],[1186,4,1186,5],[1187,2,1187,3],[1187,4,1187,5],[1082,0,1084,3],[1087,2,1087,3],[1087,4,1087,5],[1115,0,1117,3],[1120,2,1120,3],[1120,4,1120,5],[1088,2,1088,3],[1088,4,1088,5],[1089,2,1089,3],[1089,4,1089,5],[1313,0,1315,3],[1318,2,1318,3],[1318,4,1318,5],[1220,2,1220,3],[1220,4,1220,5],[1221,2,1221,3],[1221,4,1221,5],[1237,2,1237,11],[1243,2,1243,9],[1247,0,1249,3],[1287,4,1287,5],[1280,0,1282,3],[1285,2,1285,3],[1285,4,1285,5],[1286,2,1286,3],[1286,4,1286,5],[1402,2,1402,11],[1408,2,1408,9],[1412,0,1414,3],[1417,2,1417,3],[1417,4,1417,5],[1451,2,1451,3],[1451,4,1451,5],[1418,2,1418,3],[1418,4,1418,5],[1435,2,1435,11],[1501,2,1501,11],[1507,2,1507,9],[1511,0,1513,3],[1544,0,1546,3],[1549,2,1549,3],[1549,4,1549,5],[1441,2,1441,9],[1419,2,1419,3],[1419,4,1419,5],[1534,2,1534,11],[1540,2,1540,9],[1478,0,1480,3],[1483,2,1483,3],[1483,4,1483,5],[1484,2,1484,3],[1484,4,1484,5],[1516,2,1516,3],[1516,4,1516,5],[1517,2,1517,3],[1583,4,1583,5],[1584,2,1584,3],[1584,4,1584,5],[1550,2,1550,3],[1550,4,1550,5],[1551,2,1551,3],[1551,4,1551,5],[1567,2,1567,11],[1573,2,1573,9],[1577,0,1579,3],[1582,2,1582,3],[1582,4,1582,5],[1715,4,1715,5],[1683,2,1683,3],[1683,4,1683,5],[1699,2,1699,11],[1705,2,1705,9],[197,2,197,3],[197,4,197,5],[198,2,198,3],[1709,0,1711,3],[1676,0,1678,3],[1672,2,1672,9],[1643,0,1645,3],[1648,2,1648,3],[1648,4,1648,5],[1649,2,1649,3],[1649,4,1649,5],[1617,2,1617,3],[1617,4,1617,5],[1633,2,1633,11],[659,4,659,5],[660,2,660,3],[660,4,660,5],[676,2,676,11],[682,2,682,9],[1681,2,1681,3],[1681,4,1681,5],[1682,2,1682,3],[1682,4,1682,5],[1650,2,1650,3],[1639,2,1639,9],[1650,4,1650,5],[1666,2,1666,11],[1600,2,1600,11],[1606,2,1606,9],[1610,0,1612,3],[1615,2,1615,3],[1615,4,1615,5],[1616,2,1616,3],[1616,4,1616,5],[356,0,358,3],[361,2,361,3],[361,4,361,5],[352,2,352,9],[313,2,313,11],[319,2,319,9],[323,0,325,3],[328,2,328,3],[328,4,328,5],[329,2,329,3],[329,4,329,5],[330,2,330,3],[330,4,330,5],[577,2,577,11],[583,2,583,9],[561,2,561,3],[561,4,561,5],[362,2,362,3],[362,4,362,5],[412,2,412,11],[418,2,418,9],[422,0,424,3],[427,2,427,3],[427,4,427,5],[560,2,560,3],[527,2,527,3],[527,4,527,5],[560,4,560,5],[528,2,528,3],[528,4,528,5],[544,2,544,11],[550,2,550,9],[554,0,556,3],[379,2,379,11],[363,2,363,3],[363,4,363,5],[559,2,559,3],[692,2,692,3],[692,4,692,5],[693,2,693,3],[693,4,693,5],[758,2,758,3],[758,4,758,5],[759,2,759,3],[719,0,721,3],[724,2,724,3],[724,4,724,5],[725,2,725,3],[725,4,725,5],[726,2,726,3],[726,4,726,5],[709,2,709,11],[715,2,715,9],[790,4,790,5],[791,2,791,3],[791,4,791,5],[792,2,792,3],[792,4,792,5],[825,2,825,3],[825,4,825,5],[1138,2,1138,11],[1144,2,1144,9],[1121,2,1121,3],[1121,4,1121,5],[1122,2,1122,3],[1122,4,1122,5],[1105,2,1105,11],[1111,2,1111,9],[1055,2,1055,3],[1055,4,1055,5],[1056,2,1056,3],[1056,4,1056,5],[1072,2,1072,11],[1078,2,1078,9],[1023,2,1023,3],[1023,4,1023,5],[1039,2,1039,11],[1045,2,1045,9],[1049,0,1051,3],[1054,2,1054,3],[1054,4,1054,5],[1006,2,1006,11],[1716,4,1716,5],[1714,2,1714,3],[1714,4,1714,5],[1715,2,1715,3],[1452,2,1452,3],[1379,0,1381,3],[1188,2,1188,3],[1188,4,1188,5],[1204,2,1204,11],[1210,2,1210,9],[1214,0,1216,3],[1219,2,1219,3],[1219,4,1219,5],[1171,2,1171,11],[1177,2,1177,9],[1181,0,1183,3],[1270,2,1270,11],[1276,2,1276,9],[1287,2,1287,3],[1742,0,1744,3],[1747,2,1747,3],[1747,4,1747,5],[1384,2,1384,3],[1384,4,1384,5],[1385,2,1385,3],[1385,4,1385,5],[1732,2,1732,11],[1738,2,1738,9],[1517,4,1517,5],[1518,2,1518,3],[1518,4,1518,5],[1716,2,1716,3],[1452,4,1452,5],[1468,2,1468,11],[1474,2,1474,9],[1445,0,1447,3],[1450,2,1450,3],[1450,4,1450,5],[1583,2,1583,3],[1386,2,1386,3],[1386,4,1386,5],[1485,2,1485,3],[1485,4,1485,5],[1775,0,1777,3],[1780,2,1780,3],[1780,4,1780,5],[1781,2,1781,3],[1781,4,1781,5],[1782,2,1782,3],[1782,4,1782,5],[1748,2,1748,3],[1748,4,1748,5],[1749,2,1749,3],[1749,4,1749,5],[1765,2,1765,11],[1771,2,1771,9],[1798,2,1798,11],[1804,2,1804,9],[1815,2,1815,3],[1815,4,1815,5],[1808,0,1810,3],[1813,2,1813,3],[1813,4,1813,5],[1814,2,1814,3],[1814,4,1814,5],[847,2,847,9],[851,0,853,3],[856,2,856,3],[856,4,856,5],[1353,2,1353,3],[1353,4,1353,5],[1369,2,1369,11],[1375,2,1375,9],[1303,2,1303,11],[1309,2,1309,9],[1346,0,1348,3],[1351,2,1351,3],[1351,4,1351,5],[1352,2,1352,3],[1352,4,1352,5],[1336,2,1336,11],[1342,2,1342,9],[1319,2,1319,3],[857,2,857,3],[857,4,857,5],[858,2,858,3],[874,2,874,11],[880,2,880,9],[884,0,886,3],[858,4,858,5],[841,2,841,11],[1319,4,1319,5],[1320,2,1320,3],[1320,4,1320,5],[1148,0,1150,3],[1153,2,1153,3],[1153,4,1153,5],[1154,2,1154,3],[1154,4,1154,5],[1252,2,1252,3],[1252,4,1252,5],[1253,2,1253,3],[1253,4,1253,5],[1254,2,1254,3],[1254,4,1254,5],[889,2,889,3],[889,4,889,5],[891,2,891,3],[891,4,891,5],[890,2,890,3],[890,4,890,5],[1155,2,1155,3],[1155,4,1155,5],[1831,2,1831,11],[1837,2,1837,9],[1841,0,1843,3],[1846,2,1846,3],[1846,4,1846,5],[1847,2,1847,3],[1847,4,1847,5],[1848,2,1848,3],[1848,4,1848,5],[1864,2,1864,11],[1870,2,1870,9],[1874,0,1876,3],[1879,2,1879,3],[1879,4,1879,5],[1880,2,1880,3],[1880,4,1880,5],[1881,2,1881,3],[1881,4,1881,5],[1897,2,1897,11],[1903,2,1903,9],[1907,0,1909,3],[1912,2,1912,3],[1912,4,1912,5],[1913,2,1913,3],[1913,4,1913,5],[1914,2,1914,3],[1914,4,1914,5],[1930,2,1930,11],[1936,2,1936,9],[1940,0,1942,3],[1945,2,1945,3],[1945,4,1945,5],[1946,2,1946,3],[1946,4,1946,5],[1947,2,1947,3],[1947,4,1947,5],[1963,2,1963,11],[1969,2,1969,9],[1973,0,1975,3],[1978,2,1978,3],[1978,4,1978,5],[1979,2,1979,3],[1979,4,1979,5],[1980,2,1980,3],[1980,4,1980,5],[1996,2,1996,11],[2002,2,2002,9],[2006,0,2008,3],[2011,2,2011,3],[2011,4,2011,5],[2012,2,2012,3],[2012,4,2012,5],[2013,2,2013,3],[2013,4,2013,5],[2145,4,2145,5],[2145,2,2145,3],[2144,4,2144,5],[2144,2,2144,3],[2143,4,2143,5],[2143,2,2143,3],[2138,0,2140,3],[2134,2,2134,9],[2128,2,2128,11],[2112,4,2112,5],[2112,2,2112,3],[2111,4,2111,5],[2111,2,2111,3],[2110,4,2110,5],[2110,2,2110,3],[2105,0,2107,3],[2101,2,2101,9],[2095,2,2095,11],[2079,4,2079,5],[2079,2,2079,3],[2078,4,2078,5],[2078,2,2078,3],[2077,4,2077,5],[2077,2,2077,3],[2072,0,2074,3],[2068,2,2068,9],[2062,2,2062,11],[2046,4,2046,5],[2046,2,2046,3],[2045,4,2045,5],[2045,2,2045,3],[2044,4,2044,5],[2044,2,2044,3],[2039,0,2041,3],[2035,2,2035,9],[2029,2,2029,11]]}
[{"$f":"\"Capital Needs Input Sheet for: \"&'Data Entry'!$F$3","v":"Capital Needs Input Sheet for: 0"},null,null,null,null,null,null,null,"Jump to:","Refrigerators 1",null,null,null,null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+Controls!B33","v":"Yes"},{"$f":"+Controls!C33","v":"No"},null,{"$f":"+Controls!B32","v":"Pass"},{"$f":"+Controls!C32","v":"Fail"},null,{"$f":"+Controls!$B$27","v":1.5},{"$f":"+Controls!$B$28","v":0.15},null,null,null,null,null,{"$f":"+StartInput!E61","v":0},null,"Payback flag benchmarks"]
["An optional inflation/deflation table for estimating existing component cost and usage is provided at the bottom of the worksheet. Accessible via the \"Jump To\" selector.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Controls!B36","v":"Now"},{"$f":"+Controls!C36","v":"End of Cycle"},null,{"$f":"+Controls!B37","v":"Green"},{"$f":"+Controls!C37","v":"Traditional"},null,"Neither",null,null,null,null,null,null,"Therms",null,"Min",{"$f":"'Program Variables'!D16","v":1},null,null,"Refrigerators 1"]
["Refrigerators 1",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,"Utility is:",{"$f":"StartInput!E72","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+StartInput!E58","v":"Dollar"},null,"Max",{"$f":"'Program Variables'!D17","v":30},null,null,"Refrigerators 2",null,null,"Tenant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+StartInput!E59","v":"KWH"},null,null,null,null,null,"Roofs",null,null,"Owner"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,{"$f":"+StartInput!E60","v":"Gallons"},null,"Util compare flags",null,null,null,"Windows"]
["E1",null,0,"Each",0,{"$f":"E6","v":0},0,{"$f":"StartInput!E59","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O6),O6=0),\"\",IF(O6<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D3=\"Tenant\",IF(ISERROR(VLOOKUP(H6,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H6,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H6,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H6,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I6=0,\"N/A\",MAX(0,((J6+I6-Year1)*365)/(I6*365)))","v":"N/A"},{"$f":"+(J6+I6*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I14","v":0},{"$f":"IF(Q6=0,0,VLOOKUP(Q6,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F11","v":0},{"$f":"+F14","v":0},{"$f":"+L14","v":0},{"$f":"+G11","v":0},{"$f":"+G14","v":0},{"$f":"+S6-T6","v":0},{"$f":"+V6-W6","v":0},{"$f":"+Y6*U6","v":0},{"$f":"IF(AND(G11>0,G14>0),IF(Y6=0,99,IF(Q6=0,100,IF(AND(X6=0,Z6=0),0,IF(Z6=0,0,+-X6/Z6)))),0)","v":0},{"$f":"IF(AA6=0,\"N/A\",IF(AA6>=R6,Fail,Pass))","v":"N/A"},null,"ccf",null,{"$f":"IF(AND(OR(B6=\"\",B6=0),G6=0),100000,G6)","v":100000},null,null,null,"Ranges"]
["E2",null,0,{"$f":"+D6","v":"Each"},0,{"$f":"E7","v":0},0,{"$f":"+H6","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O7),O7=0),\"\",IF(O7<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L6","v":0},null,{"$f":"IF(I7=0,\"N/A\",MAX(0,((J7+I7-Year1)*365)/(I7*365)))","v":"N/A"},{"$f":"+(J7+I7*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I15","v":0},{"$f":"IF(Q7=0,0,VLOOKUP(Q7,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S6","v":0},{"$f":"+F15","v":0},{"$f":"+L15","v":0},{"$f":"+V6","v":0},{"$f":"+G15","v":0},{"$f":"+S7-T7","v":0},{"$f":"+V7-W7","v":0},{"$f":"+Y7*U7","v":0},{"$f":"IF(AND(G11>0,G15>0),IF(Y7=0,99,IF(Q7=0,100,IF(AND(X7=0,Z7=0),0,IF(Z7=0,0,+-X7/Z7)))),0)","v":0},{"$f":"IF(AA7=0,\"N/A\",IF(AA7>=R7,Fail,Pass))","v":"N/A"},null,{"$f":"+StartInput!E66","v":0},null,{"$f":"IF(AND(OR(B7=\"\",B7=0),G7=0),100000,G7)","v":100000},null,null,null,"Range Hoods"]
["E3",null,0,{"$f":"+D7","v":"Each"},0,{"$f":"E8","v":0},0,{"$f":"+H6","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O8),O8=0),\"\",IF(O8<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L6","v":0},null,{"$f":"IF(I8=0,\"N/A\",MAX(0,((J8+I8-Year1)*365)/(I8*365)))","v":"N/A"},{"$f":"+(J8+I8*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B8=\"\",B8=0),G8=0),100000,G8)","v":100000},null,null,null,"Dishwashers"]
[null,null,null,{"$f":"IF(OR(E6>=E11,E7>=E11,E8>=E11,F6>=F11,F7>=F11,F8>=F11),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Appliances"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr",null,null,null,null,null,null,null,null,null,"Kitchen Cabinets"]
["T",null,null,{"$f":"+D6","v":"Each"},0,{"$f":"E11","v":0},0,{"$f":"+H6","v":"KWH"},{"$f":"I6","v":0},null,null,{"$f":"L6","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F6","v":0},{"$f":"+I6","v":0},{"$f":"IF(T11=0,0,S11/T11)","v":0},{"$f":"+G14","v":0},{"$f":"+G6","v":0},{"$f":"+W11-V11","v":0},{"$f":"+L14","v":0},{"$f":"+X11*Y11","v":0},{"$f":"IF(OR(C6=0,U11=0),0,+Z11/U11)","v":0},{"$f":"IF(AA11<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Kitchen Counter Tops, Sinks"]
[null,null,null,{"$f":"IF(K5=\"N/A\",\"\",IF(MIN(AF6:AF8)<=G11,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S11","v":0},{"$f":"+T11","v":0},{"$f":"IF(T12=0,0,S12/T12)","v":0},{"$f":"+G15","v":0},{"$f":"+W11","v":0},{"$f":"+W12-V12","v":0},{"$f":"+L15","v":0},{"$f":"+X12*Y12","v":0},{"$f":"IF(OR(C6=0,U12=0),0,+Z12/U12)","v":0},{"$f":"IF(AA12<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Bathroom Vanities"]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom Counter Tops, Sinks"]
["G1",null,null,{"$f":"+D6","v":"Each"},0,{"$f":"E14","v":0},0,{"$f":"+H6","v":"KWH"},{"$f":"I6","v":0},null,null,{"$f":"L6","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom Exhaust Fans"]
["G2",null,null,{"$f":"+D7","v":"Each"},0,{"$f":"E15","v":0},0,{"$f":"+H6","v":"KWH"},{"$f":"I6","v":0},null,null,{"$f":"L6","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr",null,null,null,null,null,null,null,null,null,"Water Savers: Faucets"]
[null,null,{"$f":"IF(AND(G11>0,OR(G14>0,G15>0)),IF(OR(G11=G14,G11=G15),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F7","v":0},{"$f":"+I7","v":0},{"$f":"IF(T16=0,0,S16/T16)","v":0},{"$f":"+V11","v":0},{"$f":"+G7","v":0},{"$f":"+W16-V16","v":0},{"$f":"+L14","v":0},{"$f":"+X16*Y16","v":0},{"$f":"IF(OR(C7=0,U16=0),0,+Z16/U16)","v":0},{"$f":"IF(AA16<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Water Savers: Shower Heads"]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S16","v":0},{"$f":"+T16","v":0},{"$f":"IF(T17=0,0,S17/T17)","v":0},{"$f":"+V12","v":0},{"$f":"+W16","v":0},{"$f":"+W17-V17","v":0},{"$f":"+L15","v":0},{"$f":"+X17*Y17","v":0},{"$f":"IF(OR(C7=0,U17=0),0,+Z17/U17)","v":0},{"$f":"IF(AA17<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Water Savers: Toilets"]
[null,null,null,null,null,{"$f":"IF(AND(A21=\"Yes\",C21<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A21=\"Yes\",C21>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A22=\"Yes\",C22<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A22=\"Yes\",C22>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Bath Fixtures"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ceiling Fans"]
["Indicated",{"$f":"+B13","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr",null,null,null,null,null,null,null,null,null,"HVAC 1: Interior Heating"]
[{"$f":"IF(AND(D21=Pass,D22=Pass),IF(C21<C22,Yes,No),IF(D21=Pass,Yes,No))","v":"No"},{"$f":"IF(B14=\"\",\"\",A14&\": \"&B14)","v":""},{"$f":"+AA6","v":0},{"$f":"+AB6","v":"N/A"},null,{"$f":"IF(OR(AB6=\"Fail\",AB6=\"N/A\"),0,AA11)","v":0},{"$f":"IF(F21=0,\"\",AB11)","v":""},{"$f":"IF(OR(AB6=\"Fail\",AB6=\"N/A\"),0,AA16)","v":0},{"$f":"IF(H21=0,\"\",AB16)","v":""},{"$f":"IF(OR(AB6=\"Fail\",AB6=\"N/A\"),0,AA21)","v":0},{"$f":"IF(J21=0,\"\",AB21)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F8","v":0},{"$f":"+I8","v":0},{"$f":"IF(T21=0,0,S21/T21)","v":0},{"$f":"+V16","v":0},{"$f":"+G8","v":0},{"$f":"+W21-V21","v":0},{"$f":"+L14","v":0},{"$f":"+X21*Y21","v":0},{"$f":"IF(OR(C8=0,U21=0),0,+Z21/U21)","v":0},{"$f":"IF(AA21<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"HVAC 1: Interior Cooling"]
[{"$f":"IF(AND(A21=No,D22=Pass),Yes,No)","v":"No"},{"$f":"IF(B15=\"\",\"\",A15&\": \"&B15)","v":""},{"$f":"IF(AA7=100,0,+AA7)","v":0},{"$f":"IF(AA7=100,\"\",+AB7)","v":"N/A"},null,{"$f":"IF(OR(AB7=\"Fail\",AB7=\"N/A\"),0,AA12)","v":0},{"$f":"IF(F22=0,\"\",AB12)","v":""},{"$f":"IF(OR(AB7=\"Fail\",AB7=\"N/A\"),0,AA17)","v":0},{"$f":"IF(H22=0,\"\",AB17)","v":""},{"$f":"IF(OR(AB7=\"Fail\",AB7=\"N/A\"),0,AA22)","v":0},{"$f":"IF(J22=0,\"\",AB22)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S21","v":0},{"$f":"+T21","v":0},{"$f":"IF(T22=0,0,S22/T22)","v":0},{"$f":"+V17","v":0},{"$f":"+W21","v":0},{"$f":"+W22-V22","v":0},{"$f":"+L15","v":0},{"$f":"+X22*Y22","v":0},{"$f":"IF(OR(C8=0,U22=0),0,+Z22/U22)","v":0},{"$f":"IF(AA22<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"HVAC 2: Common Area Heating"]
[{"$f":"IF(AND('Cap Needs Input'!A21=Yes,'Cap Needs Input'!A22=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I15=0,I14=0),\" \",IF(OR(I15<>I11,I14<>I11),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVAC 2: Common Area Cooling"]
[{"$f":"IF(B26<>AE24,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C23=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21=Yes,B21,IF(A22=Yes,B22,A11&\": \"&B11))","v":"T: "},null,null,null,null,"Domestic Hot Water Heating 1"]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic Hot Water Heating 2"]
[{"$f":"IF(B26=B21,1,IF(B26=B22,2,3))","v":3},{"$f":"IF(A21=Yes,B21,IF(A22=Yes,B22,A11&\": \"&B11))","v":"T: "},{"$f":"CHOOSE($A26,D14,D15,D11)","v":"Each"},{"$f":"CHOOSE($A26,F14,F15,F11)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B21","v":""},{"$f":"+B22","v":""},{"$f":"A11&\": \"&B11","v":"T: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Domestic Hot Water Heating 3"]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G26=$T$2,G27<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Area Hot Water"]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G26=$T$2,G28<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation"]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G26=$T$2,G29<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interior Carpet"]
[null,{"$f":"IF(AND(G29=\"Traditional\",B26<>A11&\": \"&B11,B26<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G29=\"Green\",B26=A11&\": \"&B11,B26<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Interior Floor Coverings"]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons",null,null,null,null,null,null,null,null,null,null,null,null,"Common Area Floor Coverings"]
[{"$f":"IF(C6=0,0,C6)","v":0},{"$f":"IF(B6=0,\"\",A6&\": \"&B6)","v":""},{"$f":"IF(B32=\"\",\"\",IF(K6=\"Replace\",$Q$2,IF(OR(F21>$W$1,F22>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B32=\"\",\"\",G29)","v":""},null,{"$f":"IF(B32=\"\",\"\",B26)","v":""},null,null,{"$f":"IF(B32=\"\",0,D26)","v":0},{"$f":"IF(B32=\"\",0,CHOOSE(A26,I14,I15,I11))","v":0},{"$f":"IF(C32<>W32,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B32=\"\",\"\",IF(K6=\"Replace\",$Q$2,IF(OR(F21>$W$1,F22>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Interior Painting"]
[{"$f":"IF(C7=0,0,C7)","v":0},{"$f":"IF(B7=0,\"\",A7&\": \"&B7)","v":""},{"$f":"IF(B33=\"\",\"\",IF(K7=\"Replace\",$Q$2,IF(OR(H21>$W$1,H22>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B33=\"\",\"\",E32)","v":""},null,{"$f":"IF(B33=\"\",\"\",G32)","v":""},null,null,{"$f":"IF(B33=\"\",0,J32)","v":0},{"$f":"IF(B33=\"\",0,K32)","v":0},{"$f":"IF(C33<>W33,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B33=\"\",\"\",IF(K7=\"Replace\",$Q$2,IF(OR(H21>$W$1,H22>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Interior Doors"]
[{"$f":"IF(C8=0,0,C8)","v":0},{"$f":"IF(B8=0,\"\",A8&\": \"&B8)","v":""},{"$f":"IF(B34=\"\",\"\",IF(K8=\"Replace\",$Q$2,IF(OR(J21>$W$1,J22>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B34=\"\",\"\",E33)","v":""},null,{"$f":"IF(B34=\"\",\"\",G33)","v":""},null,null,{"$f":"IF(B34=\"\",0,J33)","v":0},{"$f":"IF(B34=\"\",0,K33)","v":0},{"$f":"IF(C34<>W34,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B34=\"\",\"\",IF(K8=\"Replace\",$Q$2,IF(OR(J21>$W$1,J22>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Walls"]
[null,null,{"$f":"IF(OR(C32<>W32,C33<>W33,C34<>W34),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Doors"]
["Refrigerators 2",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,"Utility is:",{"$f":"StartInput!E72","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Storm Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roofs"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags",null,null,null,"Windows"]
["E1",null,0,"Each",0,{"$f":"E39","v":0},0,"KWH",0,null,{"$f":"IF(OR(ISERROR(O39),O39=0),\"\",IF(O39<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D36=\"Tenant\",IF(ISERROR(VLOOKUP(H39,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H39,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H39,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H39,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I39=0,\"N/A\",MAX(0,((J39+I39-Year1)*365)/(I39*365)))","v":"N/A"},{"$f":"+(J39+I39*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I47","v":0},{"$f":"IF(Q39=0,0,VLOOKUP(Q39,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F44","v":0},{"$f":"+F47","v":0},{"$f":"+L47","v":0},{"$f":"+G44","v":0},{"$f":"+G47","v":0},{"$f":"+S39-T39","v":0},{"$f":"+V39-W39","v":0},{"$f":"+Y39*U39","v":0},{"$f":"IF(AND(G44>0,G47>0),IF(Y39=0,99,IF(Q39=0,100,IF(AND(X39=0,Z39=0),0,IF(Z39=0,0,+-X39/Z39)))),0)","v":0},{"$f":"IF(AA39=0,\"N/A\",IF(AA39>=R39,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B39=\"\",B39=0),G39=0),100000,G39)","v":100000},null,null,null,"Sliding Glass Doors"]
["E2",null,0,{"$f":"+D39","v":"Each"},0,{"$f":"E40","v":0},0,{"$f":"+H39","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O40),O40=0),\"\",IF(O40<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L39","v":0},null,{"$f":"IF(I40=0,\"N/A\",MAX(0,((J40+I40-Year1)*365)/(I40*365)))","v":"N/A"},{"$f":"+(J40+I40*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I48","v":0},{"$f":"IF(Q40=0,0,VLOOKUP(Q40,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S39","v":0},{"$f":"+F48","v":0},{"$f":"+L48","v":0},{"$f":"+V39","v":0},{"$f":"+G48","v":0},{"$f":"+S40-T40","v":0},{"$f":"+V40-W40","v":0},{"$f":"+Y40*U40","v":0},{"$f":"IF(AND(G44>0,G48>0),IF(Y40=0,99,IF(Q40=0,100,IF(AND(X40=0,Z40=0),0,IF(Z40=0,0,+-X40/Z40)))),0)","v":0},{"$f":"IF(AA40=0,\"N/A\",IF(AA40>=R40,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B40=\"\",B40=0),G40=0),100000,G40)","v":100000},null,null,null,"Inter. Lighting 1: Bulbs (In Unit)"]
["E3",null,0,{"$f":"+D40","v":"Each"},0,0,0,{"$f":"+H39","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O41),O41=0),\"\",IF(O41<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L39","v":0},null,{"$f":"IF(I41=0,\"N/A\",MAX(0,((J41+I41-Year1)*365)/(I41*365)))","v":"N/A"},{"$f":"+(J41+I41*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B41=\"\",B41=0),G41=0),100000,G41)","v":100000},null,null,null,"Inter. Lighting 1: Fixtures (In Unit)"]
[null,null,null,{"$f":"IF(OR(E39>=E44,E40>=E44,E41>=E44,F39>=F44,F40>=F44,F41>=F44),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inter. Lighting 2: Bulbs (Com. Area)"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr",null,null,null,null,null,null,null,null,null,"Inter. Lighting 2: Fixtures (Com. Area)"]
["T",null,null,{"$f":"+D39","v":"Each"},0,{"$f":"E44","v":0},0,{"$f":"+H39","v":"KWH"},{"$f":"+I39","v":0},null,null,{"$f":"L39","v":0},null,null,500,null,null,"Early Repl with Green #1",{"$f":"+F39","v":0},{"$f":"+I39","v":0},{"$f":"IF(T44=0,0,S44/T44)","v":0},{"$f":"+G47","v":0},{"$f":"+G39","v":0},{"$f":"+W44-V44","v":0},{"$f":"+L47","v":0},{"$f":"+X44*Y44","v":0},{"$f":"IF(OR(C39=0,U44=0),0,+Z44/U44)","v":0},{"$f":"IF(AA44<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"CO Detectors/Alarms"]
[null,null,null,{"$f":"IF(K38=\"N/A\",\"\",IF(MIN(AF39:AF41)<=G44,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S44","v":0},{"$f":"+T44","v":0},{"$f":"IF(T45=0,0,S45/T45)","v":0},{"$f":"+G48","v":0},{"$f":"+W44","v":0},{"$f":"+W45-V45","v":0},{"$f":"+L48","v":0},{"$f":"+X45*Y45","v":0},{"$f":"IF(OR(C39=0,U45=0),0,+Z45/U45)","v":0},{"$f":"IF(AA45<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Exit Signs"]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exterior Lighting"]
["G1",null,null,{"$f":"+D39","v":"Each"},0,{"$f":"E47","v":0},0,{"$f":"+H39","v":"KWH"},{"$f":"+I39","v":0},null,null,{"$f":"L39","v":0},null,null,400,null,null,null,"Standard Early Replacement for Existing Component #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landscaping and Grounds 1"]
["G2",null,null,{"$f":"+D40","v":"Each"},0,0,0,{"$f":"+H39","v":"KWH"},{"$f":"I39","v":0},null,null,{"$f":"L39","v":0},null,null,350,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr",null,null,null,null,null,null,null,null,null,"Landscaping and Grounds 2"]
[null,null,{"$f":"IF(AND(G44>0,OR(G47>0,G48>0)),IF(OR(G44=G47,G44=G48),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F40","v":0},{"$f":"+I40","v":0},{"$f":"IF(T49=0,0,S49/T49)","v":0},{"$f":"+V44","v":0},{"$f":"+G40","v":0},{"$f":"+W49-V49","v":0},{"$f":"+L47","v":0},{"$f":"+X49*Y49","v":0},{"$f":"IF(OR(C40=0,U49=0),0,+Z49/U49)","v":0},{"$f":"IF(AA49<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Land and Grounds: Irrigation"]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S49","v":0},{"$f":"+T49","v":0},{"$f":"IF(T50=0,0,S50/T50)","v":0},{"$f":"+V45","v":0},{"$f":"+W49","v":0},{"$f":"+W50-V50","v":0},{"$f":"+L48","v":0},{"$f":"+X50*Y50","v":0},{"$f":"IF(OR(C40=0,U50=0),0,+Z50/U50)","v":0},{"$f":"IF(AA50<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Parking and Driveways"]
[null,null,null,null,null,{"$f":"IF(AND(A54=\"Yes\",C54<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A54=\"Yes\",C54>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A55=\"Yes\",C55<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A55=\"Yes\",C55>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walks/Stairs and Patios/Balconies"]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevators"]
["Indicated",{"$f":"+B46","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr",null,null,null,null,null,null,null,null,null,"Other 1",null,null,"NOTE: cannot link to names here else \"jump to\" will cease function"]
[{"$f":"IF(AND(D54=Pass,D55=Pass),IF(C54<C55,Yes,No),IF(D54=Pass,Yes,No))","v":"No"},{"$f":"IF(B47=\"\",\"\",A47&\": \"&B47)","v":""},{"$f":"+AA39","v":0},{"$f":"+AB39","v":"N/A"},null,{"$f":"IF(OR(AB39=\"Fail\",AB39=\"N/A\"),0,AA44)","v":0},{"$f":"IF(F54=0,\"\",AB44)","v":""},{"$f":"IF(OR(AB39=\"Fail\",AB39=\"N/A\"),0,AA49)","v":0},{"$f":"IF(H54=0,\"\",AB49)","v":""},{"$f":"IF(OR(AB39=\"Fail\",AB39=\"N/A\"),0,AA54)","v":0},{"$f":"IF(J54=0,\"\",AB54)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F41","v":0},{"$f":"+I41","v":0},{"$f":"IF(T54=0,0,S54/T54)","v":0},{"$f":"+V49","v":0},{"$f":"+G41","v":0},{"$f":"+W54-V54","v":0},{"$f":"+L47","v":0},{"$f":"+X54*Y54","v":0},{"$f":"IF(OR(C41=0,U54=0),0,+Z54/U54)","v":0},{"$f":"IF(AA54<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Other 2"]
[{"$f":"IF(AND(A54=No,D55=Pass),Yes,No)","v":"No"},{"$f":"IF(B48=\"\",\"\",A48&\": \"&B48)","v":""},{"$f":"IF(AA40=100,0,+AA40)","v":0},{"$f":"IF(AA40=100,\"\",+AB40)","v":"N/A"},null,{"$f":"IF(OR(AB40=\"Fail\",AB40=\"N/A\"),0,AA45)","v":0},{"$f":"IF(F55=0,\"\",AB45)","v":""},{"$f":"IF(OR(AB40=\"Fail\",AB40=\"N/A\"),0,AA50)","v":0},{"$f":"IF(H55=0,\"\",AB50)","v":""},{"$f":"IF(OR(AB40=\"Fail\",AB40=\"N/A\"),0,AA55)","v":0},{"$f":"IF(J55=0,\"\",AB55)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S54","v":0},{"$f":"+T54","v":0},{"$f":"IF(T55=0,0,S55/T55)","v":0},{"$f":"+V50","v":0},{"$f":"+W54","v":0},{"$f":"+W55-V55","v":0},{"$f":"+L48","v":0},{"$f":"+X55*Y55","v":0},{"$f":"IF(OR(C41=0,U55=0),0,+Z55/U55)","v":0},{"$f":"IF(AA55<Controls!$B$27,$U$1,$T$1)","v":"Fail"},null,null,null,null,null,null,null,"Other 3"]
[{"$f":"IF(AND('Cap Needs Input'!A54=Yes,'Cap Needs Input'!A55=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I48=0,I47=0),\" \",IF(OR(I48<>I44,I47<>I44),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 4"]
[{"$f":"IF(B59<>AE57,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C56=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A54=Yes,B54,IF(A55=Yes,B55,A44&\": \"&B44))","v":"T: "},null,null,null,null,"Other 5"]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 6"]
[{"$f":"IF(B59=B54,1,IF(B59=B55,2,3))","v":3},{"$f":"IF(A54=Yes,B54,IF(A55=Yes,B55,A44&\": \"&B44))","v":"T: "},{"$f":"CHOOSE($A59,D47,D48,D44)","v":"Each"},{"$f":"CHOOSE($A59,F47,F48,F44)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B54","v":""},{"$f":"+B55","v":""},{"$f":"A44&\": \"&B44","v":"T: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 7"]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G59=$T$2,G60<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 8"]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G59=$T$2,G61<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 9"]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G59=$T$2,G62<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 10"]
[null,{"$f":"IF(AND(G62=\"Traditional\",B59<>A44&\": \"&B44,B59<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G62=\"Green\",B59=A44&\": \"&B44,B59<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 11"]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons",null,null,null,null,null,null,null,null,null,null,null,null,"Other 12"]
[{"$f":"IF(C39=0,0,C39)","v":0},{"$f":"IF(B39=0,\"\",A39&\": \"&B39)","v":""},{"$f":"IF(B65=\"\",\"\",IF(K39=\"Replace\",$Q$2,IF(OR(F54>$W$1,F55>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B65=\"\",\"\",G62)","v":""},null,{"$f":"IF(B65=\"\",\"\",B59)","v":""},null,null,{"$f":"IF(B65=\"\",0,D59)","v":0},{"$f":"IF(B65=\"\",0,CHOOSE(A59,I47,I48,I44))","v":0},{"$f":"IF(C65<>W65,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B65=\"\",\"\",IF(K39=\"Replace\",$Q$2,IF(OR(F54>$W$1,F55>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Other 13"]
[{"$f":"IF(C40=0,0,C40)","v":0},{"$f":"IF(B40=0,\"\",A40&\": \"&B40)","v":""},{"$f":"IF(B66=\"\",\"\",IF(K40=\"Replace\",$Q$2,IF(OR(H54>$W$1,H55>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B66=\"\",\"\",E65)","v":""},null,{"$f":"IF(B66=\"\",\"\",G65)","v":""},null,null,{"$f":"IF(B66=\"\",0,J65)","v":0},{"$f":"IF(B66=\"\",0,K65)","v":0},{"$f":"IF(C66<>W66,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B66=\"\",\"\",IF(K40=\"Replace\",$Q$2,IF(OR(H54>$W$1,H55>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Other 14"]
[{"$f":"IF(C41=0,0,C41)","v":0},{"$f":"IF(B41=0,\"\",A41&\": \"&B41)","v":""},{"$f":"IF(B67=\"\",\"\",IF(K41=\"Replace\",$Q$2,IF(OR(J54>$W$1,J55>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B67=\"\",\"\",E66)","v":""},null,{"$f":"IF(B67=\"\",\"\",G66)","v":""},null,null,{"$f":"IF(B67=\"\",0,J66)","v":0},{"$f":"IF(B67=\"\",0,K66)","v":0},{"$f":"IF(C67<>W67,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B67=\"\",\"\",IF(K41=\"Replace\",$Q$2,IF(OR(J54>$W$1,J55>$W$1),$Q$2,$R$2)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Other 15"]
[null,null,{"$f":"IF(OR(C65<>W65,C66<>W66,C67<>W67),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 16"]
["Roofs",null,"Utility Paid By:",{"$f":"StartInput!$F$70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optional Inflator/Deflator Table"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E72","v":0},0,{"$f":"VLOOKUP(G69,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,null,{"$f":"IF(E69=\"Tenant\",IF(ISERROR(VLOOKUP(G69,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G69,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G69,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G69,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I72=0,\"N/A\",MAX(0,((J72+I72-Year1)*365)/(I72*365)))","v":"N/A"},{"$f":"+J72+I72","v":0},"Payback on Green #1",{"$f":"+I80","v":0},{"$f":"IF(Q72=0,0,VLOOKUP(Q72,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F77","v":0},{"$f":"+F80","v":0},{"$f":"+L80","v":1},{"$f":"+G77","v":0},{"$f":"+G80","v":0},{"$f":"+S72-T72","v":0},{"$f":"+V72-W72","v":0},{"$f":"+Y72*U72","v":0},{"$f":"IF(SUM(C72:C74)=0,0,IF(Y72=0,99,IF(Q72=0,100,IF(AND(X72=0,Z72=0),0,IF(Z72=0,0,IF(Y72<0,-ABS(X72/Z72),ABS(X72/Z72)))))))","v":0},{"$f":"IF(AA72=0,\"N/A\",IF(AA72<0,\"Fail\",IF(AA72>=R72,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B72=\"\",B72=0),G72=0),100000,G72)","v":100000}]
["E2",null,0,{"$f":"+D72","v":"Units"},0,{"$f":"E73","v":0},0,{"$f":"+H72","v":"Dollar"},0,null,null,{"$f":"L72","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I73=0,\"N/A\",MAX(0,((J73+I73-Year1)*365)/(I73*365)))","v":"N/A"},{"$f":"+J73+I73","v":0},"Payback on Green #2",{"$f":"+I81","v":0},{"$f":"IF(Q73=0,0,VLOOKUP(Q73,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S72","v":0},{"$f":"+F81","v":0},{"$f":"+L81","v":1},{"$f":"+V72","v":0},{"$f":"+G81","v":0},{"$f":"+S73-T73","v":0},{"$f":"+V73-W73","v":0},{"$f":"+Y73*U73","v":0},{"$f":"IF(SUM(C72:C74)=0,0,IF(Y73=0,99,IF(Q73=0,100,IF(AND(X73=0,Z73=0),0,IF(Z73=0,0,IF(Y73<0,-ABS(X73/Z73),ABS(X73/Z73)))))))","v":0},{"$f":"IF(AA73=0,\"N/A\",IF(AA73<0,\"Fail\",IF(AA73>=R73,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B73=\"\",B73=0),G73=0),100000,G73)","v":100000}]
["E3",null,0,{"$f":"+D73","v":"Units"},0,{"$f":"E74","v":0},0,{"$f":"+H72","v":"Dollar"},{"$f":"I72","v":0},null,null,{"$f":"L73","v":1},null,{"$f":"IF(I74=0,\"N/A\",MAX(0,((J74+I74-Year1)*365)/(I74*365)))","v":"N/A"},{"$f":"+J74+I74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B74=\"\",B74=0),G74=0),100000,G74)","v":100000}]
[null,null,null,{"$f":"IF(OR(E72>=E77,E73>=E77,E74>=E77,F72>=F77,F73>=F77,F74>=F77),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D72","v":"Units"},0,{"$f":"E77","v":0},0,{"$f":"+H72","v":"Dollar"},{"$f":"+I72","v":0},null,null,{"$f":"L72","v":1},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F72","v":0},{"$f":"+I72","v":0},{"$f":"IF(T77=0,0,S77/T77)","v":0},{"$f":"+G80","v":0},{"$f":"+G72","v":0},{"$f":"IF(ISERROR(W77-V77),0,+W77-V77)","v":0},{"$f":"+L80","v":1},{"$f":"+X77*Y77","v":0},{"$f":"IF(OR(C72=0,U77=0),0,+Z77/U77)","v":0},{"$f":"IF(AA77<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K71=\"N/A\",\"\",IF(MIN(AF72:AF74)<=G77,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S77","v":0},{"$f":"+T77","v":0},{"$f":"IF(T78=0,0,S78/T78)","v":0},{"$f":"+G81","v":0},{"$f":"+W77","v":0},{"$f":"IF(ISERROR(W78-V78),0,+W78-V78)","v":0},{"$f":"+L81","v":1},{"$f":"+X78*Y78","v":0},{"$f":"IF(OR(C72=0,U78=0),0,+Z78/U78)","v":0},{"$f":"IF(AA78<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D72","v":"Units"},0,{"$f":"E80","v":0},0,{"$f":"+H72","v":"Dollar"},{"$f":"+I72","v":0},null,null,{"$f":"L72","v":1},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D73","v":"Units"},0,{"$f":"E81","v":0},0,{"$f":"+H72","v":"Dollar"},{"$f":"I72","v":0},null,null,{"$f":"L72","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G77>0,OR(G80>0,G81>0)),IF(OR(G77=G80,G77=G81),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F73","v":0},{"$f":"+I73","v":0},{"$f":"IF(T82=0,0,S82/T82)","v":0},{"$f":"+V77","v":0},{"$f":"+G73","v":0},{"$f":"IF(ISERROR(W82-V82),0,+W82-V82)","v":0},{"$f":"+L80","v":1},{"$f":"+X82*Y82","v":0},{"$f":"IF(OR(C73=0,U82=0),0,+Z82/U82)","v":0},{"$f":"IF(AA82<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S82","v":0},{"$f":"+T82","v":0},{"$f":"IF(T83=0,0,S83/T83)","v":0},{"$f":"+V78","v":0},{"$f":"+W82","v":0},{"$f":"IF(ISERROR(W83-V83),0,+W83-V83)","v":0},{"$f":"+L81","v":1},{"$f":"+X83*Y83","v":0},{"$f":"IF(OR(C73=0,U83=0),0,+Z83/U83)","v":0},{"$f":"IF(AA83<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A87=\"Yes\",C87<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A87=\"Yes\",C87>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A88=\"Yes\",C88<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A88=\"Yes\",C88>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B79","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D87=Pass,D88=Pass),IF(C87<C88,Yes,No),IF(D87=Pass,Yes,No))","v":"No"},{"$f":"IF(B80=\"\",\"\",A80&\": \"&B80)","v":""},{"$f":"+AA72","v":0},{"$f":"+AB72","v":"N/A"},null,{"$f":"IF(OR(AB72=\"Fail\",AB72=\"N/A\"),0,AA77)","v":0},{"$f":"IF(F87=0,\"\",AB77)","v":""},{"$f":"IF(OR(AB72=\"Fail\",AB72=\"N/A\"),0,AA82)","v":0},{"$f":"IF(H87=0,\"\",AB82)","v":""},{"$f":"IF(OR(AB72=\"Fail\",AB72=\"N/A\"),0,AA87)","v":0},{"$f":"IF(J87=0,\"\",AB87)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F74","v":0},{"$f":"+I74","v":0},{"$f":"IF(T87=0,0,S87/T87)","v":0},{"$f":"+V82","v":0},{"$f":"+G74","v":0},{"$f":"IF(ISERROR(W87-V87),0,+W87-V87)","v":0},{"$f":"+L80","v":1},{"$f":"+X87*Y87","v":0},{"$f":"IF(OR(C74=0,U87=0),0,+Z87/U87)","v":0},{"$f":"IF(AA87<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A87=No,D88=Pass),Yes,No)","v":"No"},{"$f":"IF(B81=\"\",\"\",A81&\": \"&B81)","v":""},{"$f":"IF(AA73=100,0,+AA73)","v":0},{"$f":"IF(AA73=100,\"\",+AB73)","v":"N/A"},null,{"$f":"IF(OR(AB73=\"Fail\",AB73=\"N/A\"),0,AA78)","v":0},{"$f":"IF(F88=0,\"\",AB78)","v":""},{"$f":"IF(OR(AB73=\"Fail\",AB73=\"N/A\"),0,AA83)","v":0},{"$f":"IF(H88=0,\"\",AB83)","v":""},{"$f":"IF(OR(AB73=\"Fail\",AB73=\"N/A\"),0,AA88)","v":0},{"$f":"IF(J88=0,\"\",AB88)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S87","v":0},{"$f":"+T87","v":0},{"$f":"IF(T88=0,0,S88/T88)","v":0},{"$f":"+V83","v":0},{"$f":"+W87","v":0},{"$f":"IF(ISERROR(W88-V88),0,+W88-V88)","v":0},{"$f":"+L81","v":1},{"$f":"+X88*Y88","v":0},{"$f":"IF(OR(C74=0,U88=0),0,+Z88/U88)","v":0},{"$f":"IF(AA88<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A87=Yes,'Cap Needs Input'!A88=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I81=0,I80=0),\" \",IF(OR(I81<>I77,I80<>I77),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B92<>AE90,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C89=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A87=Yes,B87,IF(A88=Yes,B88,A77&\": \"&B77))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B92=B87,1,IF(B92=B88,2,3))","v":3},{"$f":"IF(A87=Yes,B87,IF(A88=Yes,B88,A77&\": \"&B77))","v":"T: "},{"$f":"CHOOSE($A92,D80,D81,D77)","v":"Units"},{"$f":"CHOOSE($A92,F80,F81,F77)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B87","v":""},{"$f":"+B88","v":""},{"$f":"A77&\": \"&B77","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G92=$T$2,G93<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G92=$T$2,G94<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G92=$T$2,G95<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G95=\"Traditional\",B92<>A77&\": \"&B77,B92<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G95=\"Green\",B92=A77&\": \"&B77,B92<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C72=0,0,C72)","v":0},{"$f":"IF(B72=0,\"\",A72&\": \"&B72)","v":""},{"$f":"IF(A98=0,\"\",IF(O72<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B98=\"\",\"\",G95)","v":""},null,{"$f":"IF(B98=\"\",\"\",B92)","v":""},null,null,{"$f":"IF(B98=\"\",0,D92)","v":0},{"$f":"IF(B98=\"\",0,CHOOSE(A92,I80,I81,I77))","v":0},{"$f":"IF(AND(C98=\"End of Cycle\",S98=\"Now\"),\"***\",IF(AND(C98=\"Now\",S98=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A98=0,\"\",IF(O72<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C73=0,0,C73)","v":0},{"$f":"IF(B73=0,\"\",A73&\": \"&B73)","v":""},{"$f":"IF(A99=0,\"\",IF(O73<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B99=\"\",\"\",E98)","v":""},null,{"$f":"IF(B99=\"\",\"\",G98)","v":""},null,null,{"$f":"IF(B99=\"\",0,J98)","v":0},{"$f":"IF(B99=\"\",0,K98)","v":0},{"$f":"IF(AND(C99=\"End of Cycle\",S99=\"Now\"),\"***\",IF(AND(C99=\"Now\",S99=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A99=0,\"\",IF(O73<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C74=0,0,C74)","v":0},{"$f":"IF(B74=0,\"\",A74&\": \"&B74)","v":""},{"$f":"IF(A100=0,\"\",IF(O74<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B100=\"\",\"\",E99)","v":""},null,{"$f":"IF(B100=\"\",\"\",G99)","v":""},null,null,{"$f":"IF(B100=\"\",0,J99)","v":0},{"$f":"IF(B100=\"\",0,K99)","v":0},{"$f":"IF(AND(C100=\"End of Cycle\",S100=\"Now\"),\"***\",IF(AND(C100=\"Now\",S100=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A100=0,\"\",IF(O74<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C98=\"Now\",S98=\"End of Cycle\"),AND(C99=\"Now\",S99=\"End of Cycle\"),AND(C100=\"Now\",S100=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C98=\"End of Cycle\",S98=\"Now\"),AND(C99=\"End of Cycle\",S99=\"Now\"),AND(C100=\"End of Cycle\",S100=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Windows",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E105","v":0},0,{"$f":"VLOOKUP(G102,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O105),O105=0),\"\",IF(O105<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(E102=\"Tenant\",IF(ISERROR(VLOOKUP(G102,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G102,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G102,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G102,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I105=0,\"N/A\",MAX(0,((J105+I105-Year1)*365)/(I105*365)))","v":"N/A"},{"$f":"+(J105+I105*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I113","v":0},{"$f":"IF(Q105=0,0,VLOOKUP(Q105,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F110","v":0},{"$f":"+F113","v":0},{"$f":"+L113","v":1},{"$f":"+G110","v":0},{"$f":"+G113","v":0},{"$f":"+S105-T105","v":0},{"$f":"+V105-W105","v":0},{"$f":"+Y105*U105","v":0},{"$f":"IF(SUM(C105:C107)=0,0,IF(Y105=0,99,IF(Q105=0,100,IF(AND(X105=0,Z105=0),0,IF(Z105=0,0,IF(Y105<0,-ABS(X105/Z105),ABS(X105/Z105)))))))","v":0},{"$f":"IF(AA105=0,\"N/A\",IF(AA105<0,\"Fail\",IF(AA105>=R105,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B105=\"\",B105=0),G105=0),100000,G105)","v":100000}]
["E2",null,0,{"$f":"+D105","v":"Each"},0,{"$f":"E106","v":0},0,{"$f":"+H105","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O106),O106=0),\"\",IF(O106<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L105","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I106=0,\"N/A\",MAX(0,((J106+I106-Year1)*365)/(I106*365)))","v":"N/A"},{"$f":"+(J106+I106*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I114","v":0},{"$f":"IF(Q106=0,0,VLOOKUP(Q106,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S105","v":0},{"$f":"+F114","v":0},{"$f":"+L114","v":1},{"$f":"+V105","v":0},{"$f":"+G114","v":0},{"$f":"+S106-T106","v":0},{"$f":"+V106-W106","v":0},{"$f":"+Y106*U106","v":0},{"$f":"IF(SUM(C105:C107)=0,0,IF(Y106=0,99,IF(Q106=0,100,IF(AND(X106=0,Z106=0),0,IF(Z106=0,0,IF(Y106<0,-ABS(X106/Z106),ABS(X106/Z106)))))))","v":0},{"$f":"IF(AA106=0,\"N/A\",IF(AA106<0,\"Fail\",IF(AA106>=R106,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B106=\"\",B106=0),G106=0),100000,G106)","v":100000}]
["E3",null,0,{"$f":"+D106","v":"Each"},0,0,0,{"$f":"+H105","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O107),O107=0),\"\",IF(O107<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L106","v":1},null,{"$f":"IF(I107=0,\"N/A\",MAX(0,((J107+I107-Year1)*365)/(I107*365)))","v":"N/A"},{"$f":"+(J107+I107*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B107=\"\",B107=0),G107=0),100000,G107)","v":100000}]
[null,null,null,{"$f":"IF(OR(E105>=E110,E106>=E110,E107>=E110,F105>=F110,F106>=F110,F107>=F110),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate","NOTE -- the following is from the ENERGY STAR web site",null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D105","v":"Each"},0,{"$f":"E110","v":0},0,{"$f":"+H105","v":"Dollar"},{"$f":"+I105","v":0},null,null,{"$f":"L105","v":1},{"$f":"TEXT(VLOOKUP('Data Entry'!F7,Codes!$H$5:$M$63,5,FALSE),\"$0\")&\" per year savings (ES windows vs. single pane)\"","v":"$352 per year savings (ES windows vs. single pane)"},null,null,null,null,"Early Repl with Green #1",{"$f":"+F105","v":0},{"$f":"+I105","v":0},{"$f":"IF(T110=0,0,S110/T110)","v":0},{"$f":"+G113","v":0},{"$f":"+G105","v":0},{"$f":"IF(ISERROR(W110-V110),0,+W110-V110)","v":0},{"$f":"+L113","v":1},{"$f":"+X110*Y110","v":0},{"$f":"IF(OR(C105=0,U110=0),0,+Z110/U110)","v":0},{"$f":"IF(AA110<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K104=\"N/A\",\"\",IF(MIN(AF105:AF107)<=G110,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,{"$f":"TEXT(VLOOKUP('Data Entry'!F7,Codes!$H$5:$M$63,6,FALSE),\"$0\")&\" per year savings (ES windows vs. double pane)\"","v":"$75 per year savings (ES windows vs. double pane)"},null,null,null,null,"Early Repl with Green #2",{"$f":"+S110","v":0},{"$f":"+T110","v":0},{"$f":"IF(T111=0,0,S111/T111)","v":0},{"$f":"+G114","v":0},{"$f":"+W110","v":0},{"$f":"IF(ISERROR(W111-V111),0,+W111-V111)","v":0},{"$f":"+L114","v":1},{"$f":"+X111*Y111","v":0},{"$f":"IF(OR(C105=0,U111=0),0,+Z111/U111)","v":0},{"$f":"IF(AA111<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate","The above is for a 2000 sqft, single story, detached home, with"]
["G1",null,null,{"$f":"+D105","v":"Each"},0,{"$f":"E113","v":0},0,{"$f":"+H105","v":"Dollar"},{"$f":"+I105","v":0},null,null,{"$f":"L105","v":1},"   gas heat and electric A/C.",null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D106","v":"Each"},0,0,0,{"$f":"+H105","v":"Dollar"},{"$f":"I105","v":0},null,null,{"$f":"L105","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G110>0,OR(G113>0,G114>0)),IF(OR(G110=G113,G110=G114),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F106","v":0},{"$f":"+I106","v":0},{"$f":"IF(T115=0,0,S115/T115)","v":0},{"$f":"+V110","v":0},{"$f":"+G106","v":0},{"$f":"IF(ISERROR(W115-V115),0,+W115-V115)","v":0},{"$f":"+L113","v":1},{"$f":"+X115*Y115","v":0},{"$f":"IF(OR(C106=0,U115=0),0,+Z115/U115)","v":0},{"$f":"IF(AA115<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S115","v":0},{"$f":"+T115","v":0},{"$f":"IF(T116=0,0,S116/T116)","v":0},{"$f":"+V111","v":0},{"$f":"+W115","v":0},{"$f":"IF(ISERROR(W116-V116),0,+W116-V116)","v":0},{"$f":"+L114","v":1},{"$f":"+X116*Y116","v":0},{"$f":"IF(OR(C106=0,U116=0),0,+Z116/U116)","v":0},{"$f":"IF(AA116<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A120=\"Yes\",C120<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A120=\"Yes\",C120>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A121=\"Yes\",C121<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A121=\"Yes\",C121>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B112","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D120=Pass,D121=Pass),IF(C120<C121,Yes,No),IF(D120=Pass,Yes,No))","v":"No"},{"$f":"IF(B113=\"\",\"\",A113&\": \"&B113)","v":""},{"$f":"+AA105","v":0},{"$f":"+AB105","v":"N/A"},null,{"$f":"IF(OR(AB105=\"Fail\",AB105=\"N/A\"),0,AA110)","v":0},{"$f":"IF(F120=0,\"\",AB110)","v":""},{"$f":"IF(OR(AB105=\"Fail\",AB105=\"N/A\"),0,AA115)","v":0},{"$f":"IF(H120=0,\"\",AB115)","v":""},{"$f":"IF(OR(AB105=\"Fail\",AB105=\"N/A\"),0,AA120)","v":0},{"$f":"IF(J120=0,\"\",AB120)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F107","v":0},{"$f":"+I107","v":0},{"$f":"IF(T120=0,0,S120/T120)","v":0},{"$f":"+V115","v":0},{"$f":"+G107","v":0},{"$f":"IF(ISERROR(W120-V120),0,+W120-V120)","v":0},{"$f":"+L113","v":1},{"$f":"+X120*Y120","v":0},{"$f":"IF(OR(C107=0,U120=0),0,+Z120/U120)","v":0},{"$f":"IF(AA120<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A120=No,D121=Pass),Yes,No)","v":"No"},{"$f":"IF(B114=\"\",\"\",A114&\": \"&B114)","v":""},{"$f":"IF(AA106=100,0,+AA106)","v":0},{"$f":"IF(AA106=100,\"\",+AB106)","v":"N/A"},null,{"$f":"IF(OR(AB106=\"Fail\",AB106=\"N/A\"),0,AA111)","v":0},{"$f":"IF(F121=0,\"\",AB111)","v":""},{"$f":"IF(OR(AB106=\"Fail\",AB106=\"N/A\"),0,AA116)","v":0},{"$f":"IF(H121=0,\"\",AB116)","v":""},{"$f":"IF(OR(AB106=\"Fail\",AB106=\"N/A\"),0,AA121)","v":0},{"$f":"IF(J121=0,\"\",AB121)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S120","v":0},{"$f":"+T120","v":0},{"$f":"IF(T121=0,0,S121/T121)","v":0},{"$f":"+V116","v":0},{"$f":"+W120","v":0},{"$f":"IF(ISERROR(W121-V121),0,+W121-V121)","v":0},{"$f":"+L114","v":1},{"$f":"+X121*Y121","v":0},{"$f":"IF(OR(C107=0,U121=0),0,+Z121/U121)","v":0},{"$f":"IF(AA121<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A120=Yes,'Cap Needs Input'!A121=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I114=0,I113=0),\" \",IF(OR(I114<>I110,I113<>I110),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B125<>AE123,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C122=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A120=Yes,B120,IF(A121=Yes,B121,A110&\": \"&B110))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B125=B120,1,IF(B125=B121,2,3))","v":3},{"$f":"IF(A120=Yes,B120,IF(A121=Yes,B121,A110&\": \"&B110))","v":"T: "},{"$f":"CHOOSE($A125,D113,D114,D110)","v":"Each"},{"$f":"CHOOSE($A125,F113,F114,F110)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B120","v":""},{"$f":"+B121","v":""},{"$f":"A110&\": \"&B110","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G125=$T$2,G126<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G125=$T$2,G127<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G125=$T$2,G128<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G128=\"Traditional\",B125<>A110&\": \"&B110,B125<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G128=\"Green\",B125=A110&\": \"&B110,B125<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C105=0,0,C105)","v":0},{"$f":"IF(B105=0,\"\",A105&\": \"&B105)","v":""},{"$f":"IF(B131=\"\",\"\",IF(K105=\"Replace\",$Q$2,IF(OR(F120>$W$1,F121>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B131=\"\",\"\",G128)","v":""},null,{"$f":"IF(B131=\"\",\"\",B125)","v":""},null,null,{"$f":"IF(B131=\"\",0,D125)","v":0},{"$f":"IF(B131=\"\",0,CHOOSE(A125,I113,I114,I110))","v":0},{"$f":"IF(C131<>W131,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B131=\"\",\"\",IF(K105=\"Replace\",$Q$2,IF(OR(F120>$W$1,F121>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C106=0,0,C106)","v":0},{"$f":"IF(B106=0,\"\",A106&\": \"&B106)","v":""},{"$f":"IF(B132=\"\",\"\",IF(K106=\"Replace\",$Q$2,IF(OR(H120>$W$1,H121>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B132=\"\",\"\",E131)","v":""},null,{"$f":"IF(B132=\"\",\"\",G131)","v":""},null,null,{"$f":"IF(B132=\"\",0,J131)","v":0},{"$f":"IF(B132=\"\",0,K131)","v":0},{"$f":"IF(C132<>W132,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B132=\"\",\"\",IF(K106=\"Replace\",$Q$2,IF(OR(H120>$W$1,H121>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C107=0,0,C107)","v":0},{"$f":"IF(B107=0,\"\",A107&\": \"&B107)","v":""},{"$f":"IF(B133=\"\",\"\",IF(K107=\"Replace\",$Q$2,IF(OR(J120>$W$1,J121>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B133=\"\",\"\",E132)","v":""},null,{"$f":"IF(B133=\"\",\"\",G132)","v":""},null,null,{"$f":"IF(B133=\"\",0,J132)","v":0},{"$f":"IF(B133=\"\",0,K132)","v":0},{"$f":"IF(C133<>W133,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B133=\"\",\"\",IF(K107=\"Replace\",$Q$2,IF(OR(J120>$W$1,J121>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C131<>W131,C132<>W132,C133<>W133),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Ranges",null,"Utility Paid By:",{"$f":"StartInput!F69","v":0},null,"Utility is:",{"$f":"StartInput!E69","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E138","v":0},0,{"$f":"VLOOKUP(G135,StartInput!$D$59:$E$62,2,FALSE)","v":{"$error":"#N/A"}},0,null,null,{"$f":"IF(D135=\"Tenant\",IF(ISERROR(VLOOKUP(H138,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H138,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H138,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H138,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I138=0,\"N/A\",MAX(0,((J138+I138-Year1)*365)/(I138*365)))","v":"N/A"},{"$f":"J138+I138","v":0},"Payback on Green #1",{"$f":"+I146","v":0},{"$f":"IF(Q138=0,0,VLOOKUP(Q138,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F143","v":0},{"$f":"+F146","v":0},{"$f":"+L146","v":0},{"$f":"+G143","v":0},{"$f":"+G146","v":0},{"$f":"+S138-T138","v":0},{"$f":"+V138-W138","v":0},{"$f":"+Y138*U138","v":0},{"$f":"IF(AND(G143>0,G146>0),IF(Y138=0,99,IF(Q138=0,100,IF(AND(X138=0,Z138=0),0,IF(Z138=0,0,+-X138/Z138)))),0)","v":0},{"$f":"IF(AA138=0,\"N/A\",IF(AA138>=R138,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B138=\"\",B138=0),G138=0),100000,G138)","v":100000}]
["E2",null,0,{"$f":"+D138","v":"Units"},0,{"$f":"E139","v":0},0,{"$f":"+H138","v":{"$error":"#N/A"}},0,null,null,{"$f":"L138","v":0},null,{"$f":"IF(I139=0,\"N/A\",MAX(0,((J139+I139-Year1)*365)/(I139*365)))","v":"N/A"},{"$f":"J139+I139","v":0},"Payback on Green #2",{"$f":"+I147","v":0},{"$f":"IF(Q139=0,0,VLOOKUP(Q139,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S138","v":0},{"$f":"+F147","v":0},{"$f":"+L147","v":0},{"$f":"+V138","v":0},{"$f":"+G147","v":0},{"$f":"+S139-T139","v":0},{"$f":"+V139-W139","v":0},{"$f":"+Y139*U139","v":0},{"$f":"IF(AND(G143>0,G147>0),IF(Y139=0,99,IF(Q139=0,100,IF(AND(X139=0,Z139=0),0,IF(Z139=0,0,+-X139/Z139)))),0)","v":0},{"$f":"IF(AA139=0,\"N/A\",IF(AA139>=R139,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B139=\"\",B139=0),G139=0),100000,G139)","v":100000}]
["E3",null,0,{"$f":"+D139","v":"Units"},0,{"$f":"E140","v":0},0,{"$f":"+H138","v":{"$error":"#N/A"}},0,null,null,{"$f":"L138","v":0},null,{"$f":"IF(I140=0,\"N/A\",MAX(0,((J140+I140-Year1)*365)/(I140*365)))","v":"N/A"},{"$f":"J140+I140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B140=\"\",B140=0),G140=0),100000,G140)","v":100000}]
[null,null,null,{"$f":"IF(OR(E138>=E143,E139>=E143,E140>=E143,F138>=F143,F139>=F143,F140>=F143),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D138","v":"Units"},0,{"$f":"E143","v":0},0,{"$f":"+H138","v":{"$error":"#N/A"}},{"$f":"+I138","v":0},null,null,{"$f":"L138","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F138","v":0},{"$f":"+I138","v":0},{"$f":"IF(T143=0,0,S143/T143)","v":0},{"$f":"+G146","v":0},{"$f":"+G138","v":0},{"$f":"IF(ISERROR(W143-V143),0,+W143-V143)","v":0},{"$f":"+L146","v":0},{"$f":"+X143*Y143","v":0},{"$f":"IF(OR(C138=0,U143=0),0,+Z143/U143)","v":0},{"$f":"IF(AA143<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K137=\"N/A\",\"\",IF(MIN(AF138:AF140)<=G143,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S143","v":0},{"$f":"+T143","v":0},{"$f":"IF(T144=0,0,S144/T144)","v":0},{"$f":"+G147","v":0},{"$f":"+W143","v":0},{"$f":"IF(ISERROR(W144-V144),0,+W144-V144)","v":0},{"$f":"+L147","v":0},{"$f":"+X144*Y144","v":0},{"$f":"IF(OR(C138=0,U144=0),0,+Z144/U144)","v":0},{"$f":"IF(AA144<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D138","v":"Units"},0,{"$f":"E146","v":0},0,{"$f":"+H138","v":{"$error":"#N/A"}},{"$f":"+I138","v":0},null,null,{"$f":"L138","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D139","v":"Units"},0,{"$f":"E147","v":0},0,{"$f":"+H138","v":{"$error":"#N/A"}},{"$f":"I138","v":0},null,null,{"$f":"L138","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G143>0,OR(G146>0,G147>0)),IF(OR(G143=G146,G143=G147),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F139","v":0},{"$f":"+I139","v":0},{"$f":"IF(T148=0,0,S148/T148)","v":0},{"$f":"+V143","v":0},{"$f":"+G139","v":0},{"$f":"IF(ISERROR(W148-V148),0,+W148-V148)","v":0},{"$f":"+L146","v":0},{"$f":"+X148*Y148","v":0},{"$f":"IF(OR(C139=0,U148=0),0,+Z148/U148)","v":0},{"$f":"IF(AA148<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S148","v":0},{"$f":"+T148","v":0},{"$f":"IF(T149=0,0,S149/T149)","v":0},{"$f":"+V144","v":0},{"$f":"+W148","v":0},{"$f":"IF(ISERROR(W149-V149),0,+W149-V149)","v":0},{"$f":"+L147","v":0},{"$f":"+X149*Y149","v":0},{"$f":"IF(OR(C139=0,U149=0),0,+Z149/U149)","v":0},{"$f":"IF(AA149<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A153=\"Yes\",C153<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A153=\"Yes\",C153>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A154=\"Yes\",C154<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A154=\"Yes\",C154>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B145","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D153=Pass,D154=Pass),IF(C153<C154,Yes,No),IF(D153=Pass,Yes,No))","v":"No"},{"$f":"IF(B146=\"\",\"\",A146&\": \"&B146)","v":""},{"$f":"+AA138","v":0},{"$f":"+AB138","v":"N/A"},null,{"$f":"IF(OR(AB138=\"Fail\",AB138=\"N/A\"),0,AA143)","v":0},{"$f":"IF(F153=0,\"\",AB143)","v":""},{"$f":"IF(OR(AB138=\"Fail\",AB138=\"N/A\"),0,AA148)","v":0},{"$f":"IF(H153=0,\"\",AB148)","v":""},{"$f":"IF(OR(AB138=\"Fail\",AB138=\"N/A\"),0,AA153)","v":0},{"$f":"IF(J153=0,\"\",AB153)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F140","v":0},{"$f":"+I140","v":0},{"$f":"IF(T153=0,0,S153/T153)","v":0},{"$f":"+V148","v":0},{"$f":"+G140","v":0},{"$f":"IF(ISERROR(W153-V153),0,+W153-V153)","v":0},{"$f":"+L146","v":0},{"$f":"+X153*Y153","v":0},{"$f":"IF(OR(C140=0,U153=0),0,+Z153/U153)","v":0},{"$f":"IF(AA153<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A153=No,D154=Pass),Yes,No)","v":"No"},{"$f":"IF(B147=\"\",\"\",A147&\": \"&B147)","v":""},{"$f":"IF(AA139=100,0,+AA139)","v":0},{"$f":"IF(AA139=100,\"\",+AB139)","v":"N/A"},null,{"$f":"IF(OR(AB139=\"Fail\",AB139=\"N/A\"),0,AA144)","v":0},{"$f":"IF(F154=0,\"\",AB144)","v":""},{"$f":"IF(OR(AB139=\"Fail\",AB139=\"N/A\"),0,AA149)","v":0},{"$f":"IF(H154=0,\"\",AB149)","v":""},{"$f":"IF(OR(AB139=\"Fail\",AB139=\"N/A\"),0,AA154)","v":0},{"$f":"IF(J154=0,\"\",AB154)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S153","v":0},{"$f":"+T153","v":0},{"$f":"IF(T154=0,0,S154/T154)","v":0},{"$f":"+V149","v":0},{"$f":"+W153","v":0},{"$f":"IF(ISERROR(W154-V154),0,+W154-V154)","v":0},{"$f":"+L147","v":0},{"$f":"+X154*Y154","v":0},{"$f":"IF(OR(C140=0,U154=0),0,+Z154/U154)","v":0},{"$f":"IF(AA154<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A153=Yes,'Cap Needs Input'!A154=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I147=0,I146=0),\" \",IF(OR(I147<>I143,I146<>I143),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B158<>AE156,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C155=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A153=Yes,B153,IF(A154=Yes,B154,A143&\": \"&B143))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B158=B153,1,IF(B158=B154,2,3))","v":3},{"$f":"IF(A153=Yes,B153,IF(A154=Yes,B154,A143&\": \"&B143))","v":"T: "},{"$f":"CHOOSE($A158,D146,D147,D143)","v":"Units"},{"$f":"CHOOSE($A158,F146,F147,F143)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B153","v":""},{"$f":"+B154","v":""},{"$f":"A143&\": \"&B143","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G158=$T$2,G159<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G158=$T$2,G160<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G158=$T$2,G161<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G161=\"Traditional\",B158<>A143&\": \"&B143,B158<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G161=\"Green\",B158=A143&\": \"&B143,B158<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C138=0,0,C138)","v":0},{"$f":"IF(B138=0,\"\",A138&\": \"&B138)","v":""},{"$f":"IF(A164=0,\"\",IF(O138<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B164=\"\",\"\",G161)","v":""},null,{"$f":"IF(B164=\"\",\"\",B158)","v":""},null,null,{"$f":"IF(B164=\"\",0,D158)","v":0},{"$f":"IF(B164=\"\",0,CHOOSE(A158,I146,I147,I143))","v":0},{"$f":"IF(AND(C164=\"End of Cycle\",S164=\"Now\"),\"***\",IF(AND(C164=\"Now\",S164=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A164=0,\"\",IF(O138<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C139=0,0,C139)","v":0},{"$f":"IF(B139=0,\"\",A139&\": \"&B139)","v":""},{"$f":"IF(A165=0,\"\",IF(O139<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B165=\"\",\"\",E164)","v":""},null,{"$f":"IF(B165=\"\",\"\",G164)","v":""},null,null,{"$f":"IF(B165=\"\",0,J164)","v":0},{"$f":"IF(B165=\"\",0,K164)","v":0},{"$f":"IF(AND(C165=\"End of Cycle\",S165=\"Now\"),\"***\",IF(AND(C165=\"Now\",S165=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A165=0,\"\",IF(O139<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C140=0,0,C140)","v":0},{"$f":"IF(B140=0,\"\",A140&\": \"&B140)","v":""},{"$f":"IF(A166=0,\"\",IF(O140<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B166=\"\",\"\",E165)","v":""},null,{"$f":"IF(B166=\"\",\"\",G165)","v":""},null,null,{"$f":"IF(B166=\"\",0,J165)","v":0},{"$f":"IF(B166=\"\",0,K165)","v":0},{"$f":"IF(AND(C166=\"End of Cycle\",S166=\"Now\"),\"***\",IF(AND(C166=\"Now\",S166=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A166=0,\"\",IF(O140<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C164=\"Now\",S164=\"End of Cycle\"),AND(C165=\"Now\",S165=\"End of Cycle\"),AND(C166=\"Now\",S166=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C164=\"End of Cycle\",S164=\"Now\"),AND(C165=\"End of Cycle\",S165=\"Now\"),AND(C166=\"End of Cycle\",S166=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Range Hoods",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,null,"Payback Not Applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E171","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O171),O171=0),\"\",IF(O171<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I171=0,\"N/A\",MAX(0,((J171+I171-Year1)*365)/(I171*365)))","v":"N/A"},{"$f":"+(J171+I171*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I179","v":0},{"$f":"IF(Q171=0,0,VLOOKUP(Q171,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F176","v":0},{"$f":"+F179","v":0},{"$f":"+L179","v":0},{"$f":"+G176","v":0},{"$f":"+G179","v":0},{"$f":"+S171-T171","v":0},{"$f":"+V171-W171","v":0},{"$f":"+Y171*U171","v":0},{"$f":"IF(AND(G176>0,G179>0),IF(Y171=0,99,IF(Q171=0,100,IF(AND(X171=0,Z171=0),0,IF(Z171=0,0,+-X171/Z171)))),0)","v":0},{"$f":"IF(AA171=0,\"N/A\",IF(AA171>=R171,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B171=\"\",B171=0),G171=0),100000,G171)","v":100000}]
["E2",null,0,{"$f":"+D171","v":"Units"},0,{"$f":"E172","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O172),O172=0),\"\",IF(O172<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I172=0,\"N/A\",MAX(0,((J172+I172-Year1)*365)/(I172*365)))","v":"N/A"},{"$f":"+(J172+I172*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I180","v":0},{"$f":"IF(Q172=0,0,VLOOKUP(Q172,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S171","v":0},{"$f":"+F180","v":0},{"$f":"+L180","v":0},{"$f":"+V171","v":0},{"$f":"+G180","v":0},{"$f":"+S172-T172","v":0},{"$f":"+V172-W172","v":0},{"$f":"+Y172*U172","v":0},{"$f":"IF(AND(G176>0,G180>0),IF(Y172=0,99,IF(Q172=0,100,IF(AND(X172=0,Z172=0),0,IF(Z172=0,0,+-X172/Z172)))),0)","v":0},{"$f":"IF(AA172=0,\"N/A\",IF(AA172>=R172,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B172=\"\",B172=0),G172=0),100000,G172)","v":100000}]
["E3",null,0,{"$f":"+D172","v":"Units"},0,0,null,null,0,null,{"$f":"IF(OR(ISERROR(O173),O173=0),\"\",IF(O173<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I173=0,\"N/A\",MAX(0,((J173+I173-Year1)*365)/(I173*365)))","v":"N/A"},{"$f":"+(J173+I173*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B173=\"\",B173=0),G173=0),100000,G173)","v":100000}]
[null,null,null,{"$f":"IF(OR(E171>=E176,E172>=E176,E173>=E176,F171>=F176,F172>=F176,F173>=F176),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D171","v":"Units"},0,{"$f":"E176","v":0},null,null,{"$f":"+I171","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F171","v":0},{"$f":"+I171","v":0},{"$f":"IF(T176=0,0,S176/T176)","v":0},{"$f":"+G179","v":0},{"$f":"+G171","v":0},{"$f":"IF(ISERROR(W176-V176),0,+W176-V176)","v":0},{"$f":"+L179","v":0},{"$f":"+X176*Y176","v":0},{"$f":"IF(OR(C171=0,U176=0),0,+Z176/U176)","v":0},{"$f":"IF(AA176<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K170=\"N/A\",\"\",IF(MIN(AF171:AF173)<=G176,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S176","v":0},{"$f":"+T176","v":0},{"$f":"IF(T177=0,0,S177/T177)","v":0},{"$f":"+G180","v":0},{"$f":"+W176","v":0},{"$f":"IF(ISERROR(W177-V177),0,+W177-V177)","v":0},{"$f":"+L180","v":0},{"$f":"+X177*Y177","v":0},{"$f":"IF(OR(C171=0,U177=0),0,+Z177/U177)","v":0},{"$f":"IF(AA177<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D171","v":"Units"},0,{"$f":"E179","v":0},null,null,{"$f":"+I171","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D172","v":"Units"},0,0,null,null,{"$f":"I171","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G176>0,OR(G179>0,G180>0)),IF(OR(G176=G179,G176=G180),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F172","v":0},{"$f":"+I172","v":0},{"$f":"IF(T181=0,0,S181/T181)","v":0},{"$f":"+V176","v":0},{"$f":"+G172","v":0},{"$f":"IF(ISERROR(W181-V181),0,+W181-V181)","v":0},{"$f":"+L179","v":0},{"$f":"+X181*Y181","v":0},{"$f":"IF(OR(C172=0,U181=0),0,+Z181/U181)","v":0},{"$f":"IF(AA181<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S181","v":0},{"$f":"+T181","v":0},{"$f":"IF(T182=0,0,S182/T182)","v":0},{"$f":"+V177","v":0},{"$f":"+W181","v":0},{"$f":"IF(ISERROR(W182-V182),0,+W182-V182)","v":0},{"$f":"+L180","v":0},{"$f":"+X182*Y182","v":0},{"$f":"IF(OR(C172=0,U182=0),0,+Z182/U182)","v":0},{"$f":"IF(AA182<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A186=\"Yes\",C186<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A186=\"Yes\",C186>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A187=\"Yes\",C187<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A187=\"Yes\",C187>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B178","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D186=Pass,D187=Pass),IF(C186<C187,Yes,No),IF(D186=Pass,Yes,No))","v":"No"},{"$f":"IF(B179=\"\",\"\",A179&\": \"&B179)","v":""},{"$f":"+AA171","v":0},{"$f":"+AB171","v":"N/A"},null,{"$f":"IF(OR(AB171=\"Fail\",AB171=\"N/A\"),0,AA176)","v":0},{"$f":"IF(F186=0,\"\",AB176)","v":""},{"$f":"IF(OR(AB171=\"Fail\",AB171=\"N/A\"),0,AA181)","v":0},{"$f":"IF(H186=0,\"\",AB181)","v":""},{"$f":"IF(OR(AB171=\"Fail\",AB171=\"N/A\"),0,AA186)","v":0},{"$f":"IF(J186=0,\"\",AB186)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F173","v":0},{"$f":"+I173","v":0},{"$f":"IF(T186=0,0,S186/T186)","v":0},{"$f":"+V181","v":0},{"$f":"+G173","v":0},{"$f":"IF(ISERROR(W186-V186),0,+W186-V186)","v":0},{"$f":"+L179","v":0},{"$f":"+X186*Y186","v":0},{"$f":"IF(OR(C173=0,U186=0),0,+Z186/U186)","v":0},{"$f":"IF(AA186<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A186=No,D187=Pass),Yes,No)","v":"No"},{"$f":"IF(B180=\"\",\"\",A180&\": \"&B180)","v":""},{"$f":"IF(AA172=100,0,+AA172)","v":0},{"$f":"IF(AA172=100,\"\",+AB172)","v":"N/A"},null,{"$f":"IF(OR(AB172=\"Fail\",AB172=\"N/A\"),0,AA177)","v":0},{"$f":"IF(F187=0,\"\",AB177)","v":""},{"$f":"IF(OR(AB172=\"Fail\",AB172=\"N/A\"),0,AA182)","v":0},{"$f":"IF(H187=0,\"\",AB182)","v":""},{"$f":"IF(OR(AB172=\"Fail\",AB172=\"N/A\"),0,AA187)","v":0},{"$f":"IF(J187=0,\"\",AB187)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S186","v":0},{"$f":"+T186","v":0},{"$f":"IF(T187=0,0,S187/T187)","v":0},{"$f":"+V182","v":0},{"$f":"+W186","v":0},{"$f":"IF(ISERROR(W187-V187),0,+W187-V187)","v":0},{"$f":"+L180","v":0},{"$f":"+X187*Y187","v":0},{"$f":"IF(OR(C173=0,U187=0),0,+Z187/U187)","v":0},{"$f":"IF(AA187<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A186=Yes,'Cap Needs Input'!A187=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I180=0,I179=0),\" \",IF(OR(I180<>I176,I179<>I176),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B191<>AE189,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C188=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A186=Yes,B186,IF(A187=Yes,B187,A176&\": \"&B176))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B191=B186,1,IF(B191=B187,2,3))","v":3},{"$f":"IF(A186=Yes,B186,IF(A187=Yes,B187,A176&\": \"&B176))","v":"T: "},{"$f":"CHOOSE($A191,D179,D180,D176)","v":"Units"},{"$f":"CHOOSE($A191,F179,F180,F176)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B186","v":""},{"$f":"+B187","v":""},{"$f":"A176&\": \"&B176","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G191=$T$2,G192<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G191=$T$2,G193<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G191=$T$2,G194<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G194=\"Traditional\",B191<>A176&\": \"&B176,B191<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G194=\"Green\",B191=A176&\": \"&B176,B191<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C171=0,0,C171)","v":0},{"$f":"IF(B171=0,\"\",A171&\": \"&B171)","v":""},{"$f":"IF(B197=\"\",\"\",IF(K171=\"Replace\",$Q$2,IF(OR(F186>$W$1,F187>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B197=\"\",\"\",G194)","v":""},null,{"$f":"IF(B197=\"\",\"\",B191)","v":""},null,null,{"$f":"IF(B197=\"\",0,D191)","v":0},{"$f":"IF(B197=\"\",0,CHOOSE(A191,I179,I180,I176))","v":0},{"$f":"IF(C197<>W197,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B197=\"\",\"\",IF(K171=\"Replace\",$Q$2,IF(OR(F186>$W$1,F187>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C172=0,0,C172)","v":0},{"$f":"IF(B172=0,\"\",A172&\": \"&B172)","v":""},{"$f":"IF(B198=\"\",\"\",IF(K172=\"Replace\",$Q$2,IF(OR(H186>$W$1,H187>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B198=\"\",\"\",E197)","v":""},null,{"$f":"IF(B198=\"\",\"\",G197)","v":""},null,null,{"$f":"IF(B198=\"\",0,J197)","v":0},{"$f":"IF(B198=\"\",0,K197)","v":0},{"$f":"IF(C198<>W198,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B198=\"\",\"\",IF(K172=\"Replace\",$Q$2,IF(OR(H186>$W$1,H187>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C173=0,0,C173)","v":0},{"$f":"IF(B173=0,\"\",A173&\": \"&B173)","v":""},{"$f":"IF(B199=\"\",\"\",IF(K173=\"Replace\",$Q$2,IF(OR(J186>$W$1,J187>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B199=\"\",\"\",E198)","v":""},null,{"$f":"IF(B199=\"\",\"\",G198)","v":""},null,null,{"$f":"IF(B199=\"\",0,J198)","v":0},{"$f":"IF(B199=\"\",0,K198)","v":0},{"$f":"IF(C199<>W199,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B199=\"\",\"\",IF(K173=\"Replace\",$Q$2,IF(OR(J186>$W$1,J187>$W$1),$Q$2,$R$2)))","v":""}]
[]
["Dishwashers",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,"Utility is:",{"$f":"StartInput!E72","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E204","v":0},0,"KWH",0,null,{"$f":"IF(OR(ISERROR(O204),O204=0),\"\",IF(O204<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D201=\"Tenant\",IF(ISERROR(VLOOKUP(H204,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H204,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H204,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H204,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I204=0,\"N/A\",MAX(0,((J204+I204-Year1)*365)/(I204*365)))","v":"N/A"},{"$f":"+(J204+I204*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I212","v":0},{"$f":"IF(Q204=0,0,VLOOKUP(Q204,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F209","v":0},{"$f":"+F212","v":0},{"$f":"+L212","v":0},{"$f":"+G209","v":0},{"$f":"+G212","v":0},{"$f":"+S204-T204","v":0},{"$f":"+V204-W204","v":0},{"$f":"+Y204*U204","v":0},{"$f":"IF(AND(G209>0,G212>0),IF(Y204=0,99,IF(Q204=0,100,IF(AND(X204=0,Z204=0),0,IF(Z204=0,0,+-X204/Z204)))),0)","v":0},{"$f":"IF(AA204=0,\"N/A\",IF(AA204>=R204,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B204=\"\",B204=0),G204=0),100000,G204)","v":100000}]
["E2",null,0,{"$f":"+D204","v":"Units"},0,{"$f":"E205","v":0},0,{"$f":"+H204","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O205),O205=0),\"\",IF(O205<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L204","v":0},null,{"$f":"IF(I205=0,\"N/A\",MAX(0,((J205+I205-Year1)*365)/(I205*365)))","v":"N/A"},{"$f":"+(J205+I205*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I213","v":0},{"$f":"IF(Q205=0,0,VLOOKUP(Q205,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S204","v":0},{"$f":"+F213","v":0},{"$f":"+L213","v":0},{"$f":"+V204","v":0},{"$f":"+G213","v":0},{"$f":"+S205-T205","v":0},{"$f":"+V205-W205","v":0},{"$f":"+Y205*U205","v":0},{"$f":"IF(AND(G209>0,G213>0),IF(Y205=0,99,IF(Q205=0,100,IF(AND(X205=0,Z205=0),0,IF(Z205=0,0,+-X205/Z205)))),0)","v":0},{"$f":"IF(AA205=0,\"N/A\",IF(AA205>=R205,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B205=\"\",B205=0),G205=0),100000,G205)","v":100000}]
["E3",null,0,{"$f":"+D205","v":"Units"},0,{"$f":"E206","v":0},0,{"$f":"+H204","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O206),O206=0),\"\",IF(O206<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L204","v":0},null,{"$f":"IF(I206=0,\"N/A\",MAX(0,((J206+I206-Year1)*365)/(I206*365)))","v":"N/A"},{"$f":"+(J206+I206*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B206=\"\",B206=0),G206=0),100000,G206)","v":100000}]
[null,null,null,{"$f":"IF(OR(E204>=E209,E205>=E209,E206>=E209,F204>=F209,F205>=F209,F206>=F209),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D204","v":"Units"},0,{"$f":"E209","v":0},0,{"$f":"+H204","v":"KWH"},{"$f":"+I204","v":0},null,null,{"$f":"L204","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F204","v":0},{"$f":"+I204","v":0},{"$f":"IF(T209=0,0,S209/T209)","v":0},{"$f":"+G212","v":0},{"$f":"+G204","v":0},{"$f":"IF(ISERROR(W209-V209),0,+W209-V209)","v":0},{"$f":"+L212","v":0},{"$f":"+X209*Y209","v":0},{"$f":"IF(OR(C204=0,U209=0),0,+Z209/U209)","v":0},{"$f":"IF(AA209<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K203=\"N/A\",\"\",IF(MIN(AF204:AF206)<=G209,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S209","v":0},{"$f":"+T209","v":0},{"$f":"IF(T210=0,0,S210/T210)","v":0},{"$f":"+G213","v":0},{"$f":"+W209","v":0},{"$f":"IF(ISERROR(W210-V210),0,+W210-V210)","v":0},{"$f":"+L213","v":0},{"$f":"+X210*Y210","v":0},{"$f":"IF(OR(C204=0,U210=0),0,+Z210/U210)","v":0},{"$f":"IF(AA210<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D204","v":"Units"},0,{"$f":"E212","v":0},0,{"$f":"+H204","v":"KWH"},{"$f":"+I204","v":0},null,null,{"$f":"L204","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D205","v":"Units"},0,{"$f":"E213","v":0},0,{"$f":"+H204","v":"KWH"},{"$f":"I204","v":0},null,null,{"$f":"L204","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G209>0,OR(G212>0,G213>0)),IF(OR(G209=G212,G209=G213),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F205","v":0},{"$f":"+I205","v":0},{"$f":"IF(T214=0,0,S214/T214)","v":0},{"$f":"+V209","v":0},{"$f":"+G205","v":0},{"$f":"IF(ISERROR(W214-V214),0,+W214-V214)","v":0},{"$f":"+L212","v":0},{"$f":"+X214*Y214","v":0},{"$f":"IF(OR(C205=0,U214=0),0,+Z214/U214)","v":0},{"$f":"IF(AA214<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S214","v":0},{"$f":"+T214","v":0},{"$f":"IF(T215=0,0,S215/T215)","v":0},{"$f":"+V210","v":0},{"$f":"+W214","v":0},{"$f":"IF(ISERROR(W215-V215),0,+W215-V215)","v":0},{"$f":"+L213","v":0},{"$f":"+X215*Y215","v":0},{"$f":"IF(OR(C205=0,U215=0),0,+Z215/U215)","v":0},{"$f":"IF(AA215<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A219=\"Yes\",C219<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A219=\"Yes\",C219>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A220=\"Yes\",C220<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A220=\"Yes\",C220>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B211","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D219=Pass,D220=Pass),IF(C219<C220,Yes,No),IF(D219=Pass,Yes,No))","v":"No"},{"$f":"IF(B212=\"\",\"\",A212&\": \"&B212)","v":""},{"$f":"+AA204","v":0},{"$f":"+AB204","v":"N/A"},null,{"$f":"IF(OR(AB204=\"Fail\",AB204=\"N/A\"),0,AA209)","v":0},{"$f":"IF(F219=0,\"\",AB209)","v":""},{"$f":"IF(OR(AB204=\"Fail\",AB204=\"N/A\"),0,AA214)","v":0},{"$f":"IF(H219=0,\"\",AB214)","v":""},{"$f":"IF(OR(AB204=\"Fail\",AB204=\"N/A\"),0,AA219)","v":0},{"$f":"IF(J219=0,\"\",AB219)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F206","v":0},{"$f":"+I206","v":0},{"$f":"IF(T219=0,0,S219/T219)","v":0},{"$f":"+V214","v":0},{"$f":"+G206","v":0},{"$f":"IF(ISERROR(W219-V219),0,+W219-V219)","v":0},{"$f":"+L212","v":0},{"$f":"+X219*Y219","v":0},{"$f":"IF(OR(C206=0,U219=0),0,+Z219/U219)","v":0},{"$f":"IF(AA219<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A219=No,D220=Pass),Yes,No)","v":"No"},{"$f":"IF(B213=\"\",\"\",A213&\": \"&B213)","v":""},{"$f":"IF(AA205=100,0,+AA205)","v":0},{"$f":"IF(AA205=100,\"\",+AB205)","v":"N/A"},null,{"$f":"IF(OR(AB205=\"Fail\",AB205=\"N/A\"),0,AA210)","v":0},{"$f":"IF(F220=0,\"\",AB210)","v":""},{"$f":"IF(OR(AB205=\"Fail\",AB205=\"N/A\"),0,AA215)","v":0},{"$f":"IF(H220=0,\"\",AB215)","v":""},{"$f":"IF(OR(AB205=\"Fail\",AB205=\"N/A\"),0,AA220)","v":0},{"$f":"IF(J220=0,\"\",AB220)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S219","v":0},{"$f":"+T219","v":0},{"$f":"IF(T220=0,0,S220/T220)","v":0},{"$f":"+V215","v":0},{"$f":"+W219","v":0},{"$f":"IF(ISERROR(W220-V220),0,+W220-V220)","v":0},{"$f":"+L213","v":0},{"$f":"+X220*Y220","v":0},{"$f":"IF(OR(C206=0,U220=0),0,+Z220/U220)","v":0},{"$f":"IF(AA220<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A219=Yes,'Cap Needs Input'!A220=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I213=0,I212=0),\" \",IF(OR(I213<>I209,I212<>I209),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B224<>AE222,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C221=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A219=Yes,B219,IF(A220=Yes,B220,A209&\": \"&B209))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B224=B219,1,IF(B224=B220,2,3))","v":3},{"$f":"IF(A219=Yes,B219,IF(A220=Yes,B220,A209&\": \"&B209))","v":"T: "},{"$f":"CHOOSE($A224,D212,D213,D209)","v":"Units"},{"$f":"CHOOSE($A224,F212,F213,F209)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B219","v":""},{"$f":"+B220","v":""},{"$f":"A209&\": \"&B209","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G224=$T$2,G225<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G224=$T$2,G226<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G224=$T$2,G227<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G227=\"Traditional\",B224<>A209&\": \"&B209,B224<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G227=\"Green\",B224=A209&\": \"&B209,B224<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C204=0,0,C204)","v":0},{"$f":"IF(B204=0,\"\",A204&\": \"&B204)","v":""},{"$f":"IF(B230=\"\",\"\",IF(K204=\"Replace\",$Q$2,IF(OR(F219>$W$1,F220>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B230=\"\",\"\",G227)","v":""},null,{"$f":"IF(B230=\"\",\"\",B224)","v":""},null,null,{"$f":"IF(B230=\"\",0,D224)","v":0},{"$f":"IF(B230=\"\",0,CHOOSE(A224,I212,I213,I209))","v":0},{"$f":"IF(C230<>W230,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B230=\"\",\"\",IF(K204=\"Replace\",$Q$2,IF(OR(F219>$W$1,F220>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C205=0,0,C205)","v":0},{"$f":"IF(B205=0,\"\",A205&\": \"&B205)","v":""},{"$f":"IF(B231=\"\",\"\",IF(K205=\"Replace\",$Q$2,IF(OR(H219>$W$1,H220>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B231=\"\",\"\",E230)","v":""},null,{"$f":"IF(B231=\"\",\"\",G230)","v":""},null,null,{"$f":"IF(B231=\"\",0,J230)","v":0},{"$f":"IF(B231=\"\",0,K230)","v":0},{"$f":"IF(C231<>W231,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B231=\"\",\"\",IF(K205=\"Replace\",$Q$2,IF(OR(H219>$W$1,H220>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C206=0,0,C206)","v":0},{"$f":"IF(B206=0,\"\",A206&\": \"&B206)","v":""},{"$f":"IF(B232=\"\",\"\",IF(K206=\"Replace\",$Q$2,IF(OR(J219>$W$1,J220>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B232=\"\",\"\",E231)","v":""},null,{"$f":"IF(B232=\"\",\"\",G231)","v":""},null,null,{"$f":"IF(B232=\"\",0,J231)","v":0},{"$f":"IF(B232=\"\",0,K231)","v":0},{"$f":"IF(C232<>W232,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B232=\"\",\"\",IF(K206=\"Replace\",$Q$2,IF(OR(J219>$W$1,J220>$W$1),$Q$2,$R$2)))","v":""}]
[]
["Other Appliances",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,"Utility is:",{"$f":"StartInput!E72","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E237","v":0},0,"KWH",0,null,null,{"$f":"IF(D234=\"Tenant\",IF(ISERROR(VLOOKUP(H237,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H237,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H237,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H237,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I237=0,\"N/A\",MAX(0,((J237+I237-Year1)*365)/(I237*365)))","v":"N/A"},{"$f":"+J237+I237","v":0},"Payback on Green #1",{"$f":"+I245","v":0},{"$f":"IF(Q237=0,0,VLOOKUP(Q237,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F242","v":0},{"$f":"+F245","v":0},{"$f":"+L245","v":0},{"$f":"+G242","v":0},{"$f":"+G245","v":0},{"$f":"+S237-T237","v":0},{"$f":"+V237-W237","v":0},{"$f":"+Y237*U237","v":0},{"$f":"IF(AND(G242>0,G245>0),IF(Y237=0,99,IF(Q237=0,100,IF(AND(X237=0,Z237=0),0,IF(Z237=0,0,+-X237/Z237)))),0)","v":0},{"$f":"IF(AA237=0,\"N/A\",IF(AA237>=R237,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B237=\"\",B237=0),G237=0),100000,G237)","v":100000}]
["E2",null,0,{"$f":"+D237","v":"Each"},0,{"$f":"E238","v":0},0,{"$f":"+H237","v":"KWH"},0,null,null,{"$f":"L237","v":0},null,{"$f":"IF(I238=0,\"N/A\",MAX(0,((J238+I238-Year1)*365)/(I238*365)))","v":"N/A"},{"$f":"+J238+I238","v":0},"Payback on Green #2",{"$f":"+I246","v":0},{"$f":"IF(Q238=0,0,VLOOKUP(Q238,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S237","v":0},{"$f":"+F246","v":0},{"$f":"+L246","v":0},{"$f":"+V237","v":0},{"$f":"+G246","v":0},{"$f":"+S238-T238","v":0},{"$f":"+V238-W238","v":0},{"$f":"+Y238*U238","v":0},{"$f":"IF(AND(G242>0,G246>0),IF(Y238=0,99,IF(Q238=0,100,IF(AND(X238=0,Z238=0),0,IF(Z238=0,0,+-X238/Z238)))),0)","v":0},{"$f":"IF(AA238=0,\"N/A\",IF(AA238>=R238,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B238=\"\",B238=0),G238=0),100000,G238)","v":100000}]
["E3",null,0,{"$f":"+D238","v":"Each"},0,0,0,{"$f":"+H237","v":"KWH"},0,null,null,{"$f":"L237","v":0},null,{"$f":"IF(I239=0,\"N/A\",MAX(0,((J239+I239-Year1)*365)/(I239*365)))","v":"N/A"},{"$f":"+J239+I239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B239=\"\",B239=0),G239=0),100000,G239)","v":100000}]
[null,null,null,{"$f":"IF(OR(E237>=E242,E238>=E242,E239>=E242,F237>=F242,F238>=F242,F239>=F242),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D237","v":"Each"},0,{"$f":"E242","v":0},0,{"$f":"+H237","v":"KWH"},{"$f":"+I237","v":0},null,null,{"$f":"L237","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F237","v":0},{"$f":"+I237","v":0},{"$f":"IF(T242=0,0,S242/T242)","v":0},{"$f":"+G245","v":0},{"$f":"+G237","v":0},{"$f":"IF(ISERROR(W242-V242),0,+W242-V242)","v":0},{"$f":"+L245","v":0},{"$f":"+X242*Y242","v":0},{"$f":"IF(OR(C237=0,U242=0),0,+Z242/U242)","v":0},{"$f":"IF(AA242<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K236=\"N/A\",\"\",IF(MIN(AF237:AF239)<=G242,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S242","v":0},{"$f":"+T242","v":0},{"$f":"IF(T243=0,0,S243/T243)","v":0},{"$f":"+G246","v":0},{"$f":"+W242","v":0},{"$f":"IF(ISERROR(W243-V243),0,+W243-V243)","v":0},{"$f":"+L246","v":0},{"$f":"+X243*Y243","v":0},{"$f":"IF(OR(C237=0,U243=0),0,+Z243/U243)","v":0},{"$f":"IF(AA243<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D237","v":"Each"},0,{"$f":"E245","v":0},0,{"$f":"+H237","v":"KWH"},{"$f":"+I237","v":0},null,null,{"$f":"L237","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D238","v":"Each"},0,0,0,{"$f":"+H237","v":"KWH"},null,null,null,{"$f":"L237","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G242>0,OR(G245>0,G246>0)),IF(OR(G242=G245,G242=G246),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F238","v":0},{"$f":"+I238","v":0},{"$f":"IF(T247=0,0,S247/T247)","v":0},{"$f":"+V242","v":0},{"$f":"+G238","v":0},{"$f":"IF(ISERROR(W247-V247),0,+W247-V247)","v":0},{"$f":"+L245","v":0},{"$f":"+X247*Y247","v":0},{"$f":"IF(OR(C238=0,U247=0),0,+Z247/U247)","v":0},{"$f":"IF(AA247<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S247","v":0},{"$f":"+T247","v":0},{"$f":"IF(T248=0,0,S248/T248)","v":0},{"$f":"+V243","v":0},{"$f":"+W247","v":0},{"$f":"IF(ISERROR(W248-V248),0,+W248-V248)","v":0},{"$f":"+L246","v":0},{"$f":"+X248*Y248","v":0},{"$f":"IF(OR(C238=0,U248=0),0,+Z248/U248)","v":0},{"$f":"IF(AA248<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A252=\"Yes\",C252<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A252=\"Yes\",C252>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A253=\"Yes\",C253<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A253=\"Yes\",C253>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B244","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D252=Pass,D253=Pass),IF(C252<C253,Yes,No),IF(D252=Pass,Yes,No))","v":"No"},{"$f":"IF(B245=\"\",\"\",A245&\": \"&B245)","v":""},{"$f":"+AA237","v":0},{"$f":"+AB237","v":"N/A"},null,{"$f":"IF(OR(AB237=\"Fail\",AB237=\"N/A\"),0,AA242)","v":0},{"$f":"IF(F252=0,\"\",AB242)","v":""},{"$f":"IF(OR(AB237=\"Fail\",AB237=\"N/A\"),0,AA247)","v":0},{"$f":"IF(H252=0,\"\",AB247)","v":""},{"$f":"IF(OR(AB237=\"Fail\",AB237=\"N/A\"),0,AA252)","v":0},{"$f":"IF(J252=0,\"\",AB252)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F239","v":0},{"$f":"+I239","v":0},{"$f":"IF(T252=0,0,S252/T252)","v":0},{"$f":"+V247","v":0},{"$f":"+G239","v":0},{"$f":"IF(ISERROR(W252-V252),0,+W252-V252)","v":0},{"$f":"+L245","v":0},{"$f":"+X252*Y252","v":0},{"$f":"IF(OR(C239=0,U252=0),0,+Z252/U252)","v":0},{"$f":"IF(AA252<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A252=No,D253=Pass),Yes,No)","v":"No"},{"$f":"IF(B246=\"\",\"\",A246&\": \"&B246)","v":""},{"$f":"IF(AA238=100,0,+AA238)","v":0},{"$f":"IF(AA238=100,\"\",+AB238)","v":"N/A"},null,{"$f":"IF(OR(AB238=\"Fail\",AB238=\"N/A\"),0,AA243)","v":0},{"$f":"IF(F253=0,\"\",AB243)","v":""},{"$f":"IF(OR(AB238=\"Fail\",AB238=\"N/A\"),0,AA248)","v":0},{"$f":"IF(H253=0,\"\",AB248)","v":""},{"$f":"IF(OR(AB238=\"Fail\",AB238=\"N/A\"),0,AA253)","v":0},{"$f":"IF(J253=0,\"\",AB253)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S252","v":0},{"$f":"+T252","v":0},{"$f":"IF(T253=0,0,S253/T253)","v":0},{"$f":"+V248","v":0},{"$f":"+W252","v":0},{"$f":"IF(ISERROR(W253-V253),0,+W253-V253)","v":0},{"$f":"+L246","v":0},{"$f":"+X253*Y253","v":0},{"$f":"IF(OR(C239=0,U253=0),0,+Z253/U253)","v":0},{"$f":"IF(AA253<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A252=Yes,'Cap Needs Input'!A253=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I246=0,I245=0),\" \",IF(OR(I246<>I242,I245<>I242),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B257<>AE255,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C254=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A252=Yes,B252,IF(A253=Yes,B253,A242&\": \"&B242))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B257=B252,1,IF(B257=B253,2,3))","v":3},{"$f":"IF(A252=Yes,B252,IF(A253=Yes,B253,A242&\": \"&B242))","v":"T: "},{"$f":"CHOOSE($A257,D245,D246,D242)","v":"Each"},{"$f":"CHOOSE($A257,F245,F246,F242)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B252","v":""},{"$f":"+B253","v":""},{"$f":"A242&\": \"&B242","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G257=$T$2,G258<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G257=$T$2,G259<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G257=$T$2,G260<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G260=\"Traditional\",B257<>A242&\": \"&B242,B257<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G260=\"Green\",B257=A242&\": \"&B242,B257<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C237=0,0,C237)","v":0},{"$f":"IF(B237=0,\"\",A237&\": \"&B237)","v":""},{"$f":"IF(A263=0,\"\",IF(O237<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B263=\"\",\"\",G260)","v":""},null,{"$f":"IF(B263=\"\",\"\",B257)","v":""},null,null,{"$f":"IF(B263=\"\",0,D257)","v":0},{"$f":"IF(B263=\"\",0,CHOOSE(A257,I245,I246,I242))","v":0},{"$f":"IF(AND(C263=\"End of Cycle\",S263=\"Now\"),\"***\",IF(AND(C263=\"Now\",S263=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A263=0,\"\",IF(O237<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C238=0,0,C238)","v":0},{"$f":"IF(B238=0,\"\",A238&\": \"&B238)","v":""},{"$f":"IF(A264=0,\"\",IF(O238<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B264=\"\",\"\",E263)","v":""},null,{"$f":"IF(B264=\"\",\"\",G263)","v":""},null,null,{"$f":"IF(B264=\"\",0,J263)","v":0},{"$f":"IF(B264=\"\",0,K263)","v":0},{"$f":"IF(AND(C264=\"End of Cycle\",S264=\"Now\"),\"***\",IF(AND(C264=\"Now\",S264=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A264=0,\"\",IF(O238<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C239=0,0,C239)","v":0},{"$f":"IF(B239=0,\"\",A239&\": \"&B239)","v":""},{"$f":"IF(A265=0,\"\",IF(O239<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B265=\"\",\"\",E264)","v":""},null,{"$f":"IF(B265=\"\",\"\",G264)","v":""},null,null,{"$f":"IF(B265=\"\",0,J264)","v":0},{"$f":"IF(B265=\"\",0,K264)","v":0},{"$f":"IF(AND(C265=\"End of Cycle\",S265=\"Now\"),\"***\",IF(AND(C265=\"Now\",S265=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A265=0,\"\",IF(O239<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C263=\"Now\",S263=\"End of Cycle\"),AND(C264=\"Now\",S264=\"End of Cycle\"),AND(C265=\"Now\",S265=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C263=\"End of Cycle\",S263=\"Now\"),AND(C264=\"End of Cycle\",S264=\"Now\"),AND(C265=\"End of Cycle\",S265=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Kitchen Cabinets",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E270","v":0},null,null,0,null,null,0,null,{"$f":"IF(I270=0,\"N/A\",MAX(0,((J270+I270-Year1)*365)/(I270*365)))","v":"N/A"},{"$f":"+J270+I270","v":0},"Payback on Green #1",{"$f":"+I278","v":0},{"$f":"IF(Q270=0,0,VLOOKUP(Q270,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F275","v":0},{"$f":"+F278","v":0},{"$f":"+L278","v":0},{"$f":"+G275","v":0},{"$f":"+G278","v":0},{"$f":"+S270-T270","v":0},{"$f":"+V270-W270","v":0},{"$f":"+Y270*U270","v":0},{"$f":"IF(AND(G275>0,G278>0),IF(Y270=0,99,IF(Q270=0,100,IF(AND(X270=0,Z270=0),0,IF(Z270=0,0,+-X270/Z270)))),0)","v":0},{"$f":"IF(AA270=0,\"N/A\",IF(AA270>=R270,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B270=\"\",B270=0),G270=0),100000,G270)","v":100000}]
["E2",null,0,{"$f":"+D270","v":"Units"},0,{"$f":"E271","v":0},null,null,0,null,null,0,null,{"$f":"IF(I271=0,\"N/A\",MAX(0,((J271+I271-Year1)*365)/(I271*365)))","v":"N/A"},{"$f":"+J271+I271","v":0},"Payback on Green #2",{"$f":"+I279","v":0},{"$f":"IF(Q271=0,0,VLOOKUP(Q271,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S270","v":0},{"$f":"+F279","v":0},{"$f":"+L279","v":0},{"$f":"+V270","v":0},{"$f":"+G279","v":0},{"$f":"+S271-T271","v":0},{"$f":"+V271-W271","v":0},{"$f":"+Y271*U271","v":0},{"$f":"IF(AND(G275>0,G279>0),IF(Y271=0,99,IF(Q271=0,100,IF(AND(X271=0,Z271=0),0,IF(Z271=0,0,+-X271/Z271)))),0)","v":0},{"$f":"IF(AA271=0,\"N/A\",IF(AA271>=R271,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B271=\"\",B271=0),G271=0),100000,G271)","v":100000}]
["E3",null,0,{"$f":"+D271","v":"Units"},0,{"$f":"E272","v":0},null,null,0,null,null,0,null,{"$f":"IF(I272=0,\"N/A\",MAX(0,((J272+I272-Year1)*365)/(I272*365)))","v":"N/A"},{"$f":"+J272+I272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B272=\"\",B272=0),G272=0),100000,G272)","v":100000}]
[null,null,null,{"$f":"IF(OR(E270>=E275,E271>=E275,E272>=E275,F270>=F275,F271>=F275,F272>=F275),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D270","v":"Units"},0,{"$f":"E275","v":0},null,null,{"$f":"+I270","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F270","v":0},{"$f":"+I270","v":0},{"$f":"IF(T275=0,0,S275/T275)","v":0},{"$f":"+G278","v":0},{"$f":"+G270","v":0},{"$f":"IF(ISERROR(W275-V275),0,+W275-V275)","v":0},{"$f":"+L278","v":0},{"$f":"+X275*Y275","v":0},{"$f":"IF(OR(C270=0,U275=0),0,+Z275/U275)","v":0},{"$f":"IF(AA275<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K269=\"N/A\",\"\",IF(MIN(AF270:AF272)<=G275,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S275","v":0},{"$f":"+T275","v":0},{"$f":"IF(T276=0,0,S276/T276)","v":0},{"$f":"+G279","v":0},{"$f":"+W275","v":0},{"$f":"IF(ISERROR(W276-V276),0,+W276-V276)","v":0},{"$f":"+L279","v":0},{"$f":"+X276*Y276","v":0},{"$f":"IF(OR(C270=0,U276=0),0,+Z276/U276)","v":0},{"$f":"IF(AA276<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D270","v":"Units"},0,{"$f":"E278","v":0},null,null,{"$f":"+I270","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D271","v":"Units"},0,{"$f":"E279","v":0},null,null,{"$f":"I270","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G275>0,OR(G278>0,G279>0)),IF(OR(G275=G278,G275=G279),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F271","v":0},{"$f":"+I271","v":0},{"$f":"IF(T280=0,0,S280/T280)","v":0},{"$f":"+V275","v":0},{"$f":"+G271","v":0},{"$f":"IF(ISERROR(W280-V280),0,+W280-V280)","v":0},{"$f":"+L278","v":0},{"$f":"+X280*Y280","v":0},{"$f":"IF(OR(C271=0,U280=0),0,+Z280/U280)","v":0},{"$f":"IF(AA280<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S280","v":0},{"$f":"+T280","v":0},{"$f":"IF(T281=0,0,S281/T281)","v":0},{"$f":"+V276","v":0},{"$f":"+W280","v":0},{"$f":"IF(ISERROR(W281-V281),0,+W281-V281)","v":0},{"$f":"+L279","v":0},{"$f":"+X281*Y281","v":0},{"$f":"IF(OR(C271=0,U281=0),0,+Z281/U281)","v":0},{"$f":"IF(AA281<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A285=\"Yes\",C285<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A285=\"Yes\",C285>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A286=\"Yes\",C286<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A286=\"Yes\",C286>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B277","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D285=Pass,D286=Pass),IF(C285<C286,Yes,No),IF(D285=Pass,Yes,No))","v":"No"},{"$f":"IF(B278=\"\",\"\",A278&\": \"&B278)","v":""},{"$f":"+AA270","v":0},{"$f":"+AB270","v":"N/A"},null,{"$f":"IF(OR(AB270=\"Fail\",AB270=\"N/A\"),0,AA275)","v":0},{"$f":"IF(F285=0,\"\",AB275)","v":""},{"$f":"IF(OR(AB270=\"Fail\",AB270=\"N/A\"),0,AA280)","v":0},{"$f":"IF(H285=0,\"\",AB280)","v":""},{"$f":"IF(OR(AB270=\"Fail\",AB270=\"N/A\"),0,AA285)","v":0},{"$f":"IF(J285=0,\"\",AB285)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F272","v":0},{"$f":"+I272","v":0},{"$f":"IF(T285=0,0,S285/T285)","v":0},{"$f":"+V280","v":0},{"$f":"+G272","v":0},{"$f":"IF(ISERROR(W285-V285),0,+W285-V285)","v":0},{"$f":"+L278","v":0},{"$f":"+X285*Y285","v":0},{"$f":"IF(OR(C272=0,U285=0),0,+Z285/U285)","v":0},{"$f":"IF(AA285<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A285=No,D286=Pass),Yes,No)","v":"No"},{"$f":"IF(B279=\"\",\"\",A279&\": \"&B279)","v":""},{"$f":"IF(AA271=100,0,+AA271)","v":0},{"$f":"IF(AA271=100,\"\",+AB271)","v":"N/A"},null,{"$f":"IF(OR(AB271=\"Fail\",AB271=\"N/A\"),0,AA276)","v":0},{"$f":"IF(F286=0,\"\",AB276)","v":""},{"$f":"IF(OR(AB271=\"Fail\",AB271=\"N/A\"),0,AA281)","v":0},{"$f":"IF(H286=0,\"\",AB281)","v":""},{"$f":"IF(OR(AB271=\"Fail\",AB271=\"N/A\"),0,AA286)","v":0},{"$f":"IF(J286=0,\"\",AB286)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S285","v":0},{"$f":"+T285","v":0},{"$f":"IF(T286=0,0,S286/T286)","v":0},{"$f":"+V281","v":0},{"$f":"+W285","v":0},{"$f":"IF(ISERROR(W286-V286),0,+W286-V286)","v":0},{"$f":"+L279","v":0},{"$f":"+X286*Y286","v":0},{"$f":"IF(OR(C272=0,U286=0),0,+Z286/U286)","v":0},{"$f":"IF(AA286<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A285=Yes,'Cap Needs Input'!A286=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I279=0,I278=0),\" \",IF(OR(I279<>I275,I278<>I275),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B290<>AE288,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C287=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A285=Yes,B285,IF(A286=Yes,B286,A275&\": \"&B275))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B290=B285,1,IF(B290=B286,2,3))","v":3},{"$f":"IF(A285=Yes,B285,IF(A286=Yes,B286,A275&\": \"&B275))","v":"T: "},{"$f":"CHOOSE($A290,D278,D279,D275)","v":"Units"},{"$f":"CHOOSE($A290,F278,F279,F275)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B285","v":""},{"$f":"+B286","v":""},{"$f":"A275&\": \"&B275","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G290=$T$2,G291<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G290=$T$2,G292<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G290=$T$2,G293<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G293=\"Traditional\",B290<>A275&\": \"&B275,B290<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G293=\"Green\",B290=A275&\": \"&B275,B290<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C270=0,0,C270)","v":0},{"$f":"IF(B270=0,\"\",A270&\": \"&B270)","v":""},{"$f":"IF(A296=0,\"\",IF(O270<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B296=\"\",\"\",G293)","v":""},null,{"$f":"IF(B296=\"\",\"\",B290)","v":""},null,null,{"$f":"IF(B296=\"\",0,D290)","v":0},{"$f":"IF(B296=\"\",0,CHOOSE(A290,I278,I279,I275))","v":0},{"$f":"IF(AND(C296=\"End of Cycle\",S296=\"Now\"),\"***\",IF(AND(C296=\"Now\",S296=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A296=0,\"\",IF(O270<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C271=0,0,C271)","v":0},{"$f":"IF(B271=0,\"\",A271&\": \"&B271)","v":""},{"$f":"IF(A297=0,\"\",IF(O271<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B297=\"\",\"\",E296)","v":""},null,{"$f":"IF(B297=\"\",\"\",G296)","v":""},null,null,{"$f":"IF(B297=\"\",0,J296)","v":0},{"$f":"IF(B297=\"\",0,K296)","v":0},{"$f":"IF(AND(C297=\"End of Cycle\",S297=\"Now\"),\"***\",IF(AND(C297=\"Now\",S297=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A297=0,\"\",IF(O271<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C272=0,0,C272)","v":0},{"$f":"IF(B272=0,\"\",A272&\": \"&B272)","v":""},{"$f":"IF(A298=0,\"\",IF(O272<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B298=\"\",\"\",E297)","v":""},null,{"$f":"IF(B298=\"\",\"\",G297)","v":""},null,null,{"$f":"IF(B298=\"\",0,J297)","v":0},{"$f":"IF(B298=\"\",0,K297)","v":0},{"$f":"IF(AND(C298=\"End of Cycle\",S298=\"Now\"),\"***\",IF(AND(C298=\"Now\",S298=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A298=0,\"\",IF(O272<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C296=\"Now\",S296=\"End of Cycle\"),AND(C297=\"Now\",S297=\"End of Cycle\"),AND(C298=\"Now\",S298=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C296=\"End of Cycle\",S296=\"Now\"),AND(C297=\"End of Cycle\",S297=\"Now\"),AND(C298=\"End of Cycle\",S298=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Kitchen Counter Tops, Sinks",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E303","v":0},null,null,0,null,null,0,null,{"$f":"IF(I303=0,\"N/A\",MAX(0,((J303+I303-Year1)*365)/(I303*365)))","v":"N/A"},{"$f":"+J303+I303","v":0},"Payback on Green #1",{"$f":"+I311","v":0},{"$f":"IF(Q303=0,0,VLOOKUP(Q303,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F308","v":0},{"$f":"+F311","v":0},{"$f":"+L311","v":0},{"$f":"+G308","v":0},{"$f":"+G311","v":0},{"$f":"+S303-T303","v":0},{"$f":"+V303-W303","v":0},{"$f":"+Y303*U303","v":0},{"$f":"IF(AND(G308>0,G311>0),IF(Y303=0,99,IF(Q303=0,100,IF(AND(X303=0,Z303=0),0,IF(Z303=0,0,+-X303/Z303)))),0)","v":0},{"$f":"IF(AA303=0,\"N/A\",IF(AA303>=R303,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B303=\"\",B303=0),G303=0),100000,G303)","v":100000}]
["E2",null,0,{"$f":"+D303","v":"Units"},0,{"$f":"E304","v":0},null,null,0,null,null,0,null,{"$f":"IF(I304=0,\"N/A\",MAX(0,((J304+I304-Year1)*365)/(I304*365)))","v":"N/A"},{"$f":"+J304+I304","v":0},"Payback on Green #2",{"$f":"+I312","v":0},{"$f":"IF(Q304=0,0,VLOOKUP(Q304,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S303","v":0},{"$f":"+F312","v":0},{"$f":"+L312","v":0},{"$f":"+V303","v":0},{"$f":"+G312","v":0},{"$f":"+S304-T304","v":0},{"$f":"+V304-W304","v":0},{"$f":"+Y304*U304","v":0},{"$f":"IF(AND(G308>0,G312>0),IF(Y304=0,99,IF(Q304=0,100,IF(AND(X304=0,Z304=0),0,IF(Z304=0,0,+-X304/Z304)))),0)","v":0},{"$f":"IF(AA304=0,\"N/A\",IF(AA304>=R304,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B304=\"\",B304=0),G304=0),100000,G304)","v":100000}]
["E3",null,0,{"$f":"+D304","v":"Units"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I305=0,\"N/A\",MAX(0,((J305+I305-Year1)*365)/(I305*365)))","v":"N/A"},{"$f":"+J305+I305","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B305=\"\",B305=0),G305=0),100000,G305)","v":100000}]
[null,null,null,{"$f":"IF(OR(E303>=E308,E304>=E308,E305>=E308,F303>=F308,F304>=F308,F305>=F308),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D303","v":"Units"},0,{"$f":"E308","v":0},null,null,{"$f":"+I303","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F303","v":0},{"$f":"+I303","v":0},{"$f":"IF(T308=0,0,S308/T308)","v":0},{"$f":"+G311","v":0},{"$f":"+G303","v":0},{"$f":"IF(ISERROR(W308-V308),0,+W308-V308)","v":0},{"$f":"+L311","v":0},{"$f":"+X308*Y308","v":0},{"$f":"IF(OR(C303=0,U308=0),0,+Z308/U308)","v":0},{"$f":"IF(AA308<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K302=\"N/A\",\"\",IF(MIN(AF303:AF305)<=G308,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S308","v":0},{"$f":"+T308","v":0},{"$f":"IF(T309=0,0,S309/T309)","v":0},{"$f":"+G312","v":0},{"$f":"+W308","v":0},{"$f":"IF(ISERROR(W309-V309),0,+W309-V309)","v":0},{"$f":"+L312","v":0},{"$f":"+X309*Y309","v":0},{"$f":"IF(OR(C303=0,U309=0),0,+Z309/U309)","v":0},{"$f":"IF(AA309<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D303","v":"Units"},0,{"$f":"E311","v":0},null,null,{"$f":"+I303","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D304","v":"Units"},0,0,null,null,{"$f":"I303","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G308>0,OR(G311>0,G312>0)),IF(OR(G308=G311,G308=G312),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F304","v":0},{"$f":"+I304","v":0},{"$f":"IF(T313=0,0,S313/T313)","v":0},{"$f":"+V308","v":0},{"$f":"+G304","v":0},{"$f":"IF(ISERROR(W313-V313),0,+W313-V313)","v":0},{"$f":"+L311","v":0},{"$f":"+X313*Y313","v":0},{"$f":"IF(OR(C304=0,U313=0),0,+Z313/U313)","v":0},{"$f":"IF(AA313<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S313","v":0},{"$f":"+T313","v":0},{"$f":"IF(T314=0,0,S314/T314)","v":0},{"$f":"+V309","v":0},{"$f":"+W313","v":0},{"$f":"IF(ISERROR(W314-V314),0,+W314-V314)","v":0},{"$f":"+L312","v":0},{"$f":"+X314*Y314","v":0},{"$f":"IF(OR(C304=0,U314=0),0,+Z314/U314)","v":0},{"$f":"IF(AA314<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A318=\"Yes\",C318<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A318=\"Yes\",C318>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A319=\"Yes\",C319<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A319=\"Yes\",C319>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B310","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D318=Pass,D319=Pass),IF(C318<C319,Yes,No),IF(D318=Pass,Yes,No))","v":"No"},{"$f":"IF(B311=\"\",\"\",A311&\": \"&B311)","v":""},{"$f":"+AA303","v":0},{"$f":"+AB303","v":"N/A"},null,{"$f":"IF(OR(AB303=\"Fail\",AB303=\"N/A\"),0,AA308)","v":0},{"$f":"IF(F318=0,\"\",AB308)","v":""},{"$f":"IF(OR(AB303=\"Fail\",AB303=\"N/A\"),0,AA313)","v":0},{"$f":"IF(H318=0,\"\",AB313)","v":""},{"$f":"IF(OR(AB303=\"Fail\",AB303=\"N/A\"),0,AA318)","v":0},{"$f":"IF(J318=0,\"\",AB318)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F305","v":0},{"$f":"+I305","v":0},{"$f":"IF(T318=0,0,S318/T318)","v":0},{"$f":"+V313","v":0},{"$f":"+G305","v":0},{"$f":"IF(ISERROR(W318-V318),0,+W318-V318)","v":0},{"$f":"+L311","v":0},{"$f":"+X318*Y318","v":0},{"$f":"IF(OR(C305=0,U318=0),0,+Z318/U318)","v":0},{"$f":"IF(AA318<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A318=No,D319=Pass),Yes,No)","v":"No"},{"$f":"IF(B312=\"\",\"\",A312&\": \"&B312)","v":""},{"$f":"IF(AA304=100,0,+AA304)","v":0},{"$f":"IF(AA304=100,\"\",+AB304)","v":"N/A"},null,{"$f":"IF(OR(AB304=\"Fail\",AB304=\"N/A\"),0,AA309)","v":0},{"$f":"IF(F319=0,\"\",AB309)","v":""},{"$f":"IF(OR(AB304=\"Fail\",AB304=\"N/A\"),0,AA314)","v":0},{"$f":"IF(H319=0,\"\",AB314)","v":""},{"$f":"IF(OR(AB304=\"Fail\",AB304=\"N/A\"),0,AA319)","v":0},{"$f":"IF(J319=0,\"\",AB319)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S318","v":0},{"$f":"+T318","v":0},{"$f":"IF(T319=0,0,S319/T319)","v":0},{"$f":"+V314","v":0},{"$f":"+W318","v":0},{"$f":"IF(ISERROR(W319-V319),0,+W319-V319)","v":0},{"$f":"+L312","v":0},{"$f":"+X319*Y319","v":0},{"$f":"IF(OR(C305=0,U319=0),0,+Z319/U319)","v":0},{"$f":"IF(AA319<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A318=Yes,'Cap Needs Input'!A319=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I312=0,I311=0),\" \",IF(OR(I312<>I308,I311<>I308),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B323<>AE321,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C320=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A318=Yes,B318,IF(A319=Yes,B319,A308&\": \"&B308))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B323=B318,1,IF(B323=B319,2,3))","v":3},{"$f":"IF(A318=Yes,B318,IF(A319=Yes,B319,A308&\": \"&B308))","v":"T: "},{"$f":"CHOOSE($A323,D311,D312,D308)","v":"Units"},{"$f":"CHOOSE($A323,F311,F312,F308)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B318","v":""},{"$f":"+B319","v":""},{"$f":"A308&\": \"&B308","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G323=$T$2,G324<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G323=$T$2,G325<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G323=$T$2,G326<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G326=\"Traditional\",B323<>A308&\": \"&B308,B323<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G326=\"Green\",B323=A308&\": \"&B308,B323<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C303=0,0,C303)","v":0},{"$f":"IF(B303=0,\"\",A303&\": \"&B303)","v":""},{"$f":"IF(A329=0,\"\",IF(O303<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B329=\"\",\"\",G326)","v":""},null,{"$f":"IF(B329=\"\",\"\",B323)","v":""},null,null,{"$f":"IF(B329=\"\",0,D323)","v":0},{"$f":"IF(B329=\"\",0,CHOOSE(A323,I311,I312,I308))","v":0},{"$f":"IF(AND(C329=\"End of Cycle\",S329=\"Now\"),\"***\",IF(AND(C329=\"Now\",S329=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A329=0,\"\",IF(O303<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C304=0,0,C304)","v":0},{"$f":"IF(B304=0,\"\",A304&\": \"&B304)","v":""},{"$f":"IF(A330=0,\"\",IF(O304<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B330=\"\",\"\",E329)","v":""},null,{"$f":"IF(B330=\"\",\"\",G329)","v":""},null,null,{"$f":"IF(B330=\"\",0,J329)","v":0},{"$f":"IF(B330=\"\",0,K329)","v":0},{"$f":"IF(AND(C330=\"End of Cycle\",S330=\"Now\"),\"***\",IF(AND(C330=\"Now\",S330=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A330=0,\"\",IF(O304<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C305=0,0,C305)","v":0},{"$f":"IF(B305=0,\"\",A305&\": \"&B305)","v":""},{"$f":"IF(A331=0,\"\",IF(O305<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B331=\"\",\"\",E330)","v":""},null,{"$f":"IF(B331=\"\",\"\",G330)","v":""},null,null,{"$f":"IF(B331=\"\",0,J330)","v":0},{"$f":"IF(B331=\"\",0,K330)","v":0},{"$f":"IF(AND(C331=\"End of Cycle\",S331=\"Now\"),\"***\",IF(AND(C331=\"Now\",S331=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A331=0,\"\",IF(O305<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C329=\"Now\",S329=\"End of Cycle\"),AND(C330=\"Now\",S330=\"End of Cycle\"),AND(C331=\"Now\",S331=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C329=\"End of Cycle\",S329=\"Now\"),AND(C330=\"End of Cycle\",S330=\"Now\"),AND(C331=\"End of Cycle\",S331=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Bathroom Vanities",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E336","v":0},null,null,0,null,null,0,null,{"$f":"IF(I336=0,\"N/A\",MAX(0,((J336+I336-Year1)*365)/(I336*365)))","v":"N/A"},{"$f":"+J336+I336","v":0},"Payback on Green #1",{"$f":"+I344","v":0},{"$f":"IF(Q336=0,0,VLOOKUP(Q336,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F341","v":0},{"$f":"+F344","v":0},{"$f":"+L344","v":0},{"$f":"+G341","v":0},{"$f":"+G344","v":0},{"$f":"+S336-T336","v":0},{"$f":"+V336-W336","v":0},{"$f":"+Y336*U336","v":0},{"$f":"IF(AND(G341>0,G344>0),IF(Y336=0,99,IF(Q336=0,100,IF(AND(X336=0,Z336=0),0,IF(Z336=0,0,+-X336/Z336)))),0)","v":0},{"$f":"IF(AA336=0,\"N/A\",IF(AA336>=R336,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B336=\"\",B336=0),G336=0),100000,G336)","v":100000}]
["E2",null,0,{"$f":"+D336","v":"Each"},0,{"$f":"E337","v":0},null,null,0,null,null,0,null,{"$f":"IF(I337=0,\"N/A\",MAX(0,((J337+I337-Year1)*365)/(I337*365)))","v":"N/A"},{"$f":"+J337+I337","v":0},"Payback on Green #2",{"$f":"+I345","v":0},{"$f":"IF(Q337=0,0,VLOOKUP(Q337,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S336","v":0},{"$f":"+F345","v":0},{"$f":"+L345","v":0},{"$f":"+V336","v":0},{"$f":"+G345","v":0},{"$f":"+S337-T337","v":0},{"$f":"+V337-W337","v":0},{"$f":"+Y337*U337","v":0},{"$f":"IF(AND(G341>0,G345>0),IF(Y337=0,99,IF(Q337=0,100,IF(AND(X337=0,Z337=0),0,IF(Z337=0,0,+-X337/Z337)))),0)","v":0},{"$f":"IF(AA337=0,\"N/A\",IF(AA337>=R337,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B337=\"\",B337=0),G337=0),100000,G337)","v":100000}]
["E3",null,0,{"$f":"+D337","v":"Each"},0,{"$f":"E338","v":0},null,null,0,null,null,0,null,{"$f":"IF(I338=0,\"N/A\",MAX(0,((J338+I338-Year1)*365)/(I338*365)))","v":"N/A"},{"$f":"+J338+I338","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B338=\"\",B338=0),G338=0),100000,G338)","v":100000}]
[null,null,null,{"$f":"IF(OR(E336>=E341,E337>=E341,E338>=E341,F336>=F341,F337>=F341,F338>=F341),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D336","v":"Each"},0,{"$f":"E341","v":0},null,null,{"$f":"+I336","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F336","v":0},{"$f":"+I336","v":0},{"$f":"IF(T341=0,0,S341/T341)","v":0},{"$f":"+G344","v":0},{"$f":"+G336","v":0},{"$f":"IF(ISERROR(W341-V341),0,+W341-V341)","v":0},{"$f":"+L344","v":0},{"$f":"+X341*Y341","v":0},{"$f":"IF(OR(C336=0,U341=0),0,+Z341/U341)","v":0},{"$f":"IF(AA341<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K335=\"N/A\",\"\",IF(MIN(AF336:AF338)<=G341,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S341","v":0},{"$f":"+T341","v":0},{"$f":"IF(T342=0,0,S342/T342)","v":0},{"$f":"+G345","v":0},{"$f":"+W341","v":0},{"$f":"IF(ISERROR(W342-V342),0,+W342-V342)","v":0},{"$f":"+L345","v":0},{"$f":"+X342*Y342","v":0},{"$f":"IF(OR(C336=0,U342=0),0,+Z342/U342)","v":0},{"$f":"IF(AA342<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D336","v":"Each"},0,{"$f":"E344","v":0},null,null,{"$f":"+I336","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D337","v":"Each"},null,{"$f":"E345","v":0},null,null,{"$f":"I336","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G341>0,OR(G344>0,G345>0)),IF(OR(G341=G344,G341=G345),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F337","v":0},{"$f":"+I337","v":0},{"$f":"IF(T346=0,0,S346/T346)","v":0},{"$f":"+V341","v":0},{"$f":"+G337","v":0},{"$f":"IF(ISERROR(W346-V346),0,+W346-V346)","v":0},{"$f":"+L344","v":0},{"$f":"+X346*Y346","v":0},{"$f":"IF(OR(C337=0,U346=0),0,+Z346/U346)","v":0},{"$f":"IF(AA346<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S346","v":0},{"$f":"+T346","v":0},{"$f":"IF(T347=0,0,S347/T347)","v":0},{"$f":"+V342","v":0},{"$f":"+W346","v":0},{"$f":"IF(ISERROR(W347-V347),0,+W347-V347)","v":0},{"$f":"+L345","v":0},{"$f":"+X347*Y347","v":0},{"$f":"IF(OR(C337=0,U347=0),0,+Z347/U347)","v":0},{"$f":"IF(AA347<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A351=\"Yes\",C351<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A351=\"Yes\",C351>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A352=\"Yes\",C352<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A352=\"Yes\",C352>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B343","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D351=Pass,D352=Pass),IF(C351<C352,Yes,No),IF(D351=Pass,Yes,No))","v":"No"},{"$f":"IF(B344=\"\",\"\",A344&\": \"&B344)","v":""},{"$f":"+AA336","v":0},{"$f":"+AB336","v":"N/A"},null,{"$f":"IF(OR(AB336=\"Fail\",AB336=\"N/A\"),0,AA341)","v":0},{"$f":"IF(F351=0,\"\",AB341)","v":""},{"$f":"IF(OR(AB336=\"Fail\",AB336=\"N/A\"),0,AA346)","v":0},{"$f":"IF(H351=0,\"\",AB346)","v":""},{"$f":"IF(OR(AB336=\"Fail\",AB336=\"N/A\"),0,AA351)","v":0},{"$f":"IF(J351=0,\"\",AB351)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F338","v":0},{"$f":"+I338","v":0},{"$f":"IF(T351=0,0,S351/T351)","v":0},{"$f":"+V346","v":0},{"$f":"+G338","v":0},{"$f":"IF(ISERROR(W351-V351),0,+W351-V351)","v":0},{"$f":"+L344","v":0},{"$f":"+X351*Y351","v":0},{"$f":"IF(OR(C338=0,U351=0),0,+Z351/U351)","v":0},{"$f":"IF(AA351<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A351=No,D352=Pass),Yes,No)","v":"No"},{"$f":"IF(B345=\"\",\"\",A345&\": \"&B345)","v":""},{"$f":"IF(AA337=100,0,+AA337)","v":0},{"$f":"IF(AA337=100,\"\",+AB337)","v":"N/A"},null,{"$f":"IF(OR(AB337=\"Fail\",AB337=\"N/A\"),0,AA342)","v":0},{"$f":"IF(F352=0,\"\",AB342)","v":""},{"$f":"IF(OR(AB337=\"Fail\",AB337=\"N/A\"),0,AA347)","v":0},{"$f":"IF(H352=0,\"\",AB347)","v":""},{"$f":"IF(OR(AB337=\"Fail\",AB337=\"N/A\"),0,AA352)","v":0},{"$f":"IF(J352=0,\"\",AB352)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S351","v":0},{"$f":"+T351","v":0},{"$f":"IF(T352=0,0,S352/T352)","v":0},{"$f":"+V347","v":0},{"$f":"+W351","v":0},{"$f":"IF(ISERROR(W352-V352),0,+W352-V352)","v":0},{"$f":"+L345","v":0},{"$f":"+X352*Y352","v":0},{"$f":"IF(OR(C338=0,U352=0),0,+Z352/U352)","v":0},{"$f":"IF(AA352<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A351=Yes,'Cap Needs Input'!A352=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I345=0,I344=0),\" \",IF(OR(I345<>I341,I344<>I341),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B356<>AE354,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C353=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A351=Yes,B351,IF(A352=Yes,B352,A341&\": \"&B341))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B356=B351,1,IF(B356=B352,2,3))","v":3},{"$f":"IF(A351=Yes,B351,IF(A352=Yes,B352,A341&\": \"&B341))","v":"T: "},{"$f":"CHOOSE($A356,D344,D345,D341)","v":"Each"},{"$f":"CHOOSE($A356,F344,F345,F341)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B351","v":""},{"$f":"+B352","v":""},{"$f":"A341&\": \"&B341","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G356=$T$2,G357<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G356=$T$2,G358<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G356=$T$2,G359<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G359=\"Traditional\",B356<>A341&\": \"&B341,B356<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G359=\"Green\",B356=A341&\": \"&B341,B356<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C336=0,0,C336)","v":0},{"$f":"IF(B336=0,\"\",A336&\": \"&B336)","v":""},{"$f":"IF(A362=0,\"\",IF(O336<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B362=\"\",\"\",G359)","v":""},null,{"$f":"IF(B362=\"\",\"\",B356)","v":""},null,null,{"$f":"IF(B362=\"\",0,D356)","v":0},{"$f":"IF(B362=\"\",0,CHOOSE(A356,I344,I345,I341))","v":0},{"$f":"IF(AND(C362=\"End of Cycle\",S362=\"Now\"),\"***\",IF(AND(C362=\"Now\",S362=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A362=0,\"\",IF(O336<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C337=0,0,C337)","v":0},{"$f":"IF(B337=0,\"\",A337&\": \"&B337)","v":""},{"$f":"IF(A363=0,\"\",IF(O337<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B363=\"\",\"\",E362)","v":""},null,{"$f":"IF(B363=\"\",\"\",G362)","v":""},null,null,{"$f":"IF(B363=\"\",0,J362)","v":0},{"$f":"IF(B363=\"\",0,K362)","v":0},{"$f":"IF(AND(C363=\"End of Cycle\",S363=\"Now\"),\"***\",IF(AND(C363=\"Now\",S363=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A363=0,\"\",IF(O337<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C338=0,0,C338)","v":0},{"$f":"IF(B338=0,\"\",A338&\": \"&B338)","v":""},{"$f":"IF(A364=0,\"\",IF(O338<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B364=\"\",\"\",E363)","v":""},null,{"$f":"IF(B364=\"\",\"\",G363)","v":""},null,null,{"$f":"IF(B364=\"\",0,J363)","v":0},{"$f":"IF(B364=\"\",0,K363)","v":0},{"$f":"IF(AND(C364=\"End of Cycle\",S364=\"Now\"),\"***\",IF(AND(C364=\"Now\",S364=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A364=0,\"\",IF(O338<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C362=\"Now\",S362=\"End of Cycle\"),AND(C363=\"Now\",S363=\"End of Cycle\"),AND(C364=\"Now\",S364=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C362=\"End of Cycle\",S362=\"Now\"),AND(C363=\"End of Cycle\",S363=\"Now\"),AND(C364=\"End of Cycle\",S364=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Bathroom Counter Tops, Sinks",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E369","v":0},null,null,0,null,null,0,null,{"$f":"IF(I369=0,\"N/A\",MAX(0,((J369+I369-Year1)*365)/(I369*365)))","v":"N/A"},{"$f":"+J369+I369","v":0},"Payback on Green #1",{"$f":"+I377","v":0},{"$f":"IF(Q369=0,0,VLOOKUP(Q369,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F374","v":0},{"$f":"+F377","v":0},{"$f":"+L377","v":0},{"$f":"+G374","v":0},{"$f":"+G377","v":0},{"$f":"+S369-T369","v":0},{"$f":"+V369-W369","v":0},{"$f":"+Y369*U369","v":0},{"$f":"IF(AND(G374>0,G377>0),IF(Y369=0,99,IF(Q369=0,100,IF(AND(X369=0,Z369=0),0,IF(Z369=0,0,+-X369/Z369)))),0)","v":0},{"$f":"IF(AA369=0,\"N/A\",IF(AA369>=R369,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B369=\"\",B369=0),G369=0),100000,G369)","v":100000}]
["E2",null,0,{"$f":"+D369","v":"Each"},0,{"$f":"E370","v":0},null,null,0,null,null,0,null,{"$f":"IF(I370=0,\"N/A\",MAX(0,((J370+I370-Year1)*365)/(I370*365)))","v":"N/A"},{"$f":"+J370+I370","v":0},"Payback on Green #2",{"$f":"+I378","v":0},{"$f":"IF(Q370=0,0,VLOOKUP(Q370,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S369","v":0},{"$f":"+F378","v":0},{"$f":"+L378","v":0},{"$f":"+V369","v":0},{"$f":"+G378","v":0},{"$f":"+S370-T370","v":0},{"$f":"+V370-W370","v":0},{"$f":"+Y370*U370","v":0},{"$f":"IF(AND(G374>0,G378>0),IF(Y370=0,99,IF(Q370=0,100,IF(AND(X370=0,Z370=0),0,IF(Z370=0,0,+-X370/Z370)))),0)","v":0},{"$f":"IF(AA370=0,\"N/A\",IF(AA370>=R370,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B370=\"\",B370=0),G370=0),100000,G370)","v":100000}]
["E3",null,0,{"$f":"+D370","v":"Each"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I371=0,\"N/A\",MAX(0,((J371+I371-Year1)*365)/(I371*365)))","v":"N/A"},{"$f":"+J371+I371","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B371=\"\",B371=0),G371=0),100000,G371)","v":100000}]
[null,null,null,{"$f":"IF(OR(E369>=E374,E370>=E374,E371>=E374,F369>=F374,F370>=F374,F371>=F374),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D369","v":"Each"},0,{"$f":"E374","v":0},null,null,{"$f":"+I369","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F369","v":0},{"$f":"+I369","v":0},{"$f":"IF(T374=0,0,S374/T374)","v":0},{"$f":"+G377","v":0},{"$f":"+G369","v":0},{"$f":"IF(ISERROR(W374-V374),0,+W374-V374)","v":0},{"$f":"+L377","v":0},{"$f":"+X374*Y374","v":0},{"$f":"IF(OR(C369=0,U374=0),0,+Z374/U374)","v":0},{"$f":"IF(AA374<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K368=\"N/A\",\"\",IF(MIN(AF369:AF371)<=G374,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S374","v":0},{"$f":"+T374","v":0},{"$f":"IF(T375=0,0,S375/T375)","v":0},{"$f":"+G378","v":0},{"$f":"+W374","v":0},{"$f":"IF(ISERROR(W375-V375),0,+W375-V375)","v":0},{"$f":"+L378","v":0},{"$f":"+X375*Y375","v":0},{"$f":"IF(OR(C369=0,U375=0),0,+Z375/U375)","v":0},{"$f":"IF(AA375<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D369","v":"Each"},0,{"$f":"E377","v":0},null,null,{"$f":"+I369","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D370","v":"Each"},null,0,null,null,{"$f":"I369","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G374>0,OR(G377>0,G378>0)),IF(OR(G374=G377,G374=G378),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F370","v":0},{"$f":"+I370","v":0},{"$f":"IF(T379=0,0,S379/T379)","v":0},{"$f":"+V374","v":0},{"$f":"+G370","v":0},{"$f":"IF(ISERROR(W379-V379),0,+W379-V379)","v":0},{"$f":"+L377","v":0},{"$f":"+X379*Y379","v":0},{"$f":"IF(OR(C370=0,U379=0),0,+Z379/U379)","v":0},{"$f":"IF(AA379<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S379","v":0},{"$f":"+T379","v":0},{"$f":"IF(T380=0,0,S380/T380)","v":0},{"$f":"+V375","v":0},{"$f":"+W379","v":0},{"$f":"IF(ISERROR(W380-V380),0,+W380-V380)","v":0},{"$f":"+L378","v":0},{"$f":"+X380*Y380","v":0},{"$f":"IF(OR(C370=0,U380=0),0,+Z380/U380)","v":0},{"$f":"IF(AA380<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A384=\"Yes\",C384<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A384=\"Yes\",C384>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A385=\"Yes\",C385<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A385=\"Yes\",C385>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B376","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D384=Pass,D385=Pass),IF(C384<C385,Yes,No),IF(D384=Pass,Yes,No))","v":"No"},{"$f":"IF(B377=\"\",\"\",A377&\": \"&B377)","v":""},{"$f":"+AA369","v":0},{"$f":"+AB369","v":"N/A"},null,{"$f":"IF(OR(AB369=\"Fail\",AB369=\"N/A\"),0,AA374)","v":0},{"$f":"IF(F384=0,\"\",AB374)","v":""},{"$f":"IF(OR(AB369=\"Fail\",AB369=\"N/A\"),0,AA379)","v":0},{"$f":"IF(H384=0,\"\",AB379)","v":""},{"$f":"IF(OR(AB369=\"Fail\",AB369=\"N/A\"),0,AA384)","v":0},{"$f":"IF(J384=0,\"\",AB384)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F371","v":0},{"$f":"+I371","v":0},{"$f":"IF(T384=0,0,S384/T384)","v":0},{"$f":"+V379","v":0},{"$f":"+G371","v":0},{"$f":"IF(ISERROR(W384-V384),0,+W384-V384)","v":0},{"$f":"+L377","v":0},{"$f":"+X384*Y384","v":0},{"$f":"IF(OR(C371=0,U384=0),0,+Z384/U384)","v":0},{"$f":"IF(AA384<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A384=No,D385=Pass),Yes,No)","v":"No"},{"$f":"IF(B378=\"\",\"\",A378&\": \"&B378)","v":""},{"$f":"IF(AA370=100,0,+AA370)","v":0},{"$f":"IF(AA370=100,\"\",+AB370)","v":"N/A"},null,{"$f":"IF(OR(AB370=\"Fail\",AB370=\"N/A\"),0,AA375)","v":0},{"$f":"IF(F385=0,\"\",AB375)","v":""},{"$f":"IF(OR(AB370=\"Fail\",AB370=\"N/A\"),0,AA380)","v":0},{"$f":"IF(H385=0,\"\",AB380)","v":""},{"$f":"IF(OR(AB370=\"Fail\",AB370=\"N/A\"),0,AA385)","v":0},{"$f":"IF(J385=0,\"\",AB385)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S384","v":0},{"$f":"+T384","v":0},{"$f":"IF(T385=0,0,S385/T385)","v":0},{"$f":"+V380","v":0},{"$f":"+W384","v":0},{"$f":"IF(ISERROR(W385-V385),0,+W385-V385)","v":0},{"$f":"+L378","v":0},{"$f":"+X385*Y385","v":0},{"$f":"IF(OR(C371=0,U385=0),0,+Z385/U385)","v":0},{"$f":"IF(AA385<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A384=Yes,'Cap Needs Input'!A385=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I378=0,I377=0),\" \",IF(OR(I378<>I374,I377<>I374),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B389<>AE387,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C386=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A384=Yes,B384,IF(A385=Yes,B385,A374&\": \"&B374))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B389=B384,1,IF(B389=B385,2,3))","v":3},{"$f":"IF(A384=Yes,B384,IF(A385=Yes,B385,A374&\": \"&B374))","v":"T: "},{"$f":"CHOOSE($A389,D377,D378,D374)","v":"Each"},{"$f":"CHOOSE($A389,F377,F378,F374)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B384","v":""},{"$f":"+B385","v":""},{"$f":"A374&\": \"&B374","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G389=$T$2,G390<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G389=$T$2,G391<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G389=$T$2,G392<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G392=\"Traditional\",B389<>A374&\": \"&B374,B389<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G392=\"Green\",B389=A374&\": \"&B374,B389<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C369=0,0,C369)","v":0},{"$f":"IF(B369=0,\"\",A369&\": \"&B369)","v":""},{"$f":"IF(A395=0,\"\",IF(O369<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B395=\"\",\"\",G392)","v":""},null,{"$f":"IF(B395=\"\",\"\",B389)","v":""},null,null,{"$f":"IF(B395=\"\",0,D389)","v":0},{"$f":"IF(B395=\"\",0,CHOOSE(A389,I377,I378,I374))","v":0},{"$f":"IF(AND(C395=\"End of Cycle\",S395=\"Now\"),\"***\",IF(AND(C395=\"Now\",S395=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A395=0,\"\",IF(O369<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C370=0,0,C370)","v":0},{"$f":"IF(B370=0,\"\",A370&\": \"&B370)","v":""},{"$f":"IF(A396=0,\"\",IF(O370<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B396=\"\",\"\",E395)","v":""},null,{"$f":"IF(B396=\"\",\"\",G395)","v":""},null,null,{"$f":"IF(B396=\"\",0,J395)","v":0},{"$f":"IF(B396=\"\",0,K395)","v":0},{"$f":"IF(AND(C396=\"End of Cycle\",S396=\"Now\"),\"***\",IF(AND(C396=\"Now\",S396=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A396=0,\"\",IF(O370<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C371=0,0,C371)","v":0},{"$f":"IF(B371=0,\"\",A371&\": \"&B371)","v":""},{"$f":"IF(A397=0,\"\",IF(O371<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B397=\"\",\"\",E396)","v":""},null,{"$f":"IF(B397=\"\",\"\",G396)","v":""},null,null,{"$f":"IF(B397=\"\",0,J396)","v":0},{"$f":"IF(B397=\"\",0,K396)","v":0},{"$f":"IF(AND(C397=\"End of Cycle\",S397=\"Now\"),\"***\",IF(AND(C397=\"Now\",S397=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A397=0,\"\",IF(O371<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C395=\"Now\",S395=\"End of Cycle\"),AND(C396=\"Now\",S396=\"End of Cycle\"),AND(C397=\"Now\",S397=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C395=\"End of Cycle\",S395=\"Now\"),AND(C396=\"End of Cycle\",S396=\"Now\"),AND(C397=\"End of Cycle\",S397=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Bathroom Exhaust Fans",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,null,"Payback Not Applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E402","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O402),O402=0),\"\",IF(O402<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I402=0,\"N/A\",MAX(0,((J402+I402-Year1)*365)/(I402*365)))","v":"N/A"},{"$f":"+(J402+I402*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I410","v":0},{"$f":"IF(Q402=0,0,VLOOKUP(Q402,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F407","v":0},{"$f":"+F410","v":0},{"$f":"+L410","v":0},{"$f":"+G407","v":0},{"$f":"+G410","v":0},{"$f":"+S402-T402","v":0},{"$f":"+V402-W402","v":0},{"$f":"+Y402*U402","v":0},{"$f":"IF(AND(G407>0,G410>0),IF(Y402=0,99,IF(Q402=0,100,IF(AND(X402=0,Z402=0),0,IF(Z402=0,0,+-X402/Z402)))),0)","v":0},{"$f":"IF(AA402=0,\"N/A\",IF(AA402>=R402,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B402=\"\",B402=0),G402=0),100000,G402)","v":100000}]
["E2",null,0,{"$f":"+D402","v":"Each"},0,{"$f":"E403","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O403),O403=0),\"\",IF(O403<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I403=0,\"N/A\",MAX(0,((J403+I403-Year1)*365)/(I403*365)))","v":"N/A"},{"$f":"+(J403+I403*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I411","v":0},{"$f":"IF(Q403=0,0,VLOOKUP(Q403,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S402","v":0},{"$f":"+F411","v":0},{"$f":"+L411","v":0},{"$f":"+V402","v":0},{"$f":"+G411","v":0},{"$f":"+S403-T403","v":0},{"$f":"+V403-W403","v":0},{"$f":"+Y403*U403","v":0},{"$f":"IF(AND(G407>0,G411>0),IF(Y403=0,99,IF(Q403=0,100,IF(AND(X403=0,Z403=0),0,IF(Z403=0,0,+-X403/Z403)))),0)","v":0},{"$f":"IF(AA403=0,\"N/A\",IF(AA403>=R403,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B403=\"\",B403=0),G403=0),100000,G403)","v":100000}]
["E3",null,0,{"$f":"+D403","v":"Each"},0,{"$f":"E404","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O404),O404=0),\"\",IF(O404<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I404=0,\"N/A\",MAX(0,((J404+I404-Year1)*365)/(I404*365)))","v":"N/A"},{"$f":"+(J404+I404*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B404=\"\",B404=0),G404=0),100000,G404)","v":100000}]
[null,null,null,{"$f":"IF(OR(E402>=E407,E403>=E407,E404>=E407,F402>=F407,F403>=F407,F404>=F407),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D402","v":"Each"},0,{"$f":"E407","v":0},null,null,{"$f":"+I402","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F402","v":0},{"$f":"+I402","v":0},{"$f":"IF(T407=0,0,S407/T407)","v":0},{"$f":"+G410","v":0},{"$f":"+G402","v":0},{"$f":"IF(ISERROR(W407-V407),0,+W407-V407)","v":0},{"$f":"+L410","v":0},{"$f":"+X407*Y407","v":0},{"$f":"IF(OR(C402=0,U407=0),0,+Z407/U407)","v":0},{"$f":"IF(AA407<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K401=\"N/A\",\"\",IF(MIN(AF402:AF404)<=G407,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S407","v":0},{"$f":"+T407","v":0},{"$f":"IF(T408=0,0,S408/T408)","v":0},{"$f":"+G411","v":0},{"$f":"+W407","v":0},{"$f":"IF(ISERROR(W408-V408),0,+W408-V408)","v":0},{"$f":"+L411","v":0},{"$f":"+X408*Y408","v":0},{"$f":"IF(OR(C402=0,U408=0),0,+Z408/U408)","v":0},{"$f":"IF(AA408<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D402","v":"Each"},0,{"$f":"E410","v":0},null,null,{"$f":"+I402","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D403","v":"Each"},null,{"$f":"E411","v":0},null,null,null,null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G407>0,OR(G410>0,G411>0)),IF(OR(G407=G410,G407=G411),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F403","v":0},{"$f":"+I403","v":0},{"$f":"IF(T412=0,0,S412/T412)","v":0},{"$f":"+V407","v":0},{"$f":"+G403","v":0},{"$f":"IF(ISERROR(W412-V412),0,+W412-V412)","v":0},{"$f":"+L410","v":0},{"$f":"+X412*Y412","v":0},{"$f":"IF(OR(C403=0,U412=0),0,+Z412/U412)","v":0},{"$f":"IF(AA412<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S412","v":0},{"$f":"+T412","v":0},{"$f":"IF(T413=0,0,S413/T413)","v":0},{"$f":"+V408","v":0},{"$f":"+W412","v":0},{"$f":"IF(ISERROR(W413-V413),0,+W413-V413)","v":0},{"$f":"+L411","v":0},{"$f":"+X413*Y413","v":0},{"$f":"IF(OR(C403=0,U413=0),0,+Z413/U413)","v":0},{"$f":"IF(AA413<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A417=\"Yes\",C417<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A417=\"Yes\",C417>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A418=\"Yes\",C418<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A418=\"Yes\",C418>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B409","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D417=Pass,D418=Pass),IF(C417<C418,Yes,No),IF(D417=Pass,Yes,No))","v":"No"},{"$f":"IF(B410=\"\",\"\",A410&\": \"&B410)","v":""},{"$f":"+AA402","v":0},{"$f":"+AB402","v":"N/A"},null,{"$f":"IF(OR(AB402=\"Fail\",AB402=\"N/A\"),0,AA407)","v":0},{"$f":"IF(F417=0,\"\",AB407)","v":""},{"$f":"IF(OR(AB402=\"Fail\",AB402=\"N/A\"),0,AA412)","v":0},{"$f":"IF(H417=0,\"\",AB412)","v":""},{"$f":"IF(OR(AB402=\"Fail\",AB402=\"N/A\"),0,AA417)","v":0},{"$f":"IF(J417=0,\"\",AB417)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F404","v":0},{"$f":"+I404","v":0},{"$f":"IF(T417=0,0,S417/T417)","v":0},{"$f":"+V412","v":0},{"$f":"+G404","v":0},{"$f":"IF(ISERROR(W417-V417),0,+W417-V417)","v":0},{"$f":"+L410","v":0},{"$f":"+X417*Y417","v":0},{"$f":"IF(OR(C404=0,U417=0),0,+Z417/U417)","v":0},{"$f":"IF(AA417<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A417=No,D418=Pass),Yes,No)","v":"No"},{"$f":"IF(B411=\"\",\"\",A411&\": \"&B411)","v":""},{"$f":"IF(AA403=100,0,+AA403)","v":0},{"$f":"IF(AA403=100,\"\",+AB403)","v":"N/A"},null,{"$f":"IF(OR(AB403=\"Fail\",AB403=\"N/A\"),0,AA408)","v":0},{"$f":"IF(F418=0,\"\",AB408)","v":""},{"$f":"IF(OR(AB403=\"Fail\",AB403=\"N/A\"),0,AA413)","v":0},{"$f":"IF(H418=0,\"\",AB413)","v":""},{"$f":"IF(OR(AB403=\"Fail\",AB403=\"N/A\"),0,AA418)","v":0},{"$f":"IF(J418=0,\"\",AB418)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S417","v":0},{"$f":"+T417","v":0},{"$f":"IF(T418=0,0,S418/T418)","v":0},{"$f":"+V413","v":0},{"$f":"+W417","v":0},{"$f":"IF(ISERROR(W418-V418),0,+W418-V418)","v":0},{"$f":"+L411","v":0},{"$f":"+X418*Y418","v":0},{"$f":"IF(OR(C404=0,U418=0),0,+Z418/U418)","v":0},{"$f":"IF(AA418<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A417=Yes,'Cap Needs Input'!A418=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I411=0,I410=0),\" \",IF(OR(I411<>I407,I410<>I407),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B422<>AE420,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C419=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A417=Yes,B417,IF(A418=Yes,B418,A407&\": \"&B407))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B422=B417,1,IF(B422=B418,2,3))","v":3},{"$f":"IF(A417=Yes,B417,IF(A418=Yes,B418,A407&\": \"&B407))","v":"T: "},{"$f":"CHOOSE($A422,D410,D411,D407)","v":"Each"},{"$f":"CHOOSE($A422,F410,F411,F407)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B417","v":""},{"$f":"+B418","v":""},{"$f":"A407&\": \"&B407","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G422=$T$2,G423<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G422=$T$2,G424<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G422=$T$2,G425<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G425=\"Traditional\",B422<>A407&\": \"&B407,B422<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G425=\"Green\",B422=A407&\": \"&B407,B422<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C402=0,0,C402)","v":0},{"$f":"IF(B402=0,\"\",A402&\": \"&B402)","v":""},{"$f":"IF(B428=\"\",\"\",IF(K402=\"Replace\",$Q$2,IF(OR(F417>$W$1,F418>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B428=\"\",\"\",G425)","v":""},null,{"$f":"IF(B428=\"\",\"\",B422)","v":""},null,null,{"$f":"IF(B428=\"\",0,D422)","v":0},{"$f":"IF(B428=\"\",0,CHOOSE(A422,I410,I411,I407))","v":0},{"$f":"IF(C428<>W428,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B428=\"\",\"\",IF(K402=\"Replace\",$Q$2,IF(OR(F417>$W$1,F418>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C403=0,0,C403)","v":0},{"$f":"IF(B403=0,\"\",A403&\": \"&B403)","v":""},{"$f":"IF(B429=\"\",\"\",IF(K403=\"Replace\",$Q$2,IF(OR(H417>$W$1,H418>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B429=\"\",\"\",E428)","v":""},null,{"$f":"IF(B429=\"\",\"\",G428)","v":""},null,null,{"$f":"IF(B429=\"\",0,J428)","v":0},{"$f":"IF(B429=\"\",0,K428)","v":0},{"$f":"IF(C429<>W429,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B429=\"\",\"\",IF(K403=\"Replace\",$Q$2,IF(OR(H417>$W$1,H418>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C404=0,0,C404)","v":0},{"$f":"IF(B404=0,\"\",A404&\": \"&B404)","v":""},{"$f":"IF(B430=\"\",\"\",IF(K404=\"Replace\",$Q$2,IF(OR(J417>$W$1,J418>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B430=\"\",\"\",E429)","v":""},null,{"$f":"IF(B430=\"\",\"\",G429)","v":""},null,null,{"$f":"IF(B430=\"\",0,J429)","v":0},{"$f":"IF(B430=\"\",0,K429)","v":0},{"$f":"IF(C430<>W430,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B430=\"\",\"\",IF(K404=\"Replace\",$Q$2,IF(OR(J417>$W$1,J418>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C428<>W428,C429<>W429,C430<>W430),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Water Savers: low flow faucet aerators",null,"Utility Paid By:",{"$f":"StartInput!F73","v":0},null,null,"Utility is:",{"$f":"StartInput!$E$73","v":"Water & Sewer"}]
[null,null,{"$f":"IF(SUM(C435:C437)<>StartInput!W37,\"Confirm quantity: does not match total in Start Input cell W37\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E435","v":0},0,{"$f":"StartInput!$E$64","v":0},0,null,null,{"$f":"IF(D432=\"Tenant\",StartInput!$F$64+StartInput!$F$65,StartInput!$G$64+StartInput!$G$65)","v":0},null,{"$f":"IF(I435=0,\"N/A\",MAX(0,((J435+I435-Year1)*365)/(I435*365)))","v":"N/A"},{"$f":"+J435+I435","v":0},"Payback on Green #1",{"$f":"+I443","v":0},{"$f":"IF(Q435=0,0,VLOOKUP(Q435,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F440","v":0},{"$f":"+F443","v":0},{"$f":"+L443","v":0},{"$f":"+G440","v":0},{"$f":"+G443","v":0},{"$f":"+S435-T435","v":0},{"$f":"+V435-W435","v":0},{"$f":"+Y435*U435","v":0},{"$f":"IF(AND(G440>0,G443>0),IF(Y435=0,99,IF(Q435=0,100,IF(AND(X435=0,Z435=0),0,IF(Z435=0,0,+-X435/Z435)))),0)","v":0},{"$f":"IF(AA435=0,\"N/A\",IF(AA435>=R435,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B435=\"\",B435=0),G435=0),100000,G435)","v":100000}]
["E2",null,0,{"$f":"+D435","v":"Units"},0,{"$f":"E436","v":0},0,{"$f":"H435","v":0},0,null,null,{"$f":"L435","v":0},null,{"$f":"IF(I436=0,\"N/A\",MAX(0,((J436+I436-Year1)*365)/(I436*365)))","v":"N/A"},{"$f":"+J436+I436","v":0},"Payback on Green #2",{"$f":"+I444","v":0},{"$f":"IF(Q436=0,0,VLOOKUP(Q436,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S435","v":0},{"$f":"+F444","v":0},{"$f":"+L444","v":0},{"$f":"+V435","v":0},{"$f":"+G444","v":0},{"$f":"+S436-T436","v":0},{"$f":"+V436-W436","v":0},{"$f":"+Y436*U436","v":0},{"$f":"IF(AND(G440>0,G444>0),IF(Y436=0,99,IF(Q436=0,100,IF(AND(X436=0,Z436=0),0,IF(Z436=0,0,+-X436/Z436)))),0)","v":0},{"$f":"IF(AA436=0,\"N/A\",IF(AA436>=R436,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B436=\"\",B436=0),G436=0),100000,G436)","v":100000}]
["E3",null,0,{"$f":"+D436","v":"Units"},0,0,0,{"$f":"H436","v":0},0,null,null,{"$f":"L435","v":0},null,{"$f":"IF(I437=0,\"N/A\",MAX(0,((J437+I437-Year1)*365)/(I437*365)))","v":"N/A"},{"$f":"+J437+I437","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B437=\"\",B437=0),G437=0),100000,G437)","v":100000}]
[null,null,null,{"$f":"IF(OR(E435>=E440,E436>=E440,E437>=E440,F435>=F440,F436>=F440,F437>=F440),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D435","v":"Units"},0,{"$f":"E440","v":0},0,{"$f":"H437","v":0},{"$f":"+I435","v":0},null,null,{"$f":"L435","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F435","v":0},{"$f":"+I435","v":0},{"$f":"IF(T440=0,0,S440/T440)","v":0},{"$f":"+G443","v":0},{"$f":"+G435","v":0},{"$f":"IF(ISERROR(W440-V440),0,+W440-V440)","v":0},{"$f":"+L443","v":0},{"$f":"+X440*Y440","v":0},{"$f":"IF(OR(C435=0,U440=0),0,+Z440/U440)","v":0},{"$f":"IF(AA440<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K434=\"N/A\",\"\",IF(MIN(AF435:AF437)<=G440,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S440","v":0},{"$f":"+T440","v":0},{"$f":"IF(T441=0,0,S441/T441)","v":0},{"$f":"+G444","v":0},{"$f":"+W440","v":0},{"$f":"IF(ISERROR(W441-V441),0,+W441-V441)","v":0},{"$f":"+L444","v":0},{"$f":"+X441*Y441","v":0},{"$f":"IF(OR(C435=0,U441=0),0,+Z441/U441)","v":0},{"$f":"IF(AA441<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D435","v":"Units"},0,{"$f":"E443","v":0},0,{"$f":"H440","v":0},{"$f":"+I435","v":0},null,null,{"$f":"L435","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D436","v":"Units"},0,0,0,{"$f":"H443","v":0},{"$f":"I435","v":0},null,null,{"$f":"L435","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G440>0,OR(G443>0,G444>0)),IF(OR(G440=G443,G440=G444),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F436","v":0},{"$f":"+I436","v":0},{"$f":"IF(T445=0,0,S445/T445)","v":0},{"$f":"+V440","v":0},{"$f":"+G436","v":0},{"$f":"IF(ISERROR(W445-V445),0,+W445-V445)","v":0},{"$f":"+L443","v":0},{"$f":"+X445*Y445","v":0},{"$f":"IF(OR(C436=0,U445=0),0,+Z445/U445)","v":0},{"$f":"IF(AA445<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S445","v":0},{"$f":"+T445","v":0},{"$f":"IF(T446=0,0,S446/T446)","v":0},{"$f":"+V441","v":0},{"$f":"+W445","v":0},{"$f":"IF(ISERROR(W446-V446),0,+W446-V446)","v":0},{"$f":"+L444","v":0},{"$f":"+X446*Y446","v":0},{"$f":"IF(OR(C436=0,U446=0),0,+Z446/U446)","v":0},{"$f":"IF(AA446<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A450=\"Yes\",C450<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A450=\"Yes\",C450>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A451=\"Yes\",C451<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A451=\"Yes\",C451>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B442","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D450=Pass,D451=Pass),IF(C450<C451,Yes,No),IF(D450=Pass,Yes,No))","v":"No"},{"$f":"IF(B443=\"\",\"\",A443&\": \"&B443)","v":""},{"$f":"+AA435","v":0},{"$f":"+AB435","v":"N/A"},null,{"$f":"IF(OR(AB435=\"Fail\",AB435=\"N/A\"),0,AA440)","v":0},{"$f":"IF(F450=0,\"\",AB440)","v":""},{"$f":"IF(OR(AB435=\"Fail\",AB435=\"N/A\"),0,AA445)","v":0},{"$f":"IF(H450=0,\"\",AB445)","v":""},{"$f":"IF(OR(AB435=\"Fail\",AB435=\"N/A\"),0,AA450)","v":0},{"$f":"IF(J450=0,\"\",AB450)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F437","v":0},{"$f":"+I437","v":0},{"$f":"IF(T450=0,0,S450/T450)","v":0},{"$f":"+V445","v":0},{"$f":"+G437","v":0},{"$f":"IF(ISERROR(W450-V450),0,+W450-V450)","v":0},{"$f":"+L443","v":0},{"$f":"+X450*Y450","v":0},{"$f":"IF(OR(C437=0,U450=0),0,+Z450/U450)","v":0},{"$f":"IF(AA450<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A450=No,D451=Pass),Yes,No)","v":"No"},{"$f":"IF(B444=\"\",\"\",A444&\": \"&B444)","v":""},{"$f":"IF(AA436=100,0,+AA436)","v":0},{"$f":"IF(AA436=100,\"\",+AB436)","v":"N/A"},null,{"$f":"IF(OR(AB436=\"Fail\",AB436=\"N/A\"),0,AA441)","v":0},{"$f":"IF(F451=0,\"\",AB441)","v":""},{"$f":"IF(OR(AB436=\"Fail\",AB436=\"N/A\"),0,AA446)","v":0},{"$f":"IF(H451=0,\"\",AB446)","v":""},{"$f":"IF(OR(AB436=\"Fail\",AB436=\"N/A\"),0,AA451)","v":0},{"$f":"IF(J451=0,\"\",AB451)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S450","v":0},{"$f":"+T450","v":0},{"$f":"IF(T451=0,0,S451/T451)","v":0},{"$f":"+V446","v":0},{"$f":"+W450","v":0},{"$f":"IF(ISERROR(W451-V451),0,+W451-V451)","v":0},{"$f":"+L444","v":0},{"$f":"+X451*Y451","v":0},{"$f":"IF(OR(C437=0,U451=0),0,+Z451/U451)","v":0},{"$f":"IF(AA451<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A450=Yes,'Cap Needs Input'!A451=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I444=0,I443=0),\" \",IF(OR(I444<>I440,I443<>I440),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B455<>AE453,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C452=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A450=Yes,B450,IF(A451=Yes,B451,A440&\": \"&B440))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B455=B450,1,IF(B455=B451,2,3))","v":3},{"$f":"IF(A450=Yes,B450,IF(A451=Yes,B451,A440&\": \"&B440))","v":"T: "},{"$f":"CHOOSE($A455,D443,D444,D440)","v":"Units"},{"$f":"CHOOSE($A455,F443,F444,F440)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B450","v":""},{"$f":"+B451","v":""},{"$f":"A440&\": \"&B440","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G455=$T$2,G456<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G455=$T$2,G457<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G455=$T$2,G458<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G458=\"Traditional\",B455<>A440&\": \"&B440,B455<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G458=\"Green\",B455=A440&\": \"&B440,B455<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C435=0,0,C435)","v":0},{"$f":"IF(B435=0,\"\",A435&\": \"&B435)","v":""},{"$f":"IF(A461=0,\"\",IF(O435<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B461=\"\",\"\",G458)","v":""},null,{"$f":"IF(B461=\"\",\"\",B455)","v":""},null,null,{"$f":"IF(B461=\"\",0,D455)","v":0},{"$f":"IF(B461=\"\",0,CHOOSE(A455,I443,I444,I440))","v":0},{"$f":"IF(AND(C461=\"End of Cycle\",S461=\"Now\"),\"***\",IF(AND(C461=\"Now\",S461=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A461=0,\"\",IF(O435<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C436=0,0,C436)","v":0},{"$f":"IF(B436=0,\"\",A436&\": \"&B436)","v":""},{"$f":"IF(A462=0,\"\",IF(O436<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B462=\"\",\"\",E461)","v":""},null,{"$f":"IF(B462=\"\",\"\",G461)","v":""},null,null,{"$f":"IF(B462=\"\",0,J461)","v":0},{"$f":"IF(B462=\"\",0,K461)","v":0},{"$f":"IF(AND(C462=\"End of Cycle\",S462=\"Now\"),\"***\",IF(AND(C462=\"Now\",S462=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A462=0,\"\",IF(O436<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C437=0,0,C437)","v":0},{"$f":"IF(B437=0,\"\",A437&\": \"&B437)","v":""},{"$f":"IF(A463=0,\"\",IF(O437<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B463=\"\",\"\",E462)","v":""},null,{"$f":"IF(B463=\"\",\"\",G462)","v":""},null,null,{"$f":"IF(B463=\"\",0,J462)","v":0},{"$f":"IF(B463=\"\",0,K462)","v":0},{"$f":"IF(AND(C463=\"End of Cycle\",S463=\"Now\"),\"***\",IF(AND(C463=\"Now\",S463=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A463=0,\"\",IF(O437<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C461=\"Now\",S461=\"End of Cycle\"),AND(C462=\"Now\",S462=\"End of Cycle\"),AND(C463=\"Now\",S463=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C461=\"End of Cycle\",S461=\"Now\"),AND(C462=\"End of Cycle\",S462=\"Now\"),AND(C463=\"End of Cycle\",S463=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Water Savers: low flow shower heads",null,"Utility Paid By:",{"$f":"StartInput!F73","v":0},null,null,"Utility is:",{"$f":"StartInput!$E$73","v":"Water & Sewer"}]
[null,null,{"$f":"IF(SUM(C468:C470)<>StartInput!Y37,\"Confirm quantity: does not match total in Start Input cell Y37\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E468","v":0},0,{"$f":"StartInput!$E$64","v":0},0,null,null,{"$f":"IF(D465=\"Tenant\",StartInput!$F$64+StartInput!$F$65,StartInput!$G$64+StartInput!$G$65)","v":0},null,{"$f":"IF(I468=0,\"N/A\",MAX(0,((J468+I468-Year1)*365)/(I468*365)))","v":"N/A"},{"$f":"+J468+I468","v":0},"Payback on Green #1",{"$f":"+I476","v":0},{"$f":"IF(Q468=0,0,VLOOKUP(Q468,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F473","v":0},{"$f":"+F476","v":0},{"$f":"+L476","v":0},{"$f":"+G473","v":0},{"$f":"+G476","v":0},{"$f":"+S468-T468","v":0},{"$f":"+V468-W468","v":0},{"$f":"+Y468*U468","v":0},{"$f":"IF(AND(G473>0,G476>0),IF(Y468=0,99,IF(Q468=0,100,IF(AND(X468=0,Z468=0),0,IF(Z468=0,0,+-X468/Z468)))),0)","v":0},{"$f":"IF(AA468=0,\"N/A\",IF(AA468>=R468,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B468=\"\",B468=0),G468=0),100000,G468)","v":100000}]
["E2",null,0,{"$f":"+D468","v":"Each"},0,{"$f":"E469","v":0},0,{"$f":"H468","v":0},0,null,null,{"$f":"L468","v":0},null,{"$f":"IF(I469=0,\"N/A\",MAX(0,((J469+I469-Year1)*365)/(I469*365)))","v":"N/A"},{"$f":"+J469+I469","v":0},"Payback on Green #2",{"$f":"+I477","v":0},{"$f":"IF(Q469=0,0,VLOOKUP(Q469,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S468","v":0},{"$f":"+F477","v":0},{"$f":"+L477","v":0},{"$f":"+V468","v":0},{"$f":"+G477","v":0},{"$f":"+S469-T469","v":0},{"$f":"+V469-W469","v":0},{"$f":"+Y469*U469","v":0},{"$f":"IF(AND(G473>0,G477>0),IF(Y469=0,99,IF(Q469=0,100,IF(AND(X469=0,Z469=0),0,IF(Z469=0,0,+-X469/Z469)))),0)","v":0},{"$f":"IF(AA469=0,\"N/A\",IF(AA469>=R469,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B469=\"\",B469=0),G469=0),100000,G469)","v":100000}]
["E3",null,0,{"$f":"+D469","v":"Each"},0,{"$f":"E470","v":0},0,{"$f":"H469","v":0},0,null,null,{"$f":"L468","v":0},null,{"$f":"IF(I470=0,\"N/A\",MAX(0,((J470+I470-Year1)*365)/(I470*365)))","v":"N/A"},{"$f":"+J470+I470","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B470=\"\",B470=0),G470=0),100000,G470)","v":100000}]
[null,null,null,{"$f":"IF(OR(E468>=E473,E469>=E473,E470>=E473,F468>=F473,F469>=F473,F470>=F473),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D468","v":"Each"},0,{"$f":"E473","v":0},0,{"$f":"H470","v":0},{"$f":"+I468","v":0},null,null,{"$f":"L468","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F468","v":0},{"$f":"+I468","v":0},{"$f":"IF(T473=0,0,S473/T473)","v":0},{"$f":"+G476","v":0},{"$f":"+G468","v":0},{"$f":"IF(ISERROR(W473-V473),0,+W473-V473)","v":0},{"$f":"+L476","v":0},{"$f":"+X473*Y473","v":0},{"$f":"IF(OR(C468=0,U473=0),0,+Z473/U473)","v":0},{"$f":"IF(AA473<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K467=\"N/A\",\"\",IF(MIN(AF468:AF470)<=G473,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S473","v":0},{"$f":"+T473","v":0},{"$f":"IF(T474=0,0,S474/T474)","v":0},{"$f":"+G477","v":0},{"$f":"+W473","v":0},{"$f":"IF(ISERROR(W474-V474),0,+W474-V474)","v":0},{"$f":"+L477","v":0},{"$f":"+X474*Y474","v":0},{"$f":"IF(OR(C468=0,U474=0),0,+Z474/U474)","v":0},{"$f":"IF(AA474<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D468","v":"Each"},0,{"$f":"E476","v":0},0,{"$f":"H473","v":0},{"$f":"+I468","v":0},null,null,{"$f":"L468","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D469","v":"Each"},0,{"$f":"E477","v":0},0,{"$f":"H476","v":0},0,null,null,{"$f":"L468","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G473>0,OR(G476>0,G477>0)),IF(OR(G473=G476,G473=G477),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F469","v":0},{"$f":"+I469","v":0},{"$f":"IF(T478=0,0,S478/T478)","v":0},{"$f":"+V473","v":0},{"$f":"+G469","v":0},{"$f":"IF(ISERROR(W478-V478),0,+W478-V478)","v":0},{"$f":"+L476","v":0},{"$f":"+X478*Y478","v":0},{"$f":"IF(OR(C469=0,U478=0),0,+Z478/U478)","v":0},{"$f":"IF(AA478<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S478","v":0},{"$f":"+T478","v":0},{"$f":"IF(T479=0,0,S479/T479)","v":0},{"$f":"+V474","v":0},{"$f":"+W478","v":0},{"$f":"IF(ISERROR(W479-V479),0,+W479-V479)","v":0},{"$f":"+L477","v":0},{"$f":"+X479*Y479","v":0},{"$f":"IF(OR(C469=0,U479=0),0,+Z479/U479)","v":0},{"$f":"IF(AA479<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A483=\"Yes\",C483<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A483=\"Yes\",C483>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A484=\"Yes\",C484<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A484=\"Yes\",C484>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B475","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D483=Pass,D484=Pass),IF(C483<C484,Yes,No),IF(D483=Pass,Yes,No))","v":"No"},{"$f":"IF(B476=\"\",\"\",A476&\": \"&B476)","v":""},{"$f":"+AA468","v":0},{"$f":"+AB468","v":"N/A"},null,{"$f":"IF(OR(AB468=\"Fail\",AB468=\"N/A\"),0,AA473)","v":0},{"$f":"IF(F483=0,\"\",AB473)","v":""},{"$f":"IF(OR(AB468=\"Fail\",AB468=\"N/A\"),0,AA478)","v":0},{"$f":"IF(H483=0,\"\",AB478)","v":""},{"$f":"IF(OR(AB468=\"Fail\",AB468=\"N/A\"),0,AA483)","v":0},{"$f":"IF(J483=0,\"\",AB483)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F470","v":0},{"$f":"+I470","v":0},{"$f":"IF(T483=0,0,S483/T483)","v":0},{"$f":"+V478","v":0},{"$f":"+G470","v":0},{"$f":"IF(ISERROR(W483-V483),0,+W483-V483)","v":0},{"$f":"+L476","v":0},{"$f":"+X483*Y483","v":0},{"$f":"IF(OR(C470=0,U483=0),0,+Z483/U483)","v":0},{"$f":"IF(AA483<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A483=No,D484=Pass),Yes,No)","v":"No"},{"$f":"IF(B477=\"\",\"\",A477&\": \"&B477)","v":""},{"$f":"IF(AA469=100,0,+AA469)","v":0},{"$f":"IF(AA469=100,\"\",+AB469)","v":"N/A"},null,{"$f":"IF(OR(AB469=\"Fail\",AB469=\"N/A\"),0,AA474)","v":0},{"$f":"IF(F484=0,\"\",AB474)","v":""},{"$f":"IF(OR(AB469=\"Fail\",AB469=\"N/A\"),0,AA479)","v":0},{"$f":"IF(H484=0,\"\",AB479)","v":""},{"$f":"IF(OR(AB469=\"Fail\",AB469=\"N/A\"),0,AA484)","v":0},{"$f":"IF(J484=0,\"\",AB484)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S483","v":0},{"$f":"+T483","v":0},{"$f":"IF(T484=0,0,S484/T484)","v":0},{"$f":"+V479","v":0},{"$f":"+W483","v":0},{"$f":"IF(ISERROR(W484-V484),0,+W484-V484)","v":0},{"$f":"+L477","v":0},{"$f":"+X484*Y484","v":0},{"$f":"IF(OR(C470=0,U484=0),0,+Z484/U484)","v":0},{"$f":"IF(AA484<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A483=Yes,'Cap Needs Input'!A484=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I477=0,I476=0),\" \",IF(OR(I477<>I473,I476<>I473),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B488<>AE486,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C485=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A483=Yes,B483,IF(A484=Yes,B484,A473&\": \"&B473))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B488=B483,1,IF(B488=B484,2,3))","v":3},{"$f":"IF(A483=Yes,B483,IF(A484=Yes,B484,A473&\": \"&B473))","v":"T: "},{"$f":"CHOOSE($A488,D476,D477,D473)","v":"Each"},{"$f":"CHOOSE($A488,F476,F477,F473)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B483","v":""},{"$f":"+B484","v":""},{"$f":"A473&\": \"&B473","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G488=$T$2,G489<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G488=$T$2,G490<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G488=$T$2,G491<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G491=\"Traditional\",B488<>A473&\": \"&B473,B488<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G491=\"Green\",B488=A473&\": \"&B473,B488<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C468=0,0,C468)","v":0},{"$f":"IF(B468=0,\"\",A468&\": \"&B468)","v":""},{"$f":"IF(A494=0,\"\",IF(O468<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B494=\"\",\"\",G491)","v":""},null,{"$f":"IF(B494=\"\",\"\",B488)","v":""},null,null,{"$f":"IF(B494=\"\",0,D488)","v":0},{"$f":"IF(B494=\"\",0,CHOOSE(A488,I476,I477,I473))","v":0},{"$f":"IF(AND(C494=\"End of Cycle\",S494=\"Now\"),\"***\",IF(AND(C494=\"Now\",S494=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A494=0,\"\",IF(O468<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C469=0,0,C469)","v":0},{"$f":"IF(B469=0,\"\",A469&\": \"&B469)","v":""},{"$f":"IF(A495=0,\"\",IF(O469<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B495=\"\",\"\",E494)","v":""},null,{"$f":"IF(B495=\"\",\"\",G494)","v":""},null,null,{"$f":"IF(B495=\"\",0,J494)","v":0},{"$f":"IF(B495=\"\",0,K494)","v":0},{"$f":"IF(AND(C495=\"End of Cycle\",S495=\"Now\"),\"***\",IF(AND(C495=\"Now\",S495=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A495=0,\"\",IF(O469<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C470=0,0,C470)","v":0},{"$f":"IF(B470=0,\"\",A470&\": \"&B470)","v":""},{"$f":"IF(A496=0,\"\",IF(O470<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B496=\"\",\"\",E495)","v":""},null,{"$f":"IF(B496=\"\",\"\",G495)","v":""},null,null,{"$f":"IF(B496=\"\",0,J495)","v":0},{"$f":"IF(B496=\"\",0,K495)","v":0},{"$f":"IF(AND(C496=\"End of Cycle\",S496=\"Now\"),\"***\",IF(AND(C496=\"Now\",S496=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A496=0,\"\",IF(O470<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C494=\"Now\",S494=\"End of Cycle\"),AND(C495=\"Now\",S495=\"End of Cycle\"),AND(C496=\"Now\",S496=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C494=\"End of Cycle\",S494=\"Now\"),AND(C495=\"End of Cycle\",S495=\"Now\"),AND(C496=\"End of Cycle\",S496=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Water Savers: low flow flush toilets",null,"Utility Paid By:",{"$f":"StartInput!F73","v":0},null,null,"Utility is:",{"$f":"StartInput!$E$73","v":"Water & Sewer"}]
[null,null,{"$f":"IF(SUM(C501:C503)<>StartInput!X37,\"Confirm quantity: does not match total in Start Input cell X37\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E501","v":0},0,{"$f":"StartInput!$E$64","v":0},0,null,null,{"$f":"IF(D498=\"Tenant\",StartInput!$F$64+StartInput!$F$65,StartInput!$G$64+StartInput!$G$65)","v":0},null,{"$f":"IF(I501=0,\"N/A\",MAX(0,((J501+I501-Year1)*365)/(I501*365)))","v":"N/A"},{"$f":"J501+I501","v":0},"Payback on Green #1",{"$f":"+I509","v":0},{"$f":"IF(Q501=0,0,VLOOKUP(Q501,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F506","v":0},{"$f":"+F509","v":0},{"$f":"+L509","v":0},{"$f":"+G506","v":0},{"$f":"+G509","v":0},{"$f":"+S501-T501","v":0},{"$f":"+V501-W501","v":0},{"$f":"+Y501*U501","v":0},{"$f":"IF(AND(G506>0,G509>0),IF(Y501=0,99,IF(Q501=0,100,IF(AND(X501=0,Z501=0),0,IF(Z501=0,0,+-X501/Z501)))),0)","v":0},{"$f":"IF(AA501=0,\"N/A\",IF(AA501>=R501,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B501=\"\",B501=0),G501=0),100000,G501)","v":100000}]
["E2",null,0,{"$f":"+D501","v":"Units"},0,{"$f":"E502","v":0},0,{"$f":"H501","v":0},0,null,null,{"$f":"L501","v":0},null,{"$f":"IF(I502=0,\"N/A\",MAX(0,((J502+I502-Year1)*365)/(I502*365)))","v":"N/A"},{"$f":"J502+I502","v":0},"Payback on Green #2",{"$f":"+I510","v":0},{"$f":"IF(Q502=0,0,VLOOKUP(Q502,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S501","v":0},{"$f":"+F510","v":0},{"$f":"+L510","v":0},{"$f":"+V501","v":0},{"$f":"+G510","v":0},{"$f":"+S502-T502","v":0},{"$f":"+V502-W502","v":0},{"$f":"+Y502*U502","v":0},{"$f":"IF(AND(G506>0,G510>0),IF(Y502=0,99,IF(Q502=0,100,IF(AND(X502=0,Z502=0),0,IF(Z502=0,0,+-X502/Z502)))),0)","v":0},{"$f":"IF(AA502=0,\"N/A\",IF(AA502>=R502,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B502=\"\",B502=0),G502=0),100000,G502)","v":100000}]
["E3",null,0,{"$f":"+D502","v":"Units"},0,0,0,{"$f":"H502","v":0},0,null,null,{"$f":"L501","v":0},null,{"$f":"IF(I503=0,\"N/A\",MAX(0,((J503+I503-Year1)*365)/(I503*365)))","v":"N/A"},{"$f":"J503+I503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B503=\"\",B503=0),G503=0),100000,G503)","v":100000}]
[null,null,null,{"$f":"IF(OR(E501>=E506,E502>=E506,E503>=E506,F501>=F506,F502>=F506,F503>=F506),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D501","v":"Units"},0,{"$f":"E506","v":0},0,{"$f":"H503","v":0},{"$f":"+I501","v":0},null,null,{"$f":"L501","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F501","v":0},{"$f":"+I501","v":0},{"$f":"IF(T506=0,0,S506/T506)","v":0},{"$f":"+G509","v":0},{"$f":"+G501","v":0},{"$f":"IF(ISERROR(W506-V506),0,+W506-V506)","v":0},{"$f":"+L509","v":0},{"$f":"+X506*Y506","v":0},{"$f":"IF(OR(C501=0,U506=0),0,+Z506/U506)","v":0},{"$f":"IF(AA506<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K500=\"N/A\",\"\",IF(MIN(AF501:AF503)<=G506,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S506","v":0},{"$f":"+T506","v":0},{"$f":"IF(T507=0,0,S507/T507)","v":0},{"$f":"+G510","v":0},{"$f":"+W506","v":0},{"$f":"IF(ISERROR(W507-V507),0,+W507-V507)","v":0},{"$f":"+L510","v":0},{"$f":"+X507*Y507","v":0},{"$f":"IF(OR(C501=0,U507=0),0,+Z507/U507)","v":0},{"$f":"IF(AA507<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D501","v":"Units"},0,{"$f":"E509","v":0},0,{"$f":"H506","v":0},{"$f":"+I501","v":0},null,null,{"$f":"L501","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D502","v":"Units"},0,0,0,{"$f":"H509","v":0},{"$f":"I501","v":0},null,null,{"$f":"L501","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G506>0,OR(G509>0,G510>0)),IF(OR(G506=G509,G506=G510),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F502","v":0},{"$f":"+I502","v":0},{"$f":"IF(T511=0,0,S511/T511)","v":0},{"$f":"+V506","v":0},{"$f":"+G502","v":0},{"$f":"IF(ISERROR(W511-V511),0,+W511-V511)","v":0},{"$f":"+L509","v":0},{"$f":"+X511*Y511","v":0},{"$f":"IF(OR(C502=0,U511=0),0,+Z511/U511)","v":0},{"$f":"IF(AA511<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S511","v":0},{"$f":"+T511","v":0},{"$f":"IF(T512=0,0,S512/T512)","v":0},{"$f":"+V507","v":0},{"$f":"+W511","v":0},{"$f":"IF(ISERROR(W512-V512),0,+W512-V512)","v":0},{"$f":"+L510","v":0},{"$f":"+X512*Y512","v":0},{"$f":"IF(OR(C502=0,U512=0),0,+Z512/U512)","v":0},{"$f":"IF(AA512<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A516=\"Yes\",C516<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A516=\"Yes\",C516>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A517=\"Yes\",C517<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A517=\"Yes\",C517>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B508","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D516=Pass,D517=Pass),IF(C516<C517,Yes,No),IF(D516=Pass,Yes,No))","v":"No"},{"$f":"IF(B509=\"\",\"\",A509&\": \"&B509)","v":""},{"$f":"+AA501","v":0},{"$f":"+AB501","v":"N/A"},null,{"$f":"IF(OR(AB501=\"Fail\",AB501=\"N/A\"),0,AA506)","v":0},{"$f":"IF(F516=0,\"\",AB506)","v":""},{"$f":"IF(OR(AB501=\"Fail\",AB501=\"N/A\"),0,AA511)","v":0},{"$f":"IF(H516=0,\"\",AB511)","v":""},{"$f":"IF(OR(AB501=\"Fail\",AB501=\"N/A\"),0,AA516)","v":0},{"$f":"IF(J516=0,\"\",AB516)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F503","v":0},{"$f":"+I503","v":0},{"$f":"IF(T516=0,0,S516/T516)","v":0},{"$f":"+V511","v":0},{"$f":"+G503","v":0},{"$f":"IF(ISERROR(W516-V516),0,+W516-V516)","v":0},{"$f":"+L509","v":0},{"$f":"+X516*Y516","v":0},{"$f":"IF(OR(C503=0,U516=0),0,+Z516/U516)","v":0},{"$f":"IF(AA516<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A516=No,D517=Pass),Yes,No)","v":"No"},{"$f":"IF(B510=\"\",\"\",A510&\": \"&B510)","v":""},{"$f":"IF(AA502=100,0,+AA502)","v":0},{"$f":"IF(AA502=100,\"\",+AB502)","v":"N/A"},null,{"$f":"IF(OR(AB502=\"Fail\",AB502=\"N/A\"),0,AA507)","v":0},{"$f":"IF(F517=0,\"\",AB507)","v":""},{"$f":"IF(OR(AB502=\"Fail\",AB502=\"N/A\"),0,AA512)","v":0},{"$f":"IF(H517=0,\"\",AB512)","v":""},{"$f":"IF(OR(AB502=\"Fail\",AB502=\"N/A\"),0,AA517)","v":0},{"$f":"IF(J517=0,\"\",AB517)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S516","v":0},{"$f":"+T516","v":0},{"$f":"IF(T517=0,0,S517/T517)","v":0},{"$f":"+V512","v":0},{"$f":"+W516","v":0},{"$f":"IF(ISERROR(W517-V517),0,+W517-V517)","v":0},{"$f":"+L510","v":0},{"$f":"+X517*Y517","v":0},{"$f":"IF(OR(C503=0,U517=0),0,+Z517/U517)","v":0},{"$f":"IF(AA517<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A516=Yes,'Cap Needs Input'!A517=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I510=0,I509=0),\" \",IF(OR(I510<>I506,I509<>I506),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B521<>AE519,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C518=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A516=Yes,B516,IF(A517=Yes,B517,A506&\": \"&B506))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B521=B516,1,IF(B521=B517,2,3))","v":3},{"$f":"IF(A516=Yes,B516,IF(A517=Yes,B517,A506&\": \"&B506))","v":"T: "},{"$f":"CHOOSE($A521,D509,D510,D506)","v":"Units"},{"$f":"CHOOSE($A521,F509,F510,F506)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B516","v":""},{"$f":"+B517","v":""},{"$f":"A506&\": \"&B506","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G521=$T$2,G522<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G521=$T$2,G523<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G521=$T$2,G524<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G524=\"Traditional\",B521<>A506&\": \"&B506,B521<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G524=\"Green\",B521=A506&\": \"&B506,B521<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C501=0,0,C501)","v":0},{"$f":"IF(B501=0,\"\",A501&\": \"&B501)","v":""},{"$f":"IF(A527=0,\"\",IF(O501<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B527=\"\",\"\",G524)","v":""},null,{"$f":"IF(B527=\"\",\"\",B521)","v":""},null,null,{"$f":"IF(B527=\"\",0,D521)","v":0},{"$f":"IF(B527=\"\",0,CHOOSE(A521,I509,I510,I506))","v":0},{"$f":"IF(AND(C527=\"End of Cycle\",S527=\"Now\"),\"***\",IF(AND(C527=\"Now\",S527=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A527=0,\"\",IF(O501<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C502=0,0,C502)","v":0},{"$f":"IF(B502=0,\"\",A502&\": \"&B502)","v":""},{"$f":"IF(A528=0,\"\",IF(O502<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B528=\"\",\"\",E527)","v":""},null,{"$f":"IF(B528=\"\",\"\",G527)","v":""},null,null,{"$f":"IF(B528=\"\",0,J527)","v":0},{"$f":"IF(B528=\"\",0,K527)","v":0},{"$f":"IF(AND(C528=\"End of Cycle\",S528=\"Now\"),\"***\",IF(AND(C528=\"Now\",S528=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A528=0,\"\",IF(O502<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C503=0,0,C503)","v":0},{"$f":"IF(B503=0,\"\",A503&\": \"&B503)","v":""},{"$f":"IF(A529=0,\"\",IF(O503<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B529=\"\",\"\",E528)","v":""},null,{"$f":"IF(B529=\"\",\"\",G528)","v":""},null,null,{"$f":"IF(B529=\"\",0,J528)","v":0},{"$f":"IF(B529=\"\",0,K528)","v":0},{"$f":"IF(AND(C529=\"End of Cycle\",S529=\"Now\"),\"***\",IF(AND(C529=\"Now\",S529=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A529=0,\"\",IF(O503<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C527=\"Now\",S527=\"End of Cycle\"),AND(C528=\"Now\",S528=\"End of Cycle\"),AND(C529=\"Now\",S529=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C527=\"End of Cycle\",S527=\"Now\"),AND(C528=\"End of Cycle\",S528=\"Now\"),AND(C529=\"End of Cycle\",S529=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other Bathroom Fixtures",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E534","v":0},null,null,0,null,null,0,null,{"$f":"IF(I534=0,\"N/A\",MAX(0,((J534+I534-Year1)*365)/(I534*365)))","v":"N/A"},{"$f":"+J534+I534","v":0},"Payback on Green #1",{"$f":"+I542","v":0},{"$f":"IF(Q534=0,0,VLOOKUP(Q534,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F539","v":0},{"$f":"+F542","v":0},{"$f":"+L542","v":0},{"$f":"+G539","v":0},{"$f":"+G542","v":0},{"$f":"+S534-T534","v":0},{"$f":"+V534-W534","v":0},{"$f":"+Y534*U534","v":0},{"$f":"IF(AND(G539>0,G542>0),IF(Y534=0,99,IF(Q534=0,100,IF(AND(X534=0,Z534=0),0,IF(Z534=0,0,+-X534/Z534)))),0)","v":0},{"$f":"IF(AA534=0,\"N/A\",IF(AA534>=R534,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B534=\"\",B534=0),G534=0),100000,G534)","v":100000}]
["E2",null,0,{"$f":"+D534","v":"Each"},0,{"$f":"E535","v":0},null,null,0,null,null,0,null,{"$f":"IF(I535=0,\"N/A\",MAX(0,((J535+I535-Year1)*365)/(I535*365)))","v":"N/A"},{"$f":"+J535+I535","v":0},"Payback on Green #2",{"$f":"+I543","v":0},{"$f":"IF(Q535=0,0,VLOOKUP(Q535,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S534","v":0},{"$f":"+F543","v":0},{"$f":"+L543","v":0},{"$f":"+V534","v":0},{"$f":"+G543","v":0},{"$f":"+S535-T535","v":0},{"$f":"+V535-W535","v":0},{"$f":"+Y535*U535","v":0},{"$f":"IF(AND(G539>0,G543>0),IF(Y535=0,99,IF(Q535=0,100,IF(AND(X535=0,Z535=0),0,IF(Z535=0,0,+-X535/Z535)))),0)","v":0},{"$f":"IF(AA535=0,\"N/A\",IF(AA535>=R535,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B535=\"\",B535=0),G535=0),100000,G535)","v":100000}]
["E3",null,0,{"$f":"+D535","v":"Each"},0,{"$f":"E536","v":0},null,null,0,null,null,0,null,{"$f":"IF(I536=0,\"N/A\",MAX(0,((J536+I536-Year1)*365)/(I536*365)))","v":"N/A"},{"$f":"+J536+I536","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B536=\"\",B536=0),G536=0),100000,G536)","v":100000}]
[null,null,null,{"$f":"IF(OR(E534>=E539,E535>=E539,E536>=E539,F534>=F539,F535>=F539,F536>=F539),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D534","v":"Each"},0,{"$f":"E539","v":0},null,null,{"$f":"+I534","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F534","v":0},{"$f":"+I534","v":0},{"$f":"IF(T539=0,0,S539/T539)","v":0},{"$f":"+G542","v":0},{"$f":"+G534","v":0},{"$f":"IF(ISERROR(W539-V539),0,+W539-V539)","v":0},{"$f":"+L542","v":0},{"$f":"+X539*Y539","v":0},{"$f":"IF(OR(C534=0,U539=0),0,+Z539/U539)","v":0},{"$f":"IF(AA539<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K533=\"N/A\",\"\",IF(MIN(AF534:AF536)<=G539,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S539","v":0},{"$f":"+T539","v":0},{"$f":"IF(T540=0,0,S540/T540)","v":0},{"$f":"+G543","v":0},{"$f":"+W539","v":0},{"$f":"IF(ISERROR(W540-V540),0,+W540-V540)","v":0},{"$f":"+L543","v":0},{"$f":"+X540*Y540","v":0},{"$f":"IF(OR(C534=0,U540=0),0,+Z540/U540)","v":0},{"$f":"IF(AA540<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D534","v":"Each"},0,{"$f":"E542","v":0},null,null,{"$f":"+I534","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D535","v":"Each"},0,{"$f":"E543","v":0},null,null,{"$f":"I534","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G539>0,OR(G542>0,G543>0)),IF(OR(G539=G542,G539=G543),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F535","v":0},{"$f":"+I535","v":0},{"$f":"IF(T544=0,0,S544/T544)","v":0},{"$f":"+V539","v":0},{"$f":"+G535","v":0},{"$f":"IF(ISERROR(W544-V544),0,+W544-V544)","v":0},{"$f":"+L542","v":0},{"$f":"+X544*Y544","v":0},{"$f":"IF(OR(C535=0,U544=0),0,+Z544/U544)","v":0},{"$f":"IF(AA544<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S544","v":0},{"$f":"+T544","v":0},{"$f":"IF(T545=0,0,S545/T545)","v":0},{"$f":"+V540","v":0},{"$f":"+W544","v":0},{"$f":"IF(ISERROR(W545-V545),0,+W545-V545)","v":0},{"$f":"+L543","v":0},{"$f":"+X545*Y545","v":0},{"$f":"IF(OR(C535=0,U545=0),0,+Z545/U545)","v":0},{"$f":"IF(AA545<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A549=\"Yes\",C549<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A549=\"Yes\",C549>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A550=\"Yes\",C550<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A550=\"Yes\",C550>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B541","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D549=Pass,D550=Pass),IF(C549<C550,Yes,No),IF(D549=Pass,Yes,No))","v":"No"},{"$f":"IF(B542=\"\",\"\",A542&\": \"&B542)","v":""},{"$f":"+AA534","v":0},{"$f":"+AB534","v":"N/A"},null,{"$f":"IF(OR(AB534=\"Fail\",AB534=\"N/A\"),0,AA539)","v":0},{"$f":"IF(F549=0,\"\",AB539)","v":""},{"$f":"IF(OR(AB534=\"Fail\",AB534=\"N/A\"),0,AA544)","v":0},{"$f":"IF(H549=0,\"\",AB544)","v":""},{"$f":"IF(OR(AB534=\"Fail\",AB534=\"N/A\"),0,AA549)","v":0},{"$f":"IF(J549=0,\"\",AB549)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F536","v":0},{"$f":"+I536","v":0},{"$f":"IF(T549=0,0,S549/T549)","v":0},{"$f":"+V544","v":0},{"$f":"+G536","v":0},{"$f":"IF(ISERROR(W549-V549),0,+W549-V549)","v":0},{"$f":"+L542","v":0},{"$f":"+X549*Y549","v":0},{"$f":"IF(OR(C536=0,U549=0),0,+Z549/U549)","v":0},{"$f":"IF(AA549<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A549=No,D550=Pass),Yes,No)","v":"No"},{"$f":"IF(B543=\"\",\"\",A543&\": \"&B543)","v":""},{"$f":"IF(AA535=100,0,+AA535)","v":0},{"$f":"IF(AA535=100,\"\",+AB535)","v":"N/A"},null,{"$f":"IF(OR(AB535=\"Fail\",AB535=\"N/A\"),0,AA540)","v":0},{"$f":"IF(F550=0,\"\",AB540)","v":""},{"$f":"IF(OR(AB535=\"Fail\",AB535=\"N/A\"),0,AA545)","v":0},{"$f":"IF(H550=0,\"\",AB545)","v":""},{"$f":"IF(OR(AB535=\"Fail\",AB535=\"N/A\"),0,AA550)","v":0},{"$f":"IF(J550=0,\"\",AB550)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S549","v":0},{"$f":"+T549","v":0},{"$f":"IF(T550=0,0,S550/T550)","v":0},{"$f":"+V545","v":0},{"$f":"+W549","v":0},{"$f":"IF(ISERROR(W550-V550),0,+W550-V550)","v":0},{"$f":"+L543","v":0},{"$f":"+X550*Y550","v":0},{"$f":"IF(OR(C536=0,U550=0),0,+Z550/U550)","v":0},{"$f":"IF(AA550<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A549=Yes,'Cap Needs Input'!A550=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I543=0,I542=0),\" \",IF(OR(I543<>I539,I542<>I539),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B554<>AE552,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C551=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A549=Yes,B549,IF(A550=Yes,B550,A539&\": \"&B539))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B554=B549,1,IF(B554=B550,2,3))","v":3},{"$f":"IF(A549=Yes,B549,IF(A550=Yes,B550,A539&\": \"&B539))","v":"T: "},{"$f":"CHOOSE($A554,D542,D543,D539)","v":"Each"},{"$f":"CHOOSE($A554,F542,F543,F539)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B549","v":""},{"$f":"+B550","v":""},{"$f":"A539&\": \"&B539","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G554=$T$2,G555<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G554=$T$2,G556<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G554=$T$2,G557<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G557=\"Traditional\",B554<>A539&\": \"&B539,B554<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G557=\"Green\",B554=A539&\": \"&B539,B554<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C534=0,0,C534)","v":0},{"$f":"IF(B534=0,\"\",A534&\": \"&B534)","v":""},{"$f":"IF(A560=0,\"\",IF(O534<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B560=\"\",\"\",G557)","v":""},null,{"$f":"IF(B560=\"\",\"\",B554)","v":""},null,null,{"$f":"IF(B560=\"\",0,D554)","v":0},{"$f":"IF(B560=\"\",0,CHOOSE(A554,I542,I543,I539))","v":0},{"$f":"IF(AND(C560=\"End of Cycle\",S560=\"Now\"),\"***\",IF(AND(C560=\"Now\",S560=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A560=0,\"\",IF(O534<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C535=0,0,C535)","v":0},{"$f":"IF(B535=0,\"\",A535&\": \"&B535)","v":""},{"$f":"IF(A561=0,\"\",IF(O535<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B561=\"\",\"\",E560)","v":""},null,{"$f":"IF(B561=\"\",\"\",G560)","v":""},null,null,{"$f":"IF(B561=\"\",0,J560)","v":0},{"$f":"IF(B561=\"\",0,K560)","v":0},{"$f":"IF(AND(C561=\"End of Cycle\",S561=\"Now\"),\"***\",IF(AND(C561=\"Now\",S561=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A561=0,\"\",IF(O535<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C536=0,0,C536)","v":0},{"$f":"IF(B536=0,\"\",A536&\": \"&B536)","v":""},{"$f":"IF(A562=0,\"\",IF(O536<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B562=\"\",\"\",E561)","v":""},null,{"$f":"IF(B562=\"\",\"\",G561)","v":""},null,null,{"$f":"IF(B562=\"\",0,J561)","v":0},{"$f":"IF(B562=\"\",0,K561)","v":0},{"$f":"IF(AND(C562=\"End of Cycle\",S562=\"Now\"),\"***\",IF(AND(C562=\"Now\",S562=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A562=0,\"\",IF(O536<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C560=\"Now\",S560=\"End of Cycle\"),AND(C561=\"Now\",S561=\"End of Cycle\"),AND(C562=\"Now\",S562=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C560=\"End of Cycle\",S560=\"Now\"),AND(C561=\"End of Cycle\",S561=\"Now\"),AND(C562=\"End of Cycle\",S562=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Ceiling Fans",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,null,"Payback Not Applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E567","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O567),O567=0),\"\",IF(O567<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I567=0,\"N/A\",MAX(0,((J567+I567-Year1)*365)/(I567*365)))","v":"N/A"},{"$f":"+(J567+I567*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I575","v":0},{"$f":"IF(Q567=0,0,VLOOKUP(Q567,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F572","v":0},{"$f":"+F575","v":0},{"$f":"+L575","v":0},{"$f":"+G572","v":0},{"$f":"+G575","v":0},{"$f":"+S567-T567","v":0},{"$f":"+V567-W567","v":0},{"$f":"+Y567*U567","v":0},{"$f":"IF(AND(G572>0,G575>0),IF(Y567=0,99,IF(Q567=0,100,IF(AND(X567=0,Z567=0),0,IF(Z567=0,0,+-X567/Z567)))),0)","v":0},{"$f":"IF(AA567=0,\"N/A\",IF(AA567>=R567,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B567=\"\",B567=0),G567=0),100000,G567)","v":100000}]
["E2",null,0,{"$f":"+D567","v":"Each"},0,{"$f":"E568","v":0},null,null,0,null,{"$f":"IF(OR(ISERROR(O568),O568=0),\"\",IF(O568<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I568=0,\"N/A\",MAX(0,((J568+I568-Year1)*365)/(I568*365)))","v":"N/A"},{"$f":"+(J568+I568*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I576","v":0},{"$f":"IF(Q568=0,0,VLOOKUP(Q568,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S567","v":0},{"$f":"+F576","v":0},{"$f":"+L576","v":0},{"$f":"+V567","v":0},{"$f":"+G576","v":0},{"$f":"+S568-T568","v":0},{"$f":"+V568-W568","v":0},{"$f":"+Y568*U568","v":0},{"$f":"IF(AND(G572>0,G576>0),IF(Y568=0,99,IF(Q568=0,100,IF(AND(X568=0,Z568=0),0,IF(Z568=0,0,+-X568/Z568)))),0)","v":0},{"$f":"IF(AA568=0,\"N/A\",IF(AA568>=R568,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B568=\"\",B568=0),G568=0),100000,G568)","v":100000}]
["E3",null,0,{"$f":"+D568","v":"Each"},0,0,null,null,0,null,{"$f":"IF(OR(ISERROR(O569),O569=0),\"\",IF(O569<=Year1,\"Replace\",\"Evaluate\"))","v":""},0,null,{"$f":"IF(I569=0,\"N/A\",MAX(0,((J569+I569-Year1)*365)/(I569*365)))","v":"N/A"},{"$f":"+(J569+I569*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B569=\"\",B569=0),G569=0),100000,G569)","v":100000}]
[null,null,null,{"$f":"IF(OR(E567>=E572,E568>=E572,E569>=E572,F567>=F572,F568>=F572,F569>=F572),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D567","v":"Each"},0,{"$f":"E572","v":0},null,null,{"$f":"+I567","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F567","v":0},{"$f":"+I567","v":0},{"$f":"IF(T572=0,0,S572/T572)","v":0},{"$f":"+G575","v":0},{"$f":"+G567","v":0},{"$f":"IF(ISERROR(W572-V572),0,+W572-V572)","v":0},{"$f":"+L575","v":0},{"$f":"+X572*Y572","v":0},{"$f":"IF(OR(C567=0,U572=0),0,+Z572/U572)","v":0},{"$f":"IF(AA572<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K566=\"N/A\",\"\",IF(MIN(AF567:AF569)<=G572,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S572","v":0},{"$f":"+T572","v":0},{"$f":"IF(T573=0,0,S573/T573)","v":0},{"$f":"+G576","v":0},{"$f":"+W572","v":0},{"$f":"IF(ISERROR(W573-V573),0,+W573-V573)","v":0},{"$f":"+L576","v":0},{"$f":"+X573*Y573","v":0},{"$f":"IF(OR(C567=0,U573=0),0,+Z573/U573)","v":0},{"$f":"IF(AA573<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D567","v":"Each"},0,{"$f":"E575","v":0},null,null,{"$f":"+I567","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D568","v":"Each"},0,0,null,null,null,null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G572>0,OR(G575>0,G576>0)),IF(OR(G572=G575,G572=G576),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F568","v":0},{"$f":"+I568","v":0},{"$f":"IF(T577=0,0,S577/T577)","v":0},{"$f":"+V572","v":0},{"$f":"+G568","v":0},{"$f":"IF(ISERROR(W577-V577),0,+W577-V577)","v":0},{"$f":"+L575","v":0},{"$f":"+X577*Y577","v":0},{"$f":"IF(OR(C568=0,U577=0),0,+Z577/U577)","v":0},{"$f":"IF(AA577<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S577","v":0},{"$f":"+T577","v":0},{"$f":"IF(T578=0,0,S578/T578)","v":0},{"$f":"+V573","v":0},{"$f":"+W577","v":0},{"$f":"IF(ISERROR(W578-V578),0,+W578-V578)","v":0},{"$f":"+L576","v":0},{"$f":"+X578*Y578","v":0},{"$f":"IF(OR(C568=0,U578=0),0,+Z578/U578)","v":0},{"$f":"IF(AA578<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A582=\"Yes\",C582<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A582=\"Yes\",C582>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A583=\"Yes\",C583<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A583=\"Yes\",C583>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B574","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D582=Pass,D583=Pass),IF(C582<C583,Yes,No),IF(D582=Pass,Yes,No))","v":"No"},{"$f":"IF(B575=\"\",\"\",A575&\": \"&B575)","v":""},{"$f":"+AA567","v":0},{"$f":"+AB567","v":"N/A"},null,{"$f":"IF(OR(AB567=\"Fail\",AB567=\"N/A\"),0,AA572)","v":0},{"$f":"IF(F582=0,\"\",AB572)","v":""},{"$f":"IF(OR(AB567=\"Fail\",AB567=\"N/A\"),0,AA577)","v":0},{"$f":"IF(H582=0,\"\",AB577)","v":""},{"$f":"IF(OR(AB567=\"Fail\",AB567=\"N/A\"),0,AA582)","v":0},{"$f":"IF(J582=0,\"\",AB582)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F569","v":0},{"$f":"+I569","v":0},{"$f":"IF(T582=0,0,S582/T582)","v":0},{"$f":"+V577","v":0},{"$f":"+G569","v":0},{"$f":"IF(ISERROR(W582-V582),0,+W582-V582)","v":0},{"$f":"+L575","v":0},{"$f":"+X582*Y582","v":0},{"$f":"IF(OR(C569=0,U582=0),0,+Z582/U582)","v":0},{"$f":"IF(AA582<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A582=No,D583=Pass),Yes,No)","v":"No"},{"$f":"IF(B576=\"\",\"\",A576&\": \"&B576)","v":""},{"$f":"IF(AA568=100,0,+AA568)","v":0},{"$f":"IF(AA568=100,\"\",+AB568)","v":"N/A"},null,{"$f":"IF(OR(AB568=\"Fail\",AB568=\"N/A\"),0,AA573)","v":0},{"$f":"IF(F583=0,\"\",AB573)","v":""},{"$f":"IF(OR(AB568=\"Fail\",AB568=\"N/A\"),0,AA578)","v":0},{"$f":"IF(H583=0,\"\",AB578)","v":""},{"$f":"IF(OR(AB568=\"Fail\",AB568=\"N/A\"),0,AA583)","v":0},{"$f":"IF(J583=0,\"\",AB583)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S582","v":0},{"$f":"+T582","v":0},{"$f":"IF(T583=0,0,S583/T583)","v":0},{"$f":"+V578","v":0},{"$f":"+W582","v":0},{"$f":"IF(ISERROR(W583-V583),0,+W583-V583)","v":0},{"$f":"+L576","v":0},{"$f":"+X583*Y583","v":0},{"$f":"IF(OR(C569=0,U583=0),0,+Z583/U583)","v":0},{"$f":"IF(AA583<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A582=Yes,'Cap Needs Input'!A583=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I576=0,I575=0),\" \",IF(OR(I576<>I572,I575<>I572),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B587<>AE585,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C584=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A582=Yes,B582,IF(A583=Yes,B583,A572&\": \"&B572))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B587=B582,1,IF(B587=B583,2,3))","v":3},{"$f":"IF(A582=Yes,B582,IF(A583=Yes,B583,A572&\": \"&B572))","v":"T: "},{"$f":"CHOOSE($A587,D575,D576,D572)","v":"Each"},{"$f":"CHOOSE($A587,F575,F576,F572)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B582","v":""},{"$f":"+B583","v":""},{"$f":"A572&\": \"&B572","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G587=$T$2,G588<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G587=$T$2,G589<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G587=$T$2,G590<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G590=\"Traditional\",B587<>A572&\": \"&B572,B587<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G590=\"Green\",B587=A572&\": \"&B572,B587<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C567=0,0,C567)","v":0},{"$f":"IF(B567=0,\"\",A567&\": \"&B567)","v":""},{"$f":"IF(B593=\"\",\"\",IF(K567=\"Replace\",$Q$2,IF(OR(F582>$W$1,F583>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B593=\"\",\"\",G590)","v":""},null,{"$f":"IF(B593=\"\",\"\",B587)","v":""},null,null,{"$f":"IF(B593=\"\",0,D587)","v":0},{"$f":"IF(B593=\"\",0,CHOOSE(A587,I575,I576,I572))","v":0},{"$f":"IF(C593<>W593,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B593=\"\",\"\",IF(K567=\"Replace\",$Q$2,IF(OR(F582>$W$1,F583>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C568=0,0,C568)","v":0},{"$f":"IF(B568=0,\"\",A568&\": \"&B568)","v":""},{"$f":"IF(B594=\"\",\"\",IF(K568=\"Replace\",$Q$2,IF(OR(H582>$W$1,H583>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B594=\"\",\"\",E593)","v":""},null,{"$f":"IF(B594=\"\",\"\",G593)","v":""},null,null,{"$f":"IF(B594=\"\",0,J593)","v":0},{"$f":"IF(B594=\"\",0,K593)","v":0},{"$f":"IF(C594<>W594,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B594=\"\",\"\",IF(K568=\"Replace\",$Q$2,IF(OR(H582>$W$1,H583>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C569=0,0,C569)","v":0},{"$f":"IF(B569=0,\"\",A569&\": \"&B569)","v":""},{"$f":"IF(B595=\"\",\"\",IF(K569=\"Replace\",$Q$2,IF(OR(J582>$W$1,J583>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B595=\"\",\"\",E594)","v":""},null,{"$f":"IF(B595=\"\",\"\",G594)","v":""},null,null,{"$f":"IF(B595=\"\",0,J594)","v":0},{"$f":"IF(B595=\"\",0,K594)","v":0},{"$f":"IF(C595<>W595,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B595=\"\",\"\",IF(K569=\"Replace\",$Q$2,IF(OR(J582>$W$1,J583>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C593<>W593,C594<>W594,C595<>W595),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["HVAC 1: Heating Component, Interior",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:",{"$f":"StartInput!E70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E600","v":0},0,{"$f":"VLOOKUP(G597,StartInput!D59:E63,2,FALSE)","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O600),O600=0),\"\",IF(O600<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D$597=\"Tenant\",IF(ISERROR(VLOOKUP(StartInput!$E$70,StartInput!$D$59:$G$63,3,FALSE)),0,VLOOKUP(StartInput!$E$70,StartInput!$D$59:$G$63,3,FALSE)),IF(ISERROR(VLOOKUP(StartInput!$E$70,StartInput!$D$59:$G$63,4,FALSE)),0,VLOOKUP(StartInput!$E$70,StartInput!$D$59:$G$63,4,FALSE)))","v":0},null,{"$f":"IF(I600=0,\"N/A\",MAX(0,((J600+I600-Year1)*365)/(I600*365)))","v":"N/A"},{"$f":"+(J600+I600*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I608","v":0},{"$f":"IF(Q600=0,0,VLOOKUP(Q600,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F605","v":0},{"$f":"+F608","v":0},{"$f":"+L608","v":0},{"$f":"+G605","v":0},{"$f":"+G608","v":0},{"$f":"+S600-T600","v":0},{"$f":"+V600-W600","v":0},{"$f":"+Y600*U600","v":0},{"$f":"IF(AND(G605>0,G608>0),IF(Y600=0,99,IF(Q600=0,100,IF(AND(X600=0,Z600=0),0,IF(Z600=0,0,+-X600/Z600)))),0)","v":0},{"$f":"IF(AA600=0,\"N/A\",IF(AA600>=R600,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B600=\"\",B600=0),G600=0),100000,G600)","v":100000}]
["E2",null,0,{"$f":"+D600","v":"Units"},0,{"$f":"E601","v":0},0,{"$f":"+H600","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O601),O601=0),\"\",IF(O601<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L600","v":0},null,{"$f":"IF(I601=0,\"N/A\",MAX(0,((J601+I601-Year1)*365)/(I601*365)))","v":"N/A"},{"$f":"+(J601+I601*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I609","v":0},{"$f":"IF(Q601=0,0,VLOOKUP(Q601,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S600","v":0},{"$f":"+F609","v":0},{"$f":"+L609","v":0},{"$f":"+V600","v":0},{"$f":"+G609","v":0},{"$f":"+S601-T601","v":0},{"$f":"+V601-W601","v":0},{"$f":"+Y601*U601","v":0},{"$f":"IF(AND(G605>0,G609>0),IF(Y601=0,99,IF(Q601=0,100,IF(AND(X601=0,Z601=0),0,IF(Z601=0,0,+-X601/Z601)))),0)","v":0},{"$f":"IF(AA601=0,\"N/A\",IF(AA601>=R601,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B601=\"\",B601=0),G601=0),100000,G601)","v":100000}]
["E3",null,0,{"$f":"+D601","v":"Units"},0,{"$f":"E602","v":0},0,{"$f":"+H600","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O602),O602=0),\"\",IF(O602<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L600","v":0},null,{"$f":"IF(I602=0,\"N/A\",MAX(0,((J602+I602-Year1)*365)/(I602*365)))","v":"N/A"},{"$f":"+(J602+I602*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B602=\"\",B602=0),G602=0),100000,G602)","v":100000}]
[null,null,null,{"$f":"IF(OR(E600>=E605,E601>=E605,E602>=E605,F600>=F605,F601>=F605,F602>=F605),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D600","v":"Units"},0,{"$f":"E605","v":0},0,{"$f":"+H600","v":{"$error":"#N/A"}},{"$f":"+I600","v":0},null,null,{"$f":"L600","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F600","v":0},{"$f":"+I600","v":0},{"$f":"IF(T605=0,0,S605/T605)","v":0},{"$f":"+G608","v":0},{"$f":"+G600","v":0},{"$f":"IF(ISERROR(W605-V605),0,+W605-V605)","v":0},{"$f":"+L608","v":0},{"$f":"+X605*Y605","v":0},{"$f":"IF(OR(C600=0,U605=0),0,+Z605/U605)","v":0},{"$f":"IF(AA605<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K599=\"N/A\",\"\",IF(MIN(AF600:AF602)<=G605,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S605","v":0},{"$f":"+T605","v":0},{"$f":"IF(T606=0,0,S606/T606)","v":0},{"$f":"+G609","v":0},{"$f":"+W605","v":0},{"$f":"IF(ISERROR(W606-V606),0,+W606-V606)","v":0},{"$f":"+L609","v":0},{"$f":"+X606*Y606","v":0},{"$f":"IF(OR(C600=0,U606=0),0,+Z606/U606)","v":0},{"$f":"IF(AA606<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D600","v":"Units"},0,{"$f":"E608","v":0},0,{"$f":"+H600","v":{"$error":"#N/A"}},{"$f":"+I600","v":0},null,null,{"$f":"L600","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D601","v":"Units"},0,{"$f":"E609","v":0},0,{"$f":"+H600","v":{"$error":"#N/A"}},{"$f":"I600","v":0},null,null,{"$f":"L600","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G605>0,OR(G608>0,G609>0)),IF(OR(G605=G608,G605=G609),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F601","v":0},{"$f":"+I601","v":0},{"$f":"IF(T610=0,0,S610/T610)","v":0},{"$f":"+V605","v":0},{"$f":"+G601","v":0},{"$f":"IF(ISERROR(W610-V610),0,+W610-V610)","v":0},{"$f":"+L608","v":0},{"$f":"+X610*Y610","v":0},{"$f":"IF(OR(C601=0,U610=0),0,+Z610/U610)","v":0},{"$f":"IF(AA610<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S610","v":0},{"$f":"+T610","v":0},{"$f":"IF(T611=0,0,S611/T611)","v":0},{"$f":"+V606","v":0},{"$f":"+W610","v":0},{"$f":"IF(ISERROR(W611-V611),0,+W611-V611)","v":0},{"$f":"+L609","v":0},{"$f":"+X611*Y611","v":0},{"$f":"IF(OR(C601=0,U611=0),0,+Z611/U611)","v":0},{"$f":"IF(AA611<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A615=\"Yes\",C615<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A615=\"Yes\",C615>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A616=\"Yes\",C616<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A616=\"Yes\",C616>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B607","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D615=Pass,D616=Pass),IF(C615<C616,Yes,No),IF(D615=Pass,Yes,No))","v":"No"},{"$f":"IF(B608=\"\",\"\",A608&\": \"&B608)","v":""},{"$f":"+AA600","v":0},{"$f":"+AB600","v":"N/A"},null,{"$f":"IF(OR(AB600=\"Fail\",AB600=\"N/A\"),0,AA605)","v":0},{"$f":"IF(F615=0,\"\",AB605)","v":""},{"$f":"IF(OR(AB600=\"Fail\",AB600=\"N/A\"),0,AA610)","v":0},{"$f":"IF(H615=0,\"\",AB610)","v":""},{"$f":"IF(OR(AB600=\"Fail\",AB600=\"N/A\"),0,AA615)","v":0},{"$f":"IF(J615=0,\"\",AB615)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F602","v":0},{"$f":"+I602","v":0},{"$f":"IF(T615=0,0,S615/T615)","v":0},{"$f":"+V610","v":0},{"$f":"+G602","v":0},{"$f":"IF(ISERROR(W615-V615),0,+W615-V615)","v":0},{"$f":"+L608","v":0},{"$f":"+X615*Y615","v":0},{"$f":"IF(OR(C602=0,U615=0),0,+Z615/U615)","v":0},{"$f":"IF(AA615<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A615=No,D616=Pass),Yes,No)","v":"No"},{"$f":"IF(B609=\"\",\"\",A609&\": \"&B609)","v":""},{"$f":"IF(AA601=100,0,+AA601)","v":0},{"$f":"IF(AA601=100,\"\",+AB601)","v":"N/A"},null,{"$f":"IF(OR(AB601=\"Fail\",AB601=\"N/A\"),0,AA606)","v":0},{"$f":"IF(F616=0,\"\",AB606)","v":""},{"$f":"IF(OR(AB601=\"Fail\",AB601=\"N/A\"),0,AA611)","v":0},{"$f":"IF(H616=0,\"\",AB611)","v":""},{"$f":"IF(OR(AB601=\"Fail\",AB601=\"N/A\"),0,AA616)","v":0},{"$f":"IF(J616=0,\"\",AB616)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S615","v":0},{"$f":"+T615","v":0},{"$f":"IF(T616=0,0,S616/T616)","v":0},{"$f":"+V611","v":0},{"$f":"+W615","v":0},{"$f":"IF(ISERROR(W616-V616),0,+W616-V616)","v":0},{"$f":"+L609","v":0},{"$f":"+X616*Y616","v":0},{"$f":"IF(OR(C602=0,U616=0),0,+Z616/U616)","v":0},{"$f":"IF(AA616<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A615=Yes,'Cap Needs Input'!A616=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I609=0,I608=0),\" \",IF(OR(I609<>I605,I608<>I605),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B620<>AE618,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C617=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A615=Yes,B615,IF(A616=Yes,B616,A605&\": \"&B605))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B620=B615,1,IF(B620=B616,2,3))","v":3},{"$f":"IF(A615=Yes,B615,IF(A616=Yes,B616,A605&\": \"&B605))","v":"T: "},{"$f":"CHOOSE($A620,D608,D609,D605)","v":"Units"},{"$f":"CHOOSE($A620,F608,F609,F605)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B615","v":""},{"$f":"+B616","v":""},{"$f":"A605&\": \"&B605","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G620=$T$2,G621<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G620=$T$2,G622<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G620=$T$2,G623<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G623=\"Traditional\",B620<>A605&\": \"&B605,B620<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G623=\"Green\",B620=A605&\": \"&B605,B620<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C600=0,0,C600)","v":0},{"$f":"IF(B600=0,\"\",A600&\": \"&B600)","v":""},{"$f":"IF(B626=\"\",\"\",IF(K600=\"Replace\",$Q$2,IF(OR(F615>$W$1,F616>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B626=\"\",\"\",G623)","v":""},null,{"$f":"IF(B626=\"\",\"\",B620)","v":""},null,null,{"$f":"IF(B626=\"\",0,D620)","v":0},{"$f":"IF(B626=\"\",0,CHOOSE(A620,I608,I609,I605))","v":0},{"$f":"IF(C626<>W626,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B626=\"\",\"\",IF(K600=\"Replace\",$Q$2,IF(OR(F615>$W$1,F616>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C601=0,0,C601)","v":0},{"$f":"IF(B601=0,\"\",A601&\": \"&B601)","v":""},{"$f":"IF(B627=\"\",\"\",IF(K601=\"Replace\",$Q$2,IF(OR(H615>$W$1,H616>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B627=\"\",\"\",E626)","v":""},null,{"$f":"IF(B627=\"\",\"\",G626)","v":""},null,null,{"$f":"IF(B627=\"\",0,J626)","v":0},{"$f":"IF(B627=\"\",0,K626)","v":0},{"$f":"IF(C627<>W627,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B627=\"\",\"\",IF(K601=\"Replace\",$Q$2,IF(OR(H615>$W$1,H616>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C602=0,0,C602)","v":0},{"$f":"IF(B602=0,\"\",A602&\": \"&B602)","v":""},{"$f":"IF(B628=\"\",\"\",IF(K602=\"Replace\",$Q$2,IF(OR(J615>$W$1,J616>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B628=\"\",\"\",E627)","v":""},null,{"$f":"IF(B628=\"\",\"\",G627)","v":""},null,null,{"$f":"IF(B628=\"\",0,J627)","v":0},{"$f":"IF(B628=\"\",0,K627)","v":0},{"$f":"IF(C628<>W628,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B628=\"\",\"\",IF(K602=\"Replace\",$Q$2,IF(OR(J615>$W$1,J616>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C626<>W626,C627<>W627,C628<>W628),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["HVAC 1: Cooling Component, Interior",null,"Utility Paid By:",{"$f":"StartInput!F71","v":0},null,"Utility is:",{"$f":"StartInput!E71","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E633","v":0},0,"KWH",0,null,{"$f":"IF(OR(ISERROR(O633),O633=0),\"\",IF(O633<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D630=\"Tenant\",IF(ISERROR(VLOOKUP(G630,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G630,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G630,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G630,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I633=0,\"N/A\",MAX(0,((J633+I633-Year1)*365)/(I633*365)))","v":"N/A"},{"$f":"+(J633+I633*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I641","v":0},{"$f":"IF(Q633=0,0,VLOOKUP(Q633,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F638","v":0},{"$f":"+F641","v":0},{"$f":"+L641","v":0},{"$f":"+G638","v":0},{"$f":"+G641","v":0},{"$f":"+S633-T633","v":0},{"$f":"+V633-W633","v":0},{"$f":"+Y633*U633","v":0},{"$f":"IF(AND(G638>0,G641>0),IF(Y633=0,99,IF(Q633=0,100,IF(AND(X633=0,Z633=0),0,IF(Z633=0,0,+-X633/Z633)))),0)","v":0},{"$f":"IF(AA633=0,\"N/A\",IF(AA633>=R633,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B633=\"\",B633=0),G633=0),100000,G633)","v":100000}]
["E2",null,0,{"$f":"+D633","v":"Units"},0,{"$f":"E634","v":0},0,{"$f":"+H633","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O634),O634=0),\"\",IF(O634<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L633","v":0},null,{"$f":"IF(I634=0,\"N/A\",MAX(0,((J634+I634-Year1)*365)/(I634*365)))","v":"N/A"},{"$f":"+(J634+I634*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I642","v":0},{"$f":"IF(Q634=0,0,VLOOKUP(Q634,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S633","v":0},{"$f":"+F642","v":0},{"$f":"+L642","v":0},{"$f":"+V633","v":0},{"$f":"+G642","v":0},{"$f":"+S634-T634","v":0},{"$f":"+V634-W634","v":0},{"$f":"+Y634*U634","v":0},{"$f":"IF(AND(G638>0,G642>0),IF(Y634=0,99,IF(Q634=0,100,IF(AND(X634=0,Z634=0),0,IF(Z634=0,0,+-X634/Z634)))),0)","v":0},{"$f":"IF(AA634=0,\"N/A\",IF(AA634>=R634,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B634=\"\",B634=0),G634=0),100000,G634)","v":100000}]
["E3",null,0,{"$f":"+D634","v":"Units"},0,0,0,{"$f":"+H633","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O635),O635=0),\"\",IF(O635<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L633","v":0},null,{"$f":"IF(I635=0,\"N/A\",MAX(0,((J635+I635-Year1)*365)/(I635*365)))","v":"N/A"},{"$f":"+(J635+I635*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B635=\"\",B635=0),G635=0),100000,G635)","v":100000}]
[null,null,null,{"$f":"IF(OR(E633>=E638,E634>=E638,E635>=E638,F633>=F638,F634>=F638,F635>=F638),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D633","v":"Units"},0,{"$f":"E638","v":0},0,{"$f":"+H633","v":"KWH"},{"$f":"+I633","v":0},null,null,{"$f":"L633","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F633","v":0},{"$f":"+I633","v":0},{"$f":"IF(T638=0,0,S638/T638)","v":0},{"$f":"+G641","v":0},{"$f":"+G633","v":0},{"$f":"IF(ISERROR(W638-V638),0,+W638-V638)","v":0},{"$f":"+L641","v":0},{"$f":"+X638*Y638","v":0},{"$f":"IF(OR(C633=0,U638=0),0,+Z638/U638)","v":0},{"$f":"IF(AA638<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K632=\"N/A\",\"\",IF(MIN(AF633:AF635)<=G638,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S638","v":0},{"$f":"+T638","v":0},{"$f":"IF(T639=0,0,S639/T639)","v":0},{"$f":"+G642","v":0},{"$f":"+W638","v":0},{"$f":"IF(ISERROR(W639-V639),0,+W639-V639)","v":0},{"$f":"+L642","v":0},{"$f":"+X639*Y639","v":0},{"$f":"IF(OR(C633=0,U639=0),0,+Z639/U639)","v":0},{"$f":"IF(AA639<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D633","v":"Units"},0,{"$f":"E641","v":0},0,{"$f":"+H633","v":"KWH"},{"$f":"+I633","v":0},null,null,{"$f":"L633","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D634","v":"Units"},0,0,0,{"$f":"+H633","v":"KWH"},{"$f":"I633","v":0},null,null,{"$f":"L633","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G638>0,OR(G641>0,G642>0)),IF(OR(G638=G641,G638=G642),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F634","v":0},{"$f":"+I634","v":0},{"$f":"IF(T643=0,0,S643/T643)","v":0},{"$f":"+V638","v":0},{"$f":"+G634","v":0},{"$f":"IF(ISERROR(W643-V643),0,+W643-V643)","v":0},{"$f":"+L641","v":0},{"$f":"+X643*Y643","v":0},{"$f":"IF(OR(C634=0,U643=0),0,+Z643/U643)","v":0},{"$f":"IF(AA643<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S643","v":0},{"$f":"+T643","v":0},{"$f":"IF(T644=0,0,S644/T644)","v":0},{"$f":"+V639","v":0},{"$f":"+W643","v":0},{"$f":"IF(ISERROR(W644-V644),0,+W644-V644)","v":0},{"$f":"+L642","v":0},{"$f":"+X644*Y644","v":0},{"$f":"IF(OR(C634=0,U644=0),0,+Z644/U644)","v":0},{"$f":"IF(AA644<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A648=\"Yes\",C648<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A648=\"Yes\",C648>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A649=\"Yes\",C649<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A649=\"Yes\",C649>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B640","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D648=Pass,D649=Pass),IF(C648<C649,Yes,No),IF(D648=Pass,Yes,No))","v":"No"},{"$f":"IF(B641=\"\",\"\",A641&\": \"&B641)","v":""},{"$f":"+AA633","v":0},{"$f":"+AB633","v":"N/A"},null,{"$f":"IF(OR(AB633=\"Fail\",AB633=\"N/A\"),0,AA638)","v":0},{"$f":"IF(F648=0,\"\",AB638)","v":""},{"$f":"IF(OR(AB633=\"Fail\",AB633=\"N/A\"),0,AA643)","v":0},{"$f":"IF(H648=0,\"\",AB643)","v":""},{"$f":"IF(OR(AB633=\"Fail\",AB633=\"N/A\"),0,AA648)","v":0},{"$f":"IF(J648=0,\"\",AB648)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F635","v":0},{"$f":"+I635","v":0},{"$f":"IF(T648=0,0,S648/T648)","v":0},{"$f":"+V643","v":0},{"$f":"+G635","v":0},{"$f":"IF(ISERROR(W648-V648),0,+W648-V648)","v":0},{"$f":"+L641","v":0},{"$f":"+X648*Y648","v":0},{"$f":"IF(OR(C635=0,U648=0),0,+Z648/U648)","v":0},{"$f":"IF(AA648<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A648=No,D649=Pass),Yes,No)","v":"No"},{"$f":"IF(B642=\"\",\"\",A642&\": \"&B642)","v":""},{"$f":"IF(AA634=100,0,+AA634)","v":0},{"$f":"IF(AA634=100,\"\",+AB634)","v":"N/A"},null,{"$f":"IF(OR(AB634=\"Fail\",AB634=\"N/A\"),0,AA639)","v":0},{"$f":"IF(F649=0,\"\",AB639)","v":""},{"$f":"IF(OR(AB634=\"Fail\",AB634=\"N/A\"),0,AA644)","v":0},{"$f":"IF(H649=0,\"\",AB644)","v":""},{"$f":"IF(OR(AB634=\"Fail\",AB634=\"N/A\"),0,AA649)","v":0},{"$f":"IF(J649=0,\"\",AB649)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S648","v":0},{"$f":"+T648","v":0},{"$f":"IF(T649=0,0,S649/T649)","v":0},{"$f":"+V644","v":0},{"$f":"+W648","v":0},{"$f":"IF(ISERROR(W649-V649),0,+W649-V649)","v":0},{"$f":"+L642","v":0},{"$f":"+X649*Y649","v":0},{"$f":"IF(OR(C635=0,U649=0),0,+Z649/U649)","v":0},{"$f":"IF(AA649<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A648=Yes,'Cap Needs Input'!A649=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I642=0,I641=0),\" \",IF(OR(I642<>I638,I641<>I638),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B653<>AE651,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C650=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A648=Yes,B648,IF(A649=Yes,B649,A638&\": \"&B638))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B653=B648,1,IF(B653=B649,2,3))","v":3},{"$f":"IF(A648=Yes,B648,IF(A649=Yes,B649,A638&\": \"&B638))","v":"T: "},{"$f":"CHOOSE($A653,D641,D642,D638)","v":"Units"},{"$f":"CHOOSE($A653,F641,F642,F638)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B648","v":""},{"$f":"+B649","v":""},{"$f":"A638&\": \"&B638","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G653=$T$2,G654<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G653=$T$2,G655<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G653=$T$2,G656<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G656=\"Traditional\",B653<>A638&\": \"&B638,B653<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G656=\"Green\",B653=A638&\": \"&B638,B653<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C633=0,0,C633)","v":0},{"$f":"IF(B633=0,\"\",A633&\": \"&B633)","v":""},{"$f":"IF(B659=\"\",\"\",IF(K633=\"Replace\",$Q$2,IF(OR(F648>$W$1,F649>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B659=\"\",\"\",G656)","v":""},null,{"$f":"IF(B659=\"\",\"\",B653)","v":""},null,null,{"$f":"IF(B659=\"\",0,D653)","v":0},{"$f":"IF(B659=\"\",0,CHOOSE(A653,I641,I642,I638))","v":0},{"$f":"IF(C659<>W659,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B659=\"\",\"\",IF(K633=\"Replace\",$Q$2,IF(OR(F648>$W$1,F649>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C634=0,0,C634)","v":0},{"$f":"IF(B634=0,\"\",A634&\": \"&B634)","v":""},{"$f":"IF(B660=\"\",\"\",IF(K634=\"Replace\",$Q$2,IF(OR(H648>$W$1,H649>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B660=\"\",\"\",E659)","v":""},null,{"$f":"IF(B660=\"\",\"\",G659)","v":""},null,null,{"$f":"IF(B660=\"\",0,J659)","v":0},{"$f":"IF(B660=\"\",0,K659)","v":0},{"$f":"IF(C660<>W660,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B660=\"\",\"\",IF(K634=\"Replace\",$Q$2,IF(OR(H648>$W$1,H649>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C635=0,0,C635)","v":0},{"$f":"IF(B635=0,\"\",A635&\": \"&B635)","v":""},{"$f":"IF(B661=\"\",\"\",IF(K635=\"Replace\",$Q$2,IF(OR(J648>$W$1,J649>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B661=\"\",\"\",E660)","v":""},null,{"$f":"IF(B661=\"\",\"\",G660)","v":""},null,null,{"$f":"IF(B661=\"\",0,J660)","v":0},{"$f":"IF(B661=\"\",0,K660)","v":0},{"$f":"IF(C661<>W661,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B661=\"\",\"\",IF(K635=\"Replace\",$Q$2,IF(OR(J648>$W$1,J649>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C659<>W659,C660<>W660,C661<>W661),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["HVAC 2: Heating, Common Area",null,"Utility Paid By:",{"$f":"StartInput!F77","v":"Owner"},null,"Utility is:",{"$f":"StartInput!E77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E666","v":0},0,{"$f":"VLOOKUP(G663,StartInput!D58:E66,2,FALSE)","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O666),O666=0),\"\",IF(O666<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D$663=\"Tenant\",IF(ISERROR(VLOOKUP(StartInput!$E$77,StartInput!$D$59:$G$63,3,FALSE)),0,VLOOKUP(StartInput!$E$77,StartInput!$D$59:$G$63,3,FALSE)),IF(ISERROR(VLOOKUP(StartInput!$E$77,StartInput!$D$59:$G$63,4,FALSE)),0,VLOOKUP(StartInput!$E$77,StartInput!$D$59:$G$63,4,FALSE)))","v":0},null,{"$f":"IF(I666=0,\"N/A\",MAX(0,((J666+I666-Year1)*365)/(I666*365)))","v":"N/A"},{"$f":"+(J666+I666*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I674","v":0},{"$f":"IF(Q666=0,0,VLOOKUP(Q666,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F671","v":0},{"$f":"+F674","v":0},{"$f":"+L674","v":0},{"$f":"+G671","v":0},{"$f":"+G674","v":0},{"$f":"+S666-T666","v":0},{"$f":"+V666-W666","v":0},{"$f":"+Y666*U666","v":0},{"$f":"IF(AND(G671>0,G674>0),IF(Y666=0,99,IF(Q666=0,100,IF(AND(X666=0,Z666=0),0,IF(Z666=0,0,+-X666/Z666)))),0)","v":0},{"$f":"IF(AA666=0,\"N/A\",IF(AA666>=R666,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B666=\"\",B666=0),G666=0),100000,G666)","v":100000}]
["E2",null,0,{"$f":"+D666","v":"Units"},0,{"$f":"E667","v":0},0,{"$f":"+H666","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O667),O667=0),\"\",IF(O667<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L666","v":0},null,{"$f":"IF(I667=0,\"N/A\",MAX(0,((J667+I667-Year1)*365)/(I667*365)))","v":"N/A"},{"$f":"+(J667+I667*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I675","v":0},{"$f":"IF(Q667=0,0,VLOOKUP(Q667,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S666","v":0},{"$f":"+F675","v":0},{"$f":"+L675","v":0},{"$f":"+V666","v":0},{"$f":"+G675","v":0},{"$f":"+S667-T667","v":0},{"$f":"+V667-W667","v":0},{"$f":"+Y667*U667","v":0},{"$f":"IF(AND(G671>0,G675>0),IF(Y667=0,99,IF(Q667=0,100,IF(AND(X667=0,Z667=0),0,IF(Z667=0,0,+-X667/Z667)))),0)","v":0},{"$f":"IF(AA667=0,\"N/A\",IF(AA667>=R667,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B667=\"\",B667=0),G667=0),100000,G667)","v":100000}]
["E3",null,0,{"$f":"+D667","v":"Units"},0,{"$f":"E668","v":0},0,{"$f":"+H666","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O668),O668=0),\"\",IF(O668<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L666","v":0},null,{"$f":"IF(I668=0,\"N/A\",MAX(0,((J668+I668-Year1)*365)/(I668*365)))","v":"N/A"},{"$f":"+(J668+I668*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B668=\"\",B668=0),G668=0),100000,G668)","v":100000}]
[null,null,null,{"$f":"IF(OR(E666>=E671,E667>=E671,E668>=E671,F666>=F671,F667>=F671,F668>=F671),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D666","v":"Units"},0,{"$f":"E671","v":0},0,{"$f":"+H666","v":{"$error":"#N/A"}},{"$f":"+I666","v":0},null,null,{"$f":"L666","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F666","v":0},{"$f":"+I666","v":0},{"$f":"IF(T671=0,0,S671/T671)","v":0},{"$f":"+G674","v":0},{"$f":"+G666","v":0},{"$f":"IF(ISERROR(W671-V671),0,+W671-V671)","v":0},{"$f":"+L674","v":0},{"$f":"+X671*Y671","v":0},{"$f":"IF(OR(C666=0,U671=0),0,+Z671/U671)","v":0},{"$f":"IF(AA671<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K665=\"N/A\",\"\",IF(MIN(AF666:AF668)<=G671,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S671","v":0},{"$f":"+T671","v":0},{"$f":"IF(T672=0,0,S672/T672)","v":0},{"$f":"+G675","v":0},{"$f":"+W671","v":0},{"$f":"IF(ISERROR(W672-V672),0,+W672-V672)","v":0},{"$f":"+L675","v":0},{"$f":"+X672*Y672","v":0},{"$f":"IF(OR(C666=0,U672=0),0,+Z672/U672)","v":0},{"$f":"IF(AA672<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D666","v":"Units"},0,{"$f":"E674","v":0},0,{"$f":"+H666","v":{"$error":"#N/A"}},{"$f":"+I666","v":0},null,null,{"$f":"L666","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D667","v":"Units"},0,{"$f":"E675","v":0},0,{"$f":"+H666","v":{"$error":"#N/A"}},{"$f":"I666","v":0},null,null,{"$f":"L666","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G671>0,OR(G674>0,G675>0)),IF(OR(G671=G674,G671=G675),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F667","v":0},{"$f":"+I667","v":0},{"$f":"IF(T676=0,0,S676/T676)","v":0},{"$f":"+V671","v":0},{"$f":"+G667","v":0},{"$f":"IF(ISERROR(W676-V676),0,+W676-V676)","v":0},{"$f":"+L674","v":0},{"$f":"+X676*Y676","v":0},{"$f":"IF(OR(C667=0,U676=0),0,+Z676/U676)","v":0},{"$f":"IF(AA676<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S676","v":0},{"$f":"+T676","v":0},{"$f":"IF(T677=0,0,S677/T677)","v":0},{"$f":"+V672","v":0},{"$f":"+W676","v":0},{"$f":"IF(ISERROR(W677-V677),0,+W677-V677)","v":0},{"$f":"+L675","v":0},{"$f":"+X677*Y677","v":0},{"$f":"IF(OR(C667=0,U677=0),0,+Z677/U677)","v":0},{"$f":"IF(AA677<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A681=\"Yes\",C681<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A681=\"Yes\",C681>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A682=\"Yes\",C682<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A682=\"Yes\",C682>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B673","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D681=Pass,D682=Pass),IF(C681<C682,Yes,No),IF(D681=Pass,Yes,No))","v":"No"},{"$f":"IF(B674=\"\",\"\",A674&\": \"&B674)","v":""},{"$f":"+AA666","v":0},{"$f":"+AB666","v":"N/A"},null,{"$f":"IF(OR(AB666=\"Fail\",AB666=\"N/A\"),0,AA671)","v":0},{"$f":"IF(F681=0,\"\",AB671)","v":""},{"$f":"IF(OR(AB666=\"Fail\",AB666=\"N/A\"),0,AA676)","v":0},{"$f":"IF(H681=0,\"\",AB676)","v":""},{"$f":"IF(OR(AB666=\"Fail\",AB666=\"N/A\"),0,AA681)","v":0},{"$f":"IF(J681=0,\"\",AB681)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F668","v":0},{"$f":"+I668","v":0},{"$f":"IF(T681=0,0,S681/T681)","v":0},{"$f":"+V676","v":0},{"$f":"+G668","v":0},{"$f":"IF(ISERROR(W681-V681),0,+W681-V681)","v":0},{"$f":"+L674","v":0},{"$f":"+X681*Y681","v":0},{"$f":"IF(OR(C668=0,U681=0),0,+Z681/U681)","v":0},{"$f":"IF(AA681<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A681=No,D682=Pass),Yes,No)","v":"No"},{"$f":"IF(B675=\"\",\"\",A675&\": \"&B675)","v":""},{"$f":"IF(AA667=100,0,+AA667)","v":0},{"$f":"IF(AA667=100,\"\",+AB667)","v":"N/A"},null,{"$f":"IF(OR(AB667=\"Fail\",AB667=\"N/A\"),0,AA672)","v":0},{"$f":"IF(F682=0,\"\",AB672)","v":""},{"$f":"IF(OR(AB667=\"Fail\",AB667=\"N/A\"),0,AA677)","v":0},{"$f":"IF(H682=0,\"\",AB677)","v":""},{"$f":"IF(OR(AB667=\"Fail\",AB667=\"N/A\"),0,AA682)","v":0},{"$f":"IF(J682=0,\"\",AB682)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S681","v":0},{"$f":"+T681","v":0},{"$f":"IF(T682=0,0,S682/T682)","v":0},{"$f":"+V677","v":0},{"$f":"+W681","v":0},{"$f":"IF(ISERROR(W682-V682),0,+W682-V682)","v":0},{"$f":"+L675","v":0},{"$f":"+X682*Y682","v":0},{"$f":"IF(OR(C668=0,U682=0),0,+Z682/U682)","v":0},{"$f":"IF(AA682<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A681=Yes,'Cap Needs Input'!A682=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I675=0,I674=0),\" \",IF(OR(I675<>I671,I674<>I671),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B686<>AE684,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C683=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A681=Yes,B681,IF(A682=Yes,B682,A671&\": \"&B671))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B686=B681,1,IF(B686=B682,2,3))","v":3},{"$f":"IF(A681=Yes,B681,IF(A682=Yes,B682,A671&\": \"&B671))","v":"T: "},{"$f":"CHOOSE($A686,D674,D675,D671)","v":"Units"},{"$f":"CHOOSE($A686,F674,F675,F671)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B681","v":""},{"$f":"+B682","v":""},{"$f":"A671&\": \"&B671","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G686=$T$2,G687<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G686=$T$2,G688<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G686=$T$2,G689<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G689=\"Traditional\",B686<>A671&\": \"&B671,B686<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G689=\"Green\",B686=A671&\": \"&B671,B686<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C666=0,0,C666)","v":0},{"$f":"IF(B666=0,\"\",A666&\": \"&B666)","v":""},{"$f":"IF(B692=\"\",\"\",IF(K666=\"Replace\",$Q$2,IF(OR(F681>$W$1,F682>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B692=\"\",\"\",G689)","v":""},null,{"$f":"IF(B692=\"\",\"\",B686)","v":""},null,null,{"$f":"IF(B692=\"\",0,D686)","v":0},{"$f":"IF(B692=\"\",0,CHOOSE(A686,I674,I675,I671))","v":0},{"$f":"IF(C692<>W692,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B692=\"\",\"\",IF(K666=\"Replace\",$Q$2,IF(OR(F681>$W$1,F682>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C667=0,0,C667)","v":0},{"$f":"IF(B667=0,\"\",A667&\": \"&B667)","v":""},{"$f":"IF(B693=\"\",\"\",IF(K667=\"Replace\",$Q$2,IF(OR(H681>$W$1,H682>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B693=\"\",\"\",E692)","v":""},null,{"$f":"IF(B693=\"\",\"\",G692)","v":""},null,null,{"$f":"IF(B693=\"\",0,J692)","v":0},{"$f":"IF(B693=\"\",0,K692)","v":0},{"$f":"IF(C693<>W693,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B693=\"\",\"\",IF(K667=\"Replace\",$Q$2,IF(OR(H681>$W$1,H682>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C668=0,0,C668)","v":0},{"$f":"IF(B668=0,\"\",A668&\": \"&B668)","v":""},{"$f":"IF(B694=\"\",\"\",IF(K668=\"Replace\",$Q$2,IF(OR(J681>$W$1,J682>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B694=\"\",\"\",E693)","v":""},null,{"$f":"IF(B694=\"\",\"\",G693)","v":""},null,null,{"$f":"IF(B694=\"\",0,J693)","v":0},{"$f":"IF(B694=\"\",0,K693)","v":0},{"$f":"IF(C694<>W694,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B694=\"\",\"\",IF(K668=\"Replace\",$Q$2,IF(OR(J681>$W$1,J682>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C626<>W626,C627<>W627,C628<>W628),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["HVAC 2: Cooling, Common Area",null,"Utility Paid By:",{"$f":"StartInput!F78","v":"Owner"},null,"Utility is:",{"$f":"StartInput!E78","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E699","v":0},0,"KWH",0,null,{"$f":"IF(OR(ISERROR(O699),O699=0),\"\",IF(O699<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D696=\"Tenant\",IF(ISERROR(VLOOKUP(G696,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G696,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G696,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G696,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I699=0,\"N/A\",MAX(0,((J699+I699-Year1)*365)/(I699*365)))","v":"N/A"},{"$f":"+(J699+I699*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I707","v":0},{"$f":"IF(Q699=0,0,VLOOKUP(Q699,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F704","v":0},{"$f":"+F707","v":0},{"$f":"+L707","v":0},{"$f":"+G704","v":0},{"$f":"+G707","v":0},{"$f":"+S699-T699","v":0},{"$f":"+V699-W699","v":0},{"$f":"+Y699*U699","v":0},{"$f":"IF(AND(G704>0,G707>0),IF(Y699=0,99,IF(Q699=0,100,IF(AND(X699=0,Z699=0),0,IF(Z699=0,0,+-X699/Z699)))),0)","v":0},{"$f":"IF(AA699=0,\"N/A\",IF(AA699>=R699,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B699=\"\",B699=0),G699=0),100000,G699)","v":100000}]
["E2",null,0,{"$f":"+D699","v":"Each"},0,{"$f":"E700","v":0},0,{"$f":"+H699","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O700),O700=0),\"\",IF(O700<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L699","v":0},null,{"$f":"IF(I700=0,\"N/A\",MAX(0,((J700+I700-Year1)*365)/(I700*365)))","v":"N/A"},{"$f":"+(J700+I700*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I708","v":0},{"$f":"IF(Q700=0,0,VLOOKUP(Q700,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S699","v":0},{"$f":"+F708","v":0},{"$f":"+L708","v":0},{"$f":"+V699","v":0},{"$f":"+G708","v":0},{"$f":"+S700-T700","v":0},{"$f":"+V700-W700","v":0},{"$f":"+Y700*U700","v":0},{"$f":"IF(AND(G704>0,G708>0),IF(Y700=0,99,IF(Q700=0,100,IF(AND(X700=0,Z700=0),0,IF(Z700=0,0,+-X700/Z700)))),0)","v":0},{"$f":"IF(AA700=0,\"N/A\",IF(AA700>=R700,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B700=\"\",B700=0),G700=0),100000,G700)","v":100000}]
["E3",null,0,{"$f":"+D700","v":"Each"},0,0,0,{"$f":"+H699","v":"KWH"},0,null,{"$f":"IF(OR(ISERROR(O701),O701=0),\"\",IF(O701<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L699","v":0},null,{"$f":"IF(I701=0,\"N/A\",MAX(0,((J701+I701-Year1)*365)/(I701*365)))","v":"N/A"},{"$f":"+(J701+I701*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B701=\"\",B701=0),G701=0),100000,G701)","v":100000}]
[null,null,null,{"$f":"IF(OR(E699>=E704,E700>=E704,E701>=E704,F699>=F704,F700>=F704,F701>=F704),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D699","v":"Each"},0,{"$f":"E704","v":0},0,{"$f":"+H699","v":"KWH"},{"$f":"+I699","v":0},null,null,{"$f":"L699","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F699","v":0},{"$f":"+I699","v":0},{"$f":"IF(T704=0,0,S704/T704)","v":0},{"$f":"+G707","v":0},{"$f":"+G699","v":0},{"$f":"IF(ISERROR(W704-V704),0,+W704-V704)","v":0},{"$f":"+L707","v":0},{"$f":"+X704*Y704","v":0},{"$f":"IF(OR(C699=0,U704=0),0,+Z704/U704)","v":0},{"$f":"IF(AA704<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K698=\"N/A\",\"\",IF(MIN(AF699:AF701)<=G704,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S704","v":0},{"$f":"+T704","v":0},{"$f":"IF(T705=0,0,S705/T705)","v":0},{"$f":"+G708","v":0},{"$f":"+W704","v":0},{"$f":"IF(ISERROR(W705-V705),0,+W705-V705)","v":0},{"$f":"+L708","v":0},{"$f":"+X705*Y705","v":0},{"$f":"IF(OR(C699=0,U705=0),0,+Z705/U705)","v":0},{"$f":"IF(AA705<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D699","v":"Each"},0,{"$f":"E707","v":0},0,{"$f":"+H699","v":"KWH"},{"$f":"+I699","v":0},null,null,{"$f":"L699","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D700","v":"Each"},0,0,0,{"$f":"+H699","v":"KWH"},0,null,null,{"$f":"L699","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G704>0,OR(G707>0,G708>0)),IF(OR(G704=G707,G704=G708),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F700","v":0},{"$f":"+I700","v":0},{"$f":"IF(T709=0,0,S709/T709)","v":0},{"$f":"+V704","v":0},{"$f":"+G700","v":0},{"$f":"IF(ISERROR(W709-V709),0,+W709-V709)","v":0},{"$f":"+L707","v":0},{"$f":"+X709*Y709","v":0},{"$f":"IF(OR(C700=0,U709=0),0,+Z709/U709)","v":0},{"$f":"IF(AA709<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S709","v":0},{"$f":"+T709","v":0},{"$f":"IF(T710=0,0,S710/T710)","v":0},{"$f":"+V705","v":0},{"$f":"+W709","v":0},{"$f":"IF(ISERROR(W710-V710),0,+W710-V710)","v":0},{"$f":"+L708","v":0},{"$f":"+X710*Y710","v":0},{"$f":"IF(OR(C700=0,U710=0),0,+Z710/U710)","v":0},{"$f":"IF(AA710<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A714=\"Yes\",C714<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A714=\"Yes\",C714>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A715=\"Yes\",C715<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A715=\"Yes\",C715>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B706","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D714=Pass,D715=Pass),IF(C714<C715,Yes,No),IF(D714=Pass,Yes,No))","v":"No"},{"$f":"IF(B707=\"\",\"\",A707&\": \"&B707)","v":""},{"$f":"+AA699","v":0},{"$f":"+AB699","v":"N/A"},null,{"$f":"IF(OR(AB699=\"Fail\",AB699=\"N/A\"),0,AA704)","v":0},{"$f":"IF(F714=0,\"\",AB704)","v":""},{"$f":"IF(OR(AB699=\"Fail\",AB699=\"N/A\"),0,AA709)","v":0},{"$f":"IF(H714=0,\"\",AB709)","v":""},{"$f":"IF(OR(AB699=\"Fail\",AB699=\"N/A\"),0,AA714)","v":0},{"$f":"IF(J714=0,\"\",AB714)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F701","v":0},{"$f":"+I701","v":0},{"$f":"IF(T714=0,0,S714/T714)","v":0},{"$f":"+V709","v":0},{"$f":"+G701","v":0},{"$f":"IF(ISERROR(W714-V714),0,+W714-V714)","v":0},{"$f":"+L707","v":0},{"$f":"+X714*Y714","v":0},{"$f":"IF(OR(C701=0,U714=0),0,+Z714/U714)","v":0},{"$f":"IF(AA714<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A714=No,D715=Pass),Yes,No)","v":"No"},{"$f":"IF(B708=\"\",\"\",A708&\": \"&B708)","v":""},{"$f":"IF(AA700=100,0,+AA700)","v":0},{"$f":"IF(AA700=100,\"\",+AB700)","v":"N/A"},null,{"$f":"IF(OR(AB700=\"Fail\",AB700=\"N/A\"),0,AA705)","v":0},{"$f":"IF(F715=0,\"\",AB705)","v":""},{"$f":"IF(OR(AB700=\"Fail\",AB700=\"N/A\"),0,AA710)","v":0},{"$f":"IF(H715=0,\"\",AB710)","v":""},{"$f":"IF(OR(AB700=\"Fail\",AB700=\"N/A\"),0,AA715)","v":0},{"$f":"IF(J715=0,\"\",AB715)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S714","v":0},{"$f":"+T714","v":0},{"$f":"IF(T715=0,0,S715/T715)","v":0},{"$f":"+V710","v":0},{"$f":"+W714","v":0},{"$f":"IF(ISERROR(W715-V715),0,+W715-V715)","v":0},{"$f":"+L708","v":0},{"$f":"+X715*Y715","v":0},{"$f":"IF(OR(C701=0,U715=0),0,+Z715/U715)","v":0},{"$f":"IF(AA715<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A714=Yes,'Cap Needs Input'!A715=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I708=0,I707=0),\" \",IF(OR(I708<>I704,I707<>I704),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B719<>AE717,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C716=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A714=Yes,B714,IF(A715=Yes,B715,A704&\": \"&B704))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B719=B714,1,IF(B719=B715,2,3))","v":3},{"$f":"IF(A714=Yes,B714,IF(A715=Yes,B715,A704&\": \"&B704))","v":"T: "},{"$f":"CHOOSE($A719,D707,D708,D704)","v":"Each"},{"$f":"CHOOSE($A719,F707,F708,F704)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B714","v":""},{"$f":"+B715","v":""},{"$f":"A704&\": \"&B704","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G719=$T$2,G720<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G719=$T$2,G721<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G719=$T$2,G722<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G722=\"Traditional\",B719<>A704&\": \"&B704,B719<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G722=\"Green\",B719=A704&\": \"&B704,B719<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C699=0,0,C699)","v":0},{"$f":"IF(B699=0,\"\",A699&\": \"&B699)","v":""},{"$f":"IF(B725=\"\",\"\",IF(K699=\"Replace\",$Q$2,IF(OR(F714>$W$1,F715>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B725=\"\",\"\",G722)","v":""},null,{"$f":"IF(B725=\"\",\"\",B719)","v":""},null,null,{"$f":"IF(B725=\"\",0,D719)","v":0},{"$f":"IF(B725=\"\",0,CHOOSE(A719,I707,I708,I704))","v":0},{"$f":"IF(C725<>W725,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B725=\"\",\"\",IF(K699=\"Replace\",$Q$2,IF(OR(F714>$W$1,F715>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C700=0,0,C700)","v":0},{"$f":"IF(B700=0,\"\",A700&\": \"&B700)","v":""},{"$f":"IF(B726=\"\",\"\",IF(K700=\"Replace\",$Q$2,IF(OR(H714>$W$1,H715>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B726=\"\",\"\",E725)","v":""},null,{"$f":"IF(B726=\"\",\"\",G725)","v":""},null,null,{"$f":"IF(B726=\"\",0,J725)","v":0},{"$f":"IF(B726=\"\",0,K725)","v":0},{"$f":"IF(C726<>W726,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B726=\"\",\"\",IF(K700=\"Replace\",$Q$2,IF(OR(H714>$W$1,H715>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C701=0,0,C701)","v":0},{"$f":"IF(B701=0,\"\",A701&\": \"&B701)","v":""},{"$f":"IF(B727=\"\",\"\",IF(K701=\"Replace\",$Q$2,IF(OR(J714>$W$1,J715>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B727=\"\",\"\",E726)","v":""},null,{"$f":"IF(B727=\"\",\"\",G726)","v":""},null,null,{"$f":"IF(B727=\"\",0,J726)","v":0},{"$f":"IF(B727=\"\",0,K726)","v":0},{"$f":"IF(C727<>W727,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B727=\"\",\"\",IF(K701=\"Replace\",$Q$2,IF(OR(J714>$W$1,J715>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C725<>W725,C726<>W726,C727<>W727),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Domestic Hot Water Heating 1",null,"Utility Paid By:",{"$f":"StartInput!F74","v":0},null,"Utility is:",{"$f":"StartInput!$E$74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E732","v":0},0,{"$f":"VLOOKUP(G729,StartInput!$D$59:$E$62,2,0)","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O732),O732=0),\"\",IF(O732<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D$729=\"Tenant\",IF(ISERROR(VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,3,FALSE)),0,VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,3,FALSE)),IF(ISERROR(VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,4,FALSE)),0,VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,4,FALSE)))","v":0},null,{"$f":"IF(I732=0,\"N/A\",MAX(0,((J732+I732-Year1)*365)/(I732*365)))","v":"N/A"},{"$f":"+(J732+I732*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I740","v":0},{"$f":"IF(Q732=0,0,VLOOKUP(Q732,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F737","v":0},{"$f":"+F740","v":0},{"$f":"+L740","v":0},{"$f":"+G737","v":0},{"$f":"+G740","v":0},{"$f":"+S732-T732","v":0},{"$f":"+V732-W732","v":0},{"$f":"+Y732*U732","v":0},{"$f":"IF(AND(G737>0,G740>0),IF(Y732=0,99,IF(Q732=0,100,IF(AND(X732=0,Z732=0),0,IF(Z732=0,0,+-X732/Z732)))),0)","v":0},{"$f":"IF(AA732=0,\"N/A\",IF(AA732>=R732,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B732=\"\",B732=0),G732=0),100000,G732)","v":100000}]
["E2",null,0,{"$f":"+D732","v":"Units"},0,{"$f":"E733","v":0},0,{"$f":"+H732","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O733),O733=0),\"\",IF(O733<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L732","v":0},null,{"$f":"IF(I733=0,\"N/A\",MAX(0,((J733+I733-Year1)*365)/(I733*365)))","v":"N/A"},{"$f":"+(J733+I733*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I741","v":0},{"$f":"IF(Q733=0,0,VLOOKUP(Q733,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S732","v":0},{"$f":"+F741","v":0},{"$f":"+L741","v":0},{"$f":"+V732","v":0},{"$f":"+G741","v":0},{"$f":"+S733-T733","v":0},{"$f":"+V733-W733","v":0},{"$f":"+Y733*U733","v":0},{"$f":"IF(AND(G737>0,G741>0),IF(Y733=0,99,IF(Q733=0,100,IF(AND(X733=0,Z733=0),0,IF(Z733=0,0,+-X733/Z733)))),0)","v":0},{"$f":"IF(AA733=0,\"N/A\",IF(AA733>=R733,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B733=\"\",B733=0),G733=0),100000,G733)","v":100000}]
["E3",null,0,{"$f":"+D733","v":"Units"},0,{"$f":"E734","v":0},0,{"$f":"+H732","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O734),O734=0),\"\",IF(O734<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L732","v":0},null,{"$f":"IF(I734=0,\"N/A\",MAX(0,((J734+I734-Year1)*365)/(I734*365)))","v":"N/A"},{"$f":"+(J734+I734*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B734=\"\",B734=0),G734=0),100000,G734)","v":100000}]
[null,null,null,{"$f":"IF(OR(E732>=E737,E733>=E737,E734>=E737,F732>=F737,F733>=F737,F734>=F737),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D732","v":"Units"},0,{"$f":"E737","v":0},0,{"$f":"+H732","v":{"$error":"#N/A"}},{"$f":"+I732","v":0},null,null,{"$f":"L732","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F732","v":0},{"$f":"+I732","v":0},{"$f":"IF(T737=0,0,S737/T737)","v":0},{"$f":"+G740","v":0},{"$f":"+G732","v":0},{"$f":"IF(ISERROR(W737-V737),0,+W737-V737)","v":0},{"$f":"+L740","v":0},{"$f":"+X737*Y737","v":0},{"$f":"IF(OR(C732=0,U737=0),0,+Z737/U737)","v":0},{"$f":"IF(AA737<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K731=\"N/A\",\"\",IF(MIN(AF732:AF734)<=G737,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S737","v":0},{"$f":"+T737","v":0},{"$f":"IF(T738=0,0,S738/T738)","v":0},{"$f":"+G741","v":0},{"$f":"+W737","v":0},{"$f":"IF(ISERROR(W738-V738),0,+W738-V738)","v":0},{"$f":"+L741","v":0},{"$f":"+X738*Y738","v":0},{"$f":"IF(OR(C732=0,U738=0),0,+Z738/U738)","v":0},{"$f":"IF(AA738<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D732","v":"Units"},0,{"$f":"E740","v":0},0,{"$f":"+H732","v":{"$error":"#N/A"}},{"$f":"+I732","v":0},null,null,{"$f":"L732","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D733","v":"Units"},0,{"$f":"E741","v":0},0,{"$f":"+H732","v":{"$error":"#N/A"}},{"$f":"I732","v":0},null,null,{"$f":"L732","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G737>0,OR(G740>0,G741>0)),IF(OR(G737=G740,G737=G741),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F733","v":0},{"$f":"+I733","v":0},{"$f":"IF(T742=0,0,S742/T742)","v":0},{"$f":"+V737","v":0},{"$f":"+G733","v":0},{"$f":"IF(ISERROR(W742-V742),0,+W742-V742)","v":0},{"$f":"+L740","v":0},{"$f":"+X742*Y742","v":0},{"$f":"IF(OR(C733=0,U742=0),0,+Z742/U742)","v":0},{"$f":"IF(AA742<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S742","v":0},{"$f":"+T742","v":0},{"$f":"IF(T743=0,0,S743/T743)","v":0},{"$f":"+V738","v":0},{"$f":"+W742","v":0},{"$f":"IF(ISERROR(W743-V743),0,+W743-V743)","v":0},{"$f":"+L741","v":0},{"$f":"+X743*Y743","v":0},{"$f":"IF(OR(C733=0,U743=0),0,+Z743/U743)","v":0},{"$f":"IF(AA743<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A747=\"Yes\",C747<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A747=\"Yes\",C747>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A748=\"Yes\",C748<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A748=\"Yes\",C748>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B739","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D747=Pass,D748=Pass),IF(C747<C748,Yes,No),IF(D747=Pass,Yes,No))","v":"No"},{"$f":"IF(B740=\"\",\"\",A740&\": \"&B740)","v":""},{"$f":"+AA732","v":0},{"$f":"+AB732","v":"N/A"},null,{"$f":"IF(OR(AB732=\"Fail\",AB732=\"N/A\"),0,AA737)","v":0},{"$f":"IF(F747=0,\"\",AB737)","v":""},{"$f":"IF(OR(AB732=\"Fail\",AB732=\"N/A\"),0,AA742)","v":0},{"$f":"IF(H747=0,\"\",AB742)","v":""},{"$f":"IF(OR(AB732=\"Fail\",AB732=\"N/A\"),0,AA747)","v":0},{"$f":"IF(J747=0,\"\",AB747)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F734","v":0},{"$f":"+I734","v":0},{"$f":"IF(T747=0,0,S747/T747)","v":0},{"$f":"+V742","v":0},{"$f":"+G734","v":0},{"$f":"IF(ISERROR(W747-V747),0,+W747-V747)","v":0},{"$f":"+L740","v":0},{"$f":"+X747*Y747","v":0},{"$f":"IF(OR(C734=0,U747=0),0,+Z747/U747)","v":0},{"$f":"IF(AA747<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A747=No,D748=Pass),Yes,No)","v":"No"},{"$f":"IF(B741=\"\",\"\",A741&\": \"&B741)","v":""},{"$f":"IF(AA733=100,0,+AA733)","v":0},{"$f":"IF(AA733=100,\"\",+AB733)","v":"N/A"},null,{"$f":"IF(OR(AB733=\"Fail\",AB733=\"N/A\"),0,AA738)","v":0},{"$f":"IF(F748=0,\"\",AB738)","v":""},{"$f":"IF(OR(AB733=\"Fail\",AB733=\"N/A\"),0,AA743)","v":0},{"$f":"IF(H748=0,\"\",AB743)","v":""},{"$f":"IF(OR(AB733=\"Fail\",AB733=\"N/A\"),0,AA748)","v":0},{"$f":"IF(J748=0,\"\",AB748)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S747","v":0},{"$f":"+T747","v":0},{"$f":"IF(T748=0,0,S748/T748)","v":0},{"$f":"+V743","v":0},{"$f":"+W747","v":0},{"$f":"IF(ISERROR(W748-V748),0,+W748-V748)","v":0},{"$f":"+L741","v":0},{"$f":"+X748*Y748","v":0},{"$f":"IF(OR(C734=0,U748=0),0,+Z748/U748)","v":0},{"$f":"IF(AA748<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A747=Yes,'Cap Needs Input'!A748=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I741=0,I740=0),\" \",IF(OR(I741<>I737,I740<>I737),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B752<>AE750,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C749=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A747=Yes,B747,IF(A748=Yes,B748,A737&\": \"&B737))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B752=B747,1,IF(B752=B748,2,3))","v":3},{"$f":"IF(A747=Yes,B747,IF(A748=Yes,B748,A737&\": \"&B737))","v":"T: "},{"$f":"CHOOSE($A752,D740,D741,D737)","v":"Units"},{"$f":"CHOOSE($A752,F740,F741,F737)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B747","v":""},{"$f":"+B748","v":""},{"$f":"A737&\": \"&B737","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G752=$T$2,G753<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G752=$T$2,G754<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G752=$T$2,G755<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G755=\"Traditional\",B752<>A737&\": \"&B737,B752<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G755=\"Green\",B752=A737&\": \"&B737,B752<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C732=0,0,C732)","v":0},{"$f":"IF(B732=0,\"\",A732&\": \"&B732)","v":""},{"$f":"IF(B758=\"\",\"\",IF(K732=\"Replace\",$Q$2,IF(OR(F747>$W$1,F748>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B758=\"\",\"\",G755)","v":""},null,{"$f":"IF(B758=\"\",\"\",B752)","v":""},null,null,{"$f":"IF(B758=\"\",0,D752)","v":0},{"$f":"IF(B758=\"\",0,CHOOSE(A752,I740,I741,I737))","v":0},{"$f":"IF(C758<>W758,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B758=\"\",\"\",IF(K732=\"Replace\",$Q$2,IF(OR(F747>$W$1,F748>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C733=0,0,C733)","v":0},{"$f":"IF(B733=0,\"\",A733&\": \"&B733)","v":""},{"$f":"IF(B759=\"\",\"\",IF(K733=\"Replace\",$Q$2,IF(OR(H747>$W$1,H748>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B759=\"\",\"\",E758)","v":""},null,{"$f":"IF(B759=\"\",\"\",G758)","v":""},null,null,{"$f":"IF(B759=\"\",0,J758)","v":0},{"$f":"IF(B759=\"\",0,K758)","v":0},{"$f":"IF(C759<>W759,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B759=\"\",\"\",IF(K733=\"Replace\",$Q$2,IF(OR(H747>$W$1,H748>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C734=0,0,C734)","v":0},{"$f":"IF(B734=0,\"\",A734&\": \"&B734)","v":""},{"$f":"IF(B760=\"\",\"\",IF(K734=\"Replace\",$Q$2,IF(OR(J747>$W$1,J748>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B760=\"\",\"\",E759)","v":""},null,{"$f":"IF(B760=\"\",\"\",G759)","v":""},null,null,{"$f":"IF(B760=\"\",0,J759)","v":0},{"$f":"IF(B760=\"\",0,K759)","v":0},{"$f":"IF(C760<>W760,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B760=\"\",\"\",IF(K734=\"Replace\",$Q$2,IF(OR(J747>$W$1,J748>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C758<>W758,C759<>W759,C760<>W760),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Domestic Hot Water Heating 2",null,"Utility Paid By:",{"$f":"StartInput!F74","v":0},null,"Utility is:",{"$f":"StartInput!$E$74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E765","v":0},0,{"$f":"VLOOKUP(G762,StartInput!$D$59:$E$62,2,0)","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O765),O765=0),\"\",IF(O765<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D$762=\"Tenant\",IF(ISERROR(VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,3,FALSE)),0,VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,3,FALSE)),IF(ISERROR(VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,4,FALSE)),0,VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,4,FALSE)))","v":0},null,{"$f":"IF(I765=0,\"N/A\",MAX(0,((J765+I765-Year1)*365)/(I765*365)))","v":"N/A"},{"$f":"+(J765+I765*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I773","v":0},{"$f":"IF(Q765=0,0,VLOOKUP(Q765,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F770","v":0},{"$f":"+F773","v":0},{"$f":"+L773","v":0},{"$f":"+G770","v":0},{"$f":"+G773","v":0},{"$f":"+S765-T765","v":0},{"$f":"+V765-W765","v":0},{"$f":"+Y765*U765","v":0},{"$f":"IF(AND(G770>0,G773>0),IF(Y765=0,99,IF(Q765=0,100,IF(AND(X765=0,Z765=0),0,IF(Z765=0,0,+-X765/Z765)))),0)","v":0},{"$f":"IF(AA765=0,\"N/A\",IF(AA765>=R765,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B765=\"\",B765=0),G765=0),100000,G765)","v":100000}]
["E2",null,0,{"$f":"+D765","v":"Units"},0,{"$f":"E766","v":0},0,{"$f":"+H765","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O766),O766=0),\"\",IF(O766<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L765","v":0},null,{"$f":"IF(I766=0,\"N/A\",MAX(0,((J766+I766-Year1)*365)/(I766*365)))","v":"N/A"},{"$f":"+(J766+I766*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I774","v":0},{"$f":"IF(Q766=0,0,VLOOKUP(Q766,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S765","v":0},{"$f":"+F774","v":0},{"$f":"+L774","v":0},{"$f":"+V765","v":0},{"$f":"+G774","v":0},{"$f":"+S766-T766","v":0},{"$f":"+V766-W766","v":0},{"$f":"+Y766*U766","v":0},{"$f":"IF(AND(G770>0,G774>0),IF(Y766=0,99,IF(Q766=0,100,IF(AND(X766=0,Z766=0),0,IF(Z766=0,0,+-X766/Z766)))),0)","v":0},{"$f":"IF(AA766=0,\"N/A\",IF(AA766>=R766,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B766=\"\",B766=0),G766=0),100000,G766)","v":100000}]
["E3",null,0,{"$f":"+D766","v":"Units"},0,0,0,{"$f":"+H765","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O767),O767=0),\"\",IF(O767<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L765","v":0},null,{"$f":"IF(I767=0,\"N/A\",MAX(0,((J767+I767-Year1)*365)/(I767*365)))","v":"N/A"},{"$f":"+(J767+I767*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B767=\"\",B767=0),G767=0),100000,G767)","v":100000}]
[null,null,null,{"$f":"IF(OR(E765>=E770,E766>=E770,E767>=E770,F765>=F770,F766>=F770,F767>=F770),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D765","v":"Units"},0,{"$f":"E770","v":0},0,{"$f":"+H765","v":{"$error":"#N/A"}},{"$f":"+I765","v":0},null,null,{"$f":"L765","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F765","v":0},{"$f":"+I765","v":0},{"$f":"IF(T770=0,0,S770/T770)","v":0},{"$f":"+G773","v":0},{"$f":"+G765","v":0},{"$f":"IF(ISERROR(W770-V770),0,+W770-V770)","v":0},{"$f":"+L773","v":0},{"$f":"+X770*Y770","v":0},{"$f":"IF(OR(C765=0,U770=0),0,+Z770/U770)","v":0},{"$f":"IF(AA770<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K764=\"N/A\",\"\",IF(MIN(AF765:AF767)<=G770,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S770","v":0},{"$f":"+T770","v":0},{"$f":"IF(T771=0,0,S771/T771)","v":0},{"$f":"+G774","v":0},{"$f":"+W770","v":0},{"$f":"IF(ISERROR(W771-V771),0,+W771-V771)","v":0},{"$f":"+L774","v":0},{"$f":"+X771*Y771","v":0},{"$f":"IF(OR(C765=0,U771=0),0,+Z771/U771)","v":0},{"$f":"IF(AA771<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D765","v":"Units"},0,{"$f":"E773","v":0},0,{"$f":"+H765","v":{"$error":"#N/A"}},{"$f":"+I765","v":0},null,null,{"$f":"L765","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D766","v":"Units"},0,0,0,{"$f":"+H765","v":{"$error":"#N/A"}},{"$f":"I765","v":0},null,null,{"$f":"L765","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G770>0,OR(G773>0,G774>0)),IF(OR(G770=G773,G770=G774),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F766","v":0},{"$f":"+I766","v":0},{"$f":"IF(T775=0,0,S775/T775)","v":0},{"$f":"+V770","v":0},{"$f":"+G766","v":0},{"$f":"IF(ISERROR(W775-V775),0,+W775-V775)","v":0},{"$f":"+L773","v":0},{"$f":"+X775*Y775","v":0},{"$f":"IF(OR(C766=0,U775=0),0,+Z775/U775)","v":0},{"$f":"IF(AA775<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S775","v":0},{"$f":"+T775","v":0},{"$f":"IF(T776=0,0,S776/T776)","v":0},{"$f":"+V771","v":0},{"$f":"+W775","v":0},{"$f":"IF(ISERROR(W776-V776),0,+W776-V776)","v":0},{"$f":"+L774","v":0},{"$f":"+X776*Y776","v":0},{"$f":"IF(OR(C766=0,U776=0),0,+Z776/U776)","v":0},{"$f":"IF(AA776<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A780=\"Yes\",C780<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A780=\"Yes\",C780>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A781=\"Yes\",C781<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A781=\"Yes\",C781>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B772","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D780=Pass,D781=Pass),IF(C780<C781,Yes,No),IF(D780=Pass,Yes,No))","v":"No"},{"$f":"IF(B773=\"\",\"\",A773&\": \"&B773)","v":""},{"$f":"+AA765","v":0},{"$f":"+AB765","v":"N/A"},null,{"$f":"IF(OR(AB765=\"Fail\",AB765=\"N/A\"),0,AA770)","v":0},{"$f":"IF(F780=0,\"\",AB770)","v":""},{"$f":"IF(OR(AB765=\"Fail\",AB765=\"N/A\"),0,AA775)","v":0},{"$f":"IF(H780=0,\"\",AB775)","v":""},{"$f":"IF(OR(AB765=\"Fail\",AB765=\"N/A\"),0,AA780)","v":0},{"$f":"IF(J780=0,\"\",AB780)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F767","v":0},{"$f":"+I767","v":0},{"$f":"IF(T780=0,0,S780/T780)","v":0},{"$f":"+V775","v":0},{"$f":"+G767","v":0},{"$f":"IF(ISERROR(W780-V780),0,+W780-V780)","v":0},{"$f":"+L773","v":0},{"$f":"+X780*Y780","v":0},{"$f":"IF(OR(C767=0,U780=0),0,+Z780/U780)","v":0},{"$f":"IF(AA780<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A780=No,D781=Pass),Yes,No)","v":"No"},{"$f":"IF(B774=\"\",\"\",A774&\": \"&B774)","v":""},{"$f":"IF(AA766=100,0,+AA766)","v":0},{"$f":"IF(AA766=100,\"\",+AB766)","v":"N/A"},null,{"$f":"IF(OR(AB766=\"Fail\",AB766=\"N/A\"),0,AA771)","v":0},{"$f":"IF(F781=0,\"\",AB771)","v":""},{"$f":"IF(OR(AB766=\"Fail\",AB766=\"N/A\"),0,AA776)","v":0},{"$f":"IF(H781=0,\"\",AB776)","v":""},{"$f":"IF(OR(AB766=\"Fail\",AB766=\"N/A\"),0,AA781)","v":0},{"$f":"IF(J781=0,\"\",AB781)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S780","v":0},{"$f":"+T780","v":0},{"$f":"IF(T781=0,0,S781/T781)","v":0},{"$f":"+V776","v":0},{"$f":"+W780","v":0},{"$f":"IF(ISERROR(W781-V781),0,+W781-V781)","v":0},{"$f":"+L774","v":0},{"$f":"+X781*Y781","v":0},{"$f":"IF(OR(C767=0,U781=0),0,+Z781/U781)","v":0},{"$f":"IF(AA781<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A780=Yes,'Cap Needs Input'!A781=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I774=0,I773=0),\" \",IF(OR(I774<>I770,I773<>I770),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B785<>AE783,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C782=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A780=Yes,B780,IF(A781=Yes,B781,A770&\": \"&B770))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B785=B780,1,IF(B785=B781,2,3))","v":3},{"$f":"IF(A780=Yes,B780,IF(A781=Yes,B781,A770&\": \"&B770))","v":"T: "},{"$f":"CHOOSE($A785,D773,D774,D770)","v":"Units"},{"$f":"CHOOSE($A785,F773,F774,F770)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B780","v":""},{"$f":"+B781","v":""},{"$f":"A770&\": \"&B770","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G785=$T$2,G786<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G785=$T$2,G787<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G785=$T$2,G788<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G788=\"Traditional\",B785<>A770&\": \"&B770,B785<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G788=\"Green\",B785=A770&\": \"&B770,B785<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C765=0,0,C765)","v":0},{"$f":"IF(B765=0,\"\",A765&\": \"&B765)","v":""},{"$f":"IF(B791=\"\",\"\",IF(K765=\"Replace\",$Q$2,IF(OR(F780>$W$1,F781>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B791=\"\",\"\",G788)","v":""},null,{"$f":"IF(B791=\"\",\"\",B785)","v":""},null,null,{"$f":"IF(B791=\"\",0,D785)","v":0},{"$f":"IF(B791=\"\",0,CHOOSE(A785,I773,I774,I770))","v":0},{"$f":"IF(C791<>W791,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B791=\"\",\"\",IF(K765=\"Replace\",$Q$2,IF(OR(F780>$W$1,F781>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C766=0,0,C766)","v":0},{"$f":"IF(B766=0,\"\",A766&\": \"&B766)","v":""},{"$f":"IF(B792=\"\",\"\",IF(K766=\"Replace\",$Q$2,IF(OR(H780>$W$1,H781>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B792=\"\",\"\",E791)","v":""},null,{"$f":"IF(B792=\"\",\"\",G791)","v":""},null,null,{"$f":"IF(B792=\"\",0,J791)","v":0},{"$f":"IF(B792=\"\",0,K791)","v":0},{"$f":"IF(C792<>W792,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B792=\"\",\"\",IF(K766=\"Replace\",$Q$2,IF(OR(H780>$W$1,H781>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C767=0,0,C767)","v":0},{"$f":"IF(B767=0,\"\",A767&\": \"&B767)","v":""},{"$f":"IF(B793=\"\",\"\",IF(K767=\"Replace\",$Q$2,IF(OR(J780>$W$1,J781>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B793=\"\",\"\",E792)","v":""},null,{"$f":"IF(B793=\"\",\"\",G792)","v":""},null,null,{"$f":"IF(B793=\"\",0,J792)","v":0},{"$f":"IF(B793=\"\",0,K792)","v":0},{"$f":"IF(C793<>W793,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B793=\"\",\"\",IF(K767=\"Replace\",$Q$2,IF(OR(J780>$W$1,J781>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C791<>W791,C792<>W792,C793<>W793),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Domestic Hot Water Heating 3",null,"Utility Paid By:",{"$f":"StartInput!F74","v":0},null,"Utility is:",{"$f":"StartInput!$E$74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E798","v":0},0,{"$f":"VLOOKUP(G795,StartInput!$D$59:$E$62,2,0)","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O798),O798=0),\"\",IF(O798<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D$795=\"Tenant\",IF(ISERROR(VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,3,FALSE)),0,VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,3,FALSE)),IF(ISERROR(VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,4,FALSE)),0,VLOOKUP(StartInput!$E$74,StartInput!$D$59:$G$62,4,FALSE)))","v":0},null,{"$f":"IF(I798=0,\"N/A\",MAX(0,((J798+I798-Year1)*365)/(I798*365)))","v":"N/A"},{"$f":"+(J798+I798*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I806","v":0},{"$f":"IF(Q798=0,0,VLOOKUP(Q798,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F803","v":0},{"$f":"+F806","v":0},{"$f":"+L806","v":0},{"$f":"+G803","v":0},{"$f":"+G806","v":0},{"$f":"+S798-T798","v":0},{"$f":"+V798-W798","v":0},{"$f":"+Y798*U798","v":0},{"$f":"IF(AND(G803>0,G806>0),IF(Y798=0,99,IF(Q798=0,100,IF(AND(X798=0,Z798=0),0,IF(Z798=0,0,+-X798/Z798)))),0)","v":0},{"$f":"IF(AA798=0,\"N/A\",IF(AA798>=R798,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B798=\"\",B798=0),G798=0),100000,G798)","v":100000}]
["E2",null,0,{"$f":"+D798","v":"Units"},0,{"$f":"E799","v":0},0,{"$f":"+H798","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O799),O799=0),\"\",IF(O799<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L798","v":0},null,{"$f":"IF(I799=0,\"N/A\",MAX(0,((J799+I799-Year1)*365)/(I799*365)))","v":"N/A"},{"$f":"+(J799+I799*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I807","v":0},{"$f":"IF(Q799=0,0,VLOOKUP(Q799,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S798","v":0},{"$f":"+F807","v":0},{"$f":"+L807","v":0},{"$f":"+V798","v":0},{"$f":"+G807","v":0},{"$f":"+S799-T799","v":0},{"$f":"+V799-W799","v":0},{"$f":"+Y799*U799","v":0},{"$f":"IF(AND(G803>0,G807>0),IF(Y799=0,99,IF(Q799=0,100,IF(AND(X799=0,Z799=0),0,IF(Z799=0,0,+-X799/Z799)))),0)","v":0},{"$f":"IF(AA799=0,\"N/A\",IF(AA799>=R799,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B799=\"\",B799=0),G799=0),100000,G799)","v":100000}]
["E3",null,0,{"$f":"+D799","v":"Units"},0,{"$f":"E800","v":0},0,{"$f":"+H798","v":{"$error":"#N/A"}},0,null,{"$f":"IF(OR(ISERROR(O800),O800=0),\"\",IF(O800<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L798","v":0},null,{"$f":"IF(I800=0,\"N/A\",MAX(0,((J800+I800-Year1)*365)/(I800*365)))","v":"N/A"},{"$f":"+(J800+I800*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B800=\"\",B800=0),G800=0),100000,G800)","v":100000}]
[null,null,null,{"$f":"IF(OR(E798>=E803,E799>=E803,E800>=E803,F798>=F803,F799>=F803,F800>=F803),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D798","v":"Units"},0,{"$f":"E803","v":0},0,{"$f":"+H798","v":{"$error":"#N/A"}},{"$f":"+I798","v":0},null,null,{"$f":"L798","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F798","v":0},{"$f":"+I798","v":0},{"$f":"IF(T803=0,0,S803/T803)","v":0},{"$f":"+G806","v":0},{"$f":"+G798","v":0},{"$f":"IF(ISERROR(W803-V803),0,+W803-V803)","v":0},{"$f":"+L806","v":0},{"$f":"+X803*Y803","v":0},{"$f":"IF(OR(C798=0,U803=0),0,+Z803/U803)","v":0},{"$f":"IF(AA803<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K797=\"N/A\",\"\",IF(MIN(AF798:AF800)<=G803,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S803","v":0},{"$f":"+T803","v":0},{"$f":"IF(T804=0,0,S804/T804)","v":0},{"$f":"+G807","v":0},{"$f":"+W803","v":0},{"$f":"IF(ISERROR(W804-V804),0,+W804-V804)","v":0},{"$f":"+L807","v":0},{"$f":"+X804*Y804","v":0},{"$f":"IF(OR(C798=0,U804=0),0,+Z804/U804)","v":0},{"$f":"IF(AA804<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D798","v":"Units"},0,{"$f":"E806","v":0},0,{"$f":"+H798","v":{"$error":"#N/A"}},{"$f":"+I798","v":0},null,null,{"$f":"L798","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D799","v":"Units"},0,{"$f":"E807","v":0},0,{"$f":"+H798","v":{"$error":"#N/A"}},{"$f":"I798","v":0},null,null,{"$f":"L798","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G803>0,OR(G806>0,G807>0)),IF(OR(G803=G806,G803=G807),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F799","v":0},{"$f":"+I799","v":0},{"$f":"IF(T808=0,0,S808/T808)","v":0},{"$f":"+V803","v":0},{"$f":"+G799","v":0},{"$f":"IF(ISERROR(W808-V808),0,+W808-V808)","v":0},{"$f":"+L806","v":0},{"$f":"+X808*Y808","v":0},{"$f":"IF(OR(C799=0,U808=0),0,+Z808/U808)","v":0},{"$f":"IF(AA808<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S808","v":0},{"$f":"+T808","v":0},{"$f":"IF(T809=0,0,S809/T809)","v":0},{"$f":"+V804","v":0},{"$f":"+W808","v":0},{"$f":"IF(ISERROR(W809-V809),0,+W809-V809)","v":0},{"$f":"+L807","v":0},{"$f":"+X809*Y809","v":0},{"$f":"IF(OR(C799=0,U809=0),0,+Z809/U809)","v":0},{"$f":"IF(AA809<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A813=\"Yes\",C813<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A813=\"Yes\",C813>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A814=\"Yes\",C814<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A814=\"Yes\",C814>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B805","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D813=Pass,D814=Pass),IF(C813<C814,Yes,No),IF(D813=Pass,Yes,No))","v":"No"},{"$f":"IF(B806=\"\",\"\",A806&\": \"&B806)","v":""},{"$f":"+AA798","v":0},{"$f":"+AB798","v":"N/A"},null,{"$f":"IF(OR(AB798=\"Fail\",AB798=\"N/A\"),0,AA803)","v":0},{"$f":"IF(F813=0,\"\",AB803)","v":""},{"$f":"IF(OR(AB798=\"Fail\",AB798=\"N/A\"),0,AA808)","v":0},{"$f":"IF(H813=0,\"\",AB808)","v":""},{"$f":"IF(OR(AB798=\"Fail\",AB798=\"N/A\"),0,AA813)","v":0},{"$f":"IF(J813=0,\"\",AB813)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F800","v":0},{"$f":"+I800","v":0},{"$f":"IF(T813=0,0,S813/T813)","v":0},{"$f":"+V808","v":0},{"$f":"+G800","v":0},{"$f":"IF(ISERROR(W813-V813),0,+W813-V813)","v":0},{"$f":"+L806","v":0},{"$f":"+X813*Y813","v":0},{"$f":"IF(OR(C800=0,U813=0),0,+Z813/U813)","v":0},{"$f":"IF(AA813<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A813=No,D814=Pass),Yes,No)","v":"No"},{"$f":"IF(B807=\"\",\"\",A807&\": \"&B807)","v":""},{"$f":"IF(AA799=100,0,+AA799)","v":0},{"$f":"IF(AA799=100,\"\",+AB799)","v":"N/A"},null,{"$f":"IF(OR(AB799=\"Fail\",AB799=\"N/A\"),0,AA804)","v":0},{"$f":"IF(F814=0,\"\",AB804)","v":""},{"$f":"IF(OR(AB799=\"Fail\",AB799=\"N/A\"),0,AA809)","v":0},{"$f":"IF(H814=0,\"\",AB809)","v":""},{"$f":"IF(OR(AB799=\"Fail\",AB799=\"N/A\"),0,AA814)","v":0},{"$f":"IF(J814=0,\"\",AB814)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S813","v":0},{"$f":"+T813","v":0},{"$f":"IF(T814=0,0,S814/T814)","v":0},{"$f":"+V809","v":0},{"$f":"+W813","v":0},{"$f":"IF(ISERROR(W814-V814),0,+W814-V814)","v":0},{"$f":"+L807","v":0},{"$f":"+X814*Y814","v":0},{"$f":"IF(OR(C800=0,U814=0),0,+Z814/U814)","v":0},{"$f":"IF(AA814<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A813=Yes,'Cap Needs Input'!A814=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I807=0,I806=0),\" \",IF(OR(I807<>I803,I806<>I803),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B818<>AE816,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C815=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A813=Yes,B813,IF(A814=Yes,B814,A803&\": \"&B803))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B818=B813,1,IF(B818=B814,2,3))","v":3},{"$f":"IF(A813=Yes,B813,IF(A814=Yes,B814,A803&\": \"&B803))","v":"T: "},{"$f":"CHOOSE($A818,D806,D807,D803)","v":"Units"},{"$f":"CHOOSE($A818,F806,F807,F803)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B813","v":""},{"$f":"+B814","v":""},{"$f":"A803&\": \"&B803","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G818=$T$2,G819<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G818=$T$2,G820<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G818=$T$2,G821<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G821=\"Traditional\",B818<>A803&\": \"&B803,B818<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G821=\"Green\",B818=A803&\": \"&B803,B818<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C798=0,0,C798)","v":0},{"$f":"IF(B798=0,\"\",A798&\": \"&B798)","v":""},{"$f":"IF(B824=\"\",\"\",IF(K798=\"Replace\",$Q$2,IF(OR(F813>$W$1,F814>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B824=\"\",\"\",G821)","v":""},null,{"$f":"IF(B824=\"\",\"\",B818)","v":""},null,null,{"$f":"IF(B824=\"\",0,D818)","v":0},{"$f":"IF(B824=\"\",0,CHOOSE(A818,I806,I807,I803))","v":0},{"$f":"IF(C824<>W824,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B824=\"\",\"\",IF(K798=\"Replace\",$Q$2,IF(OR(F813>$W$1,F814>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C799=0,0,C799)","v":0},{"$f":"IF(B799=0,\"\",A799&\": \"&B799)","v":""},{"$f":"IF(B825=\"\",\"\",IF(K799=\"Replace\",$Q$2,IF(OR(H813>$W$1,H814>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B825=\"\",\"\",E824)","v":""},null,{"$f":"IF(B825=\"\",\"\",G824)","v":""},null,null,{"$f":"IF(B825=\"\",0,J824)","v":0},{"$f":"IF(B825=\"\",0,K824)","v":0},{"$f":"IF(C825<>W825,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B825=\"\",\"\",IF(K799=\"Replace\",$Q$2,IF(OR(H813>$W$1,H814>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C800=0,0,C800)","v":0},{"$f":"IF(B800=0,\"\",A800&\": \"&B800)","v":""},{"$f":"IF(B826=\"\",\"\",IF(K800=\"Replace\",$Q$2,IF(OR(J813>$W$1,J814>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B826=\"\",\"\",E825)","v":""},null,{"$f":"IF(B826=\"\",\"\",G825)","v":""},null,null,{"$f":"IF(B826=\"\",0,J825)","v":0},{"$f":"IF(B826=\"\",0,K825)","v":0},{"$f":"IF(C826<>W826,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B826=\"\",\"\",IF(K800=\"Replace\",$Q$2,IF(OR(J813>$W$1,J814>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C824<>W824,C825<>W825,C826<>W826),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Common Area Hot Water",null,"Utility Paid By:",{"$f":"StartInput!F79","v":"Owner"},null,"Utility is:",{"$f":"StartInput!E79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E831","v":0},0,"Gallons",0,null,{"$f":"IF(OR(ISERROR(O831),O831=0),\"\",IF(O831<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(D$828=\"Tenant\",IF(ISERROR(VLOOKUP(StartInput!$E$79,StartInput!$D$59:$G$62,3,FALSE)),0,VLOOKUP(StartInput!$E$79,StartInput!$D$59:$G$62,3,FALSE)),IF(ISERROR(VLOOKUP(StartInput!$E$79,StartInput!$D$59:$G$62,4,FALSE)),0,VLOOKUP(StartInput!$E$79,StartInput!$D$59:$G$62,4,FALSE)))","v":0},null,{"$f":"IF(I831=0,\"N/A\",MAX(0,((J831+I831-Year1)*365)/(I831*365)))","v":"N/A"},{"$f":"+(J831+I831*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I839","v":0},{"$f":"IF(Q831=0,0,VLOOKUP(Q831,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F836","v":0},{"$f":"+F839","v":0},{"$f":"+L839","v":0},{"$f":"+G836","v":0},{"$f":"+G839","v":0},{"$f":"+S831-T831","v":0},{"$f":"+V831-W831","v":0},{"$f":"+Y831*U831","v":0},{"$f":"IF(AND(G836>0,G839>0),IF(Y831=0,99,IF(Q831=0,100,IF(AND(X831=0,Z831=0),0,IF(Z831=0,0,+-X831/Z831)))),0)","v":0},{"$f":"IF(AA831=0,\"N/A\",IF(AA831>=R831,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B831=\"\",B831=0),G831=0),100000,G831)","v":100000}]
["E2",null,0,{"$f":"+D831","v":"Units"},0,{"$f":"E832","v":0},0,{"$f":"+H831","v":"Gallons"},0,null,{"$f":"IF(OR(ISERROR(O832),O832=0),\"\",IF(O832<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L831","v":0},null,{"$f":"IF(I832=0,\"N/A\",MAX(0,((J832+I832-Year1)*365)/(I832*365)))","v":"N/A"},{"$f":"+(J832+I832*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I840","v":0},{"$f":"IF(Q832=0,0,VLOOKUP(Q832,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S831","v":0},{"$f":"+F840","v":0},{"$f":"+L840","v":0},{"$f":"+V831","v":0},{"$f":"+G840","v":0},{"$f":"+S832-T832","v":0},{"$f":"+V832-W832","v":0},{"$f":"+Y832*U832","v":0},{"$f":"IF(AND(G836>0,G840>0),IF(Y832=0,99,IF(Q832=0,100,IF(AND(X832=0,Z832=0),0,IF(Z832=0,0,+-X832/Z832)))),0)","v":0},{"$f":"IF(AA832=0,\"N/A\",IF(AA832>=R832,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B832=\"\",B832=0),G832=0),100000,G832)","v":100000}]
["E3",null,0,{"$f":"+D832","v":"Units"},0,0,0,{"$f":"+H831","v":"Gallons"},0,null,{"$f":"IF(OR(ISERROR(O833),O833=0),\"\",IF(O833<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L831","v":0},null,{"$f":"IF(I833=0,\"N/A\",MAX(0,((J833+I833-Year1)*365)/(I833*365)))","v":"N/A"},{"$f":"+(J833+I833*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B833=\"\",B833=0),G833=0),100000,G833)","v":100000}]
[null,null,null,{"$f":"IF(OR(E831>=E836,E832>=E836,E833>=E836,F831>=F836,F832>=F836,F833>=F836),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D831","v":"Units"},0,{"$f":"E836","v":0},0,{"$f":"+H831","v":"Gallons"},{"$f":"+I831","v":0},null,null,{"$f":"L831","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F831","v":0},{"$f":"+I831","v":0},{"$f":"IF(T836=0,0,S836/T836)","v":0},{"$f":"+G839","v":0},{"$f":"+G831","v":0},{"$f":"IF(ISERROR(W836-V836),0,+W836-V836)","v":0},{"$f":"+L839","v":0},{"$f":"+X836*Y836","v":0},{"$f":"IF(OR(C831=0,U836=0),0,+Z836/U836)","v":0},{"$f":"IF(AA836<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K830=\"N/A\",\"\",IF(MIN(AF831:AF833)<=G836,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S836","v":0},{"$f":"+T836","v":0},{"$f":"IF(T837=0,0,S837/T837)","v":0},{"$f":"+G840","v":0},{"$f":"+W836","v":0},{"$f":"IF(ISERROR(W837-V837),0,+W837-V837)","v":0},{"$f":"+L840","v":0},{"$f":"+X837*Y837","v":0},{"$f":"IF(OR(C831=0,U837=0),0,+Z837/U837)","v":0},{"$f":"IF(AA837<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D831","v":"Units"},0,{"$f":"E839","v":0},0,{"$f":"+H831","v":"Gallons"},{"$f":"+I831","v":0},null,null,{"$f":"L831","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D832","v":"Units"},0,0,0,{"$f":"+H831","v":"Gallons"},{"$f":"I831","v":0},null,null,{"$f":"L831","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G836>0,OR(G839>0,G840>0)),IF(OR(G836=G839,G836=G840),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F832","v":0},{"$f":"+I832","v":0},{"$f":"IF(T841=0,0,S841/T841)","v":0},{"$f":"+V836","v":0},{"$f":"+G832","v":0},{"$f":"IF(ISERROR(W841-V841),0,+W841-V841)","v":0},{"$f":"+L839","v":0},{"$f":"+X841*Y841","v":0},{"$f":"IF(OR(C832=0,U841=0),0,+Z841/U841)","v":0},{"$f":"IF(AA841<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S841","v":0},{"$f":"+T841","v":0},{"$f":"IF(T842=0,0,S842/T842)","v":0},{"$f":"+V837","v":0},{"$f":"+W841","v":0},{"$f":"IF(ISERROR(W842-V842),0,+W842-V842)","v":0},{"$f":"+L840","v":0},{"$f":"+X842*Y842","v":0},{"$f":"IF(OR(C832=0,U842=0),0,+Z842/U842)","v":0},{"$f":"IF(AA842<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A846=\"Yes\",C846<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A846=\"Yes\",C846>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A847=\"Yes\",C847<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A847=\"Yes\",C847>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B838","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D846=Pass,D847=Pass),IF(C846<C847,Yes,No),IF(D846=Pass,Yes,No))","v":"No"},{"$f":"IF(B839=\"\",\"\",A839&\": \"&B839)","v":""},{"$f":"+AA831","v":0},{"$f":"+AB831","v":"N/A"},null,{"$f":"IF(OR(AB831=\"Fail\",AB831=\"N/A\"),0,AA836)","v":0},{"$f":"IF(F846=0,\"\",AB836)","v":""},{"$f":"IF(OR(AB831=\"Fail\",AB831=\"N/A\"),0,AA841)","v":0},{"$f":"IF(H846=0,\"\",AB841)","v":""},{"$f":"IF(OR(AB831=\"Fail\",AB831=\"N/A\"),0,AA846)","v":0},{"$f":"IF(J846=0,\"\",AB846)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F833","v":0},{"$f":"+I833","v":0},{"$f":"IF(T846=0,0,S846/T846)","v":0},{"$f":"+V841","v":0},{"$f":"+G833","v":0},{"$f":"IF(ISERROR(W846-V846),0,+W846-V846)","v":0},{"$f":"+L839","v":0},{"$f":"+X846*Y846","v":0},{"$f":"IF(OR(C833=0,U846=0),0,+Z846/U846)","v":0},{"$f":"IF(AA846<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A846=No,D847=Pass),Yes,No)","v":"No"},{"$f":"IF(B840=\"\",\"\",A840&\": \"&B840)","v":""},{"$f":"IF(AA832=100,0,+AA832)","v":0},{"$f":"IF(AA832=100,\"\",+AB832)","v":"N/A"},null,{"$f":"IF(OR(AB832=\"Fail\",AB832=\"N/A\"),0,AA837)","v":0},{"$f":"IF(F847=0,\"\",AB837)","v":""},{"$f":"IF(OR(AB832=\"Fail\",AB832=\"N/A\"),0,AA842)","v":0},{"$f":"IF(H847=0,\"\",AB842)","v":""},{"$f":"IF(OR(AB832=\"Fail\",AB832=\"N/A\"),0,AA847)","v":0},{"$f":"IF(J847=0,\"\",AB847)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S846","v":0},{"$f":"+T846","v":0},{"$f":"IF(T847=0,0,S847/T847)","v":0},{"$f":"+V842","v":0},{"$f":"+W846","v":0},{"$f":"IF(ISERROR(W847-V847),0,+W847-V847)","v":0},{"$f":"+L840","v":0},{"$f":"+X847*Y847","v":0},{"$f":"IF(OR(C833=0,U847=0),0,+Z847/U847)","v":0},{"$f":"IF(AA847<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A846=Yes,'Cap Needs Input'!A847=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I840=0,I839=0),\" \",IF(OR(I840<>I836,I839<>I836),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B851<>AE849,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C848=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A846=Yes,B846,IF(A847=Yes,B847,A836&\": \"&B836))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B851=B846,1,IF(B851=B847,2,3))","v":3},{"$f":"IF(A846=Yes,B846,IF(A847=Yes,B847,A836&\": \"&B836))","v":"T: "},{"$f":"CHOOSE($A851,D839,D840,D836)","v":"Units"},{"$f":"CHOOSE($A851,F839,F840,F836)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B846","v":""},{"$f":"+B847","v":""},{"$f":"A836&\": \"&B836","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G851=$T$2,G852<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G851=$T$2,G853<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G851=$T$2,G854<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G854=\"Traditional\",B851<>A836&\": \"&B836,B851<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G854=\"Green\",B851=A836&\": \"&B836,B851<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C831=0,0,C831)","v":0},{"$f":"IF(B831=0,\"\",A831&\": \"&B831)","v":""},{"$f":"IF(B857=\"\",\"\",IF(K831=\"Replace\",$Q$2,IF(OR(F846>$W$1,F847>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B857=\"\",\"\",G854)","v":""},null,{"$f":"IF(B857=\"\",\"\",B851)","v":""},null,null,{"$f":"IF(B857=\"\",0,D851)","v":0},{"$f":"IF(B857=\"\",0,CHOOSE(A851,I839,I840,I836))","v":0},{"$f":"IF(C857<>W857,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B857=\"\",\"\",IF(K831=\"Replace\",$Q$2,IF(OR(F846>$W$1,F847>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C832=0,0,C832)","v":0},{"$f":"IF(B832=0,\"\",A832&\": \"&B832)","v":""},{"$f":"IF(B858=\"\",\"\",IF(K832=\"Replace\",$Q$2,IF(OR(H846>$W$1,H847>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B858=\"\",\"\",E857)","v":""},null,{"$f":"IF(B858=\"\",\"\",G857)","v":""},null,null,{"$f":"IF(B858=\"\",0,J857)","v":0},{"$f":"IF(B858=\"\",0,K857)","v":0},{"$f":"IF(C858<>W858,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B858=\"\",\"\",IF(K832=\"Replace\",$Q$2,IF(OR(H846>$W$1,H847>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C833=0,0,C833)","v":0},{"$f":"IF(B833=0,\"\",A833&\": \"&B833)","v":""},{"$f":"IF(B859=\"\",\"\",IF(K833=\"Replace\",$Q$2,IF(OR(J846>$W$1,J847>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B859=\"\",\"\",E858)","v":""},null,{"$f":"IF(B859=\"\",\"\",G858)","v":""},null,null,{"$f":"IF(B859=\"\",0,J858)","v":0},{"$f":"IF(B859=\"\",0,K858)","v":0},{"$f":"IF(C859<>W859,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B859=\"\",\"\",IF(K833=\"Replace\",$Q$2,IF(OR(J846>$W$1,J847>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C857<>W857,C858<>W858,C859<>W859),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Insulation",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E864","v":0},0,{"$f":"VLOOKUP(G861,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,null,{"$f":"IF(E861=\"Tenant\",IF(ISERROR(VLOOKUP(G861,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G861,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G861,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G861,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I864=0,\"N/A\",MAX(0,((J864+I864-Year1)*365)/(I864*365)))","v":"N/A"},{"$f":"J864+I864","v":0},"Payback on Green #1",{"$f":"+I872","v":0},{"$f":"IF(Q864=0,0,VLOOKUP(Q864,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F869","v":0},{"$f":"+F872","v":0},{"$f":"+L872","v":1},{"$f":"+G869","v":0},{"$f":"+G872","v":0},{"$f":"+S864-T864","v":0},{"$f":"+V864-W864","v":0},{"$f":"+Y864*U864","v":0},{"$f":"IF(SUM(C864:C866)=0,0,IF(Y864=0,99,IF(Q864=0,100,IF(AND(X864=0,Z864=0),0,IF(Z864=0,0,IF(Y864<0,-ABS(X864/Z864),ABS(X864/Z864)))))))","v":0},{"$f":"IF(AA864=0,\"N/A\",IF(AA864<0,\"Fail\",IF(AA864>=R864,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B864=\"\",B864=0),G864=0),100000,G864)","v":100000}]
["E2",null,0,{"$f":"+D864","v":"Units"},0,{"$f":"E865","v":0},0,{"$f":"+H864","v":"Dollar"},0,null,null,{"$f":"L864","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I865=0,\"N/A\",MAX(0,((J865+I865-Year1)*365)/(I865*365)))","v":"N/A"},{"$f":"J865+I865","v":0},"Payback on Green #2",{"$f":"+I873","v":0},{"$f":"IF(Q865=0,0,VLOOKUP(Q865,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S864","v":0},{"$f":"+F873","v":0},{"$f":"+L873","v":1},{"$f":"+V864","v":0},{"$f":"+G873","v":0},{"$f":"+S865-T865","v":0},{"$f":"+V865-W865","v":0},{"$f":"+Y865*U865","v":0},{"$f":"IF(SUM(C864:C866)=0,0,IF(Y865=0,99,IF(Q865=0,100,IF(AND(X865=0,Z865=0),0,IF(Z865=0,0,IF(Y865<0,-ABS(X865/Z865),ABS(X865/Z865)))))))","v":0},{"$f":"IF(AA865=0,\"N/A\",IF(AA865<0,\"Fail\",IF(AA865>=R865,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B865=\"\",B865=0),G865=0),100000,G865)","v":100000}]
["E3",null,0,{"$f":"+D865","v":"Units"},0,{"$f":"E866","v":0},0,{"$f":"+H864","v":"Dollar"},0,null,null,{"$f":"L865","v":1},null,{"$f":"IF(I866=0,\"N/A\",MAX(0,((J866+I866-Year1)*365)/(I866*365)))","v":"N/A"},{"$f":"J866+I866","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B866=\"\",B866=0),G866=0),100000,G866)","v":100000}]
[null,null,null,{"$f":"IF(OR(E864>=E869,E865>=E869,E866>=E869,F864>=F869,F865>=F869,F866>=F869),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D864","v":"Units"},0,{"$f":"E869","v":0},0,{"$f":"+H864","v":"Dollar"},{"$f":"+I864","v":0},null,null,{"$f":"L864","v":1},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F864","v":0},{"$f":"+I864","v":0},{"$f":"IF(T869=0,0,S869/T869)","v":0},{"$f":"+G872","v":0},{"$f":"+G864","v":0},{"$f":"IF(ISERROR(W869-V869),0,+W869-V869)","v":0},{"$f":"+L872","v":1},{"$f":"+X869*Y869","v":0},{"$f":"IF(OR(C864=0,U869=0),0,+Z869/U869)","v":0},{"$f":"IF(AA869<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K863=\"N/A\",\"\",IF(MIN(AF864:AF866)<=G869,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S869","v":0},{"$f":"+T869","v":0},{"$f":"IF(T870=0,0,S870/T870)","v":0},{"$f":"+G873","v":0},{"$f":"+W869","v":0},{"$f":"IF(ISERROR(W870-V870),0,+W870-V870)","v":0},{"$f":"+L873","v":1},{"$f":"+X870*Y870","v":0},{"$f":"IF(OR(C864=0,U870=0),0,+Z870/U870)","v":0},{"$f":"IF(AA870<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D864","v":"Units"},0,{"$f":"E872","v":0},0,{"$f":"+H864","v":"Dollar"},{"$f":"+I864","v":0},null,null,{"$f":"L864","v":1},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D865","v":"Units"},0,{"$f":"E873","v":0},0,{"$f":"+H864","v":"Dollar"},{"$f":"I864","v":0},null,null,{"$f":"L864","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G869>0,OR(G872>0,G873>0)),IF(OR(G869=G872,G869=G873),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F865","v":0},{"$f":"+I865","v":0},{"$f":"IF(T874=0,0,S874/T874)","v":0},{"$f":"+V869","v":0},{"$f":"+G865","v":0},{"$f":"IF(ISERROR(W874-V874),0,+W874-V874)","v":0},{"$f":"+L872","v":1},{"$f":"+X874*Y874","v":0},{"$f":"IF(OR(C865=0,U874=0),0,+Z874/U874)","v":0},{"$f":"IF(AA874<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S874","v":0},{"$f":"+T874","v":0},{"$f":"IF(T875=0,0,S875/T875)","v":0},{"$f":"+V870","v":0},{"$f":"+W874","v":0},{"$f":"IF(ISERROR(W875-V875),0,+W875-V875)","v":0},{"$f":"+L873","v":1},{"$f":"+X875*Y875","v":0},{"$f":"IF(OR(C865=0,U875=0),0,+Z875/U875)","v":0},{"$f":"IF(AA875<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A879=\"Yes\",C879<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A879=\"Yes\",C879>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A880=\"Yes\",C880<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A880=\"Yes\",C880>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B871","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D879=Pass,D880=Pass),IF(C879<C880,Yes,No),IF(D879=Pass,Yes,No))","v":"No"},{"$f":"IF(B872=\"\",\"\",A872&\": \"&B872)","v":""},{"$f":"+AA864","v":0},{"$f":"+AB864","v":"N/A"},null,{"$f":"IF(OR(AB864=\"Fail\",AB864=\"N/A\"),0,AA869)","v":0},{"$f":"IF(F879=0,\"\",AB869)","v":""},{"$f":"IF(OR(AB864=\"Fail\",AB864=\"N/A\"),0,AA874)","v":0},{"$f":"IF(H879=0,\"\",AB874)","v":""},{"$f":"IF(OR(AB864=\"Fail\",AB864=\"N/A\"),0,AA879)","v":0},{"$f":"IF(J879=0,\"\",AB879)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F866","v":0},{"$f":"+I866","v":0},{"$f":"IF(T879=0,0,S879/T879)","v":0},{"$f":"+V874","v":0},{"$f":"+G866","v":0},{"$f":"IF(ISERROR(W879-V879),0,+W879-V879)","v":0},{"$f":"+L872","v":1},{"$f":"+X879*Y879","v":0},{"$f":"IF(OR(C866=0,U879=0),0,+Z879/U879)","v":0},{"$f":"IF(AA879<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A879=No,D880=Pass),Yes,No)","v":"No"},{"$f":"IF(B873=\"\",\"\",A873&\": \"&B873)","v":""},{"$f":"IF(AA865=100,0,+AA865)","v":0},{"$f":"IF(AA865=100,\"\",+AB865)","v":"N/A"},null,{"$f":"IF(OR(AB865=\"Fail\",AB865=\"N/A\"),0,AA870)","v":0},{"$f":"IF(F880=0,\"\",AB870)","v":""},{"$f":"IF(OR(AB865=\"Fail\",AB865=\"N/A\"),0,AA875)","v":0},{"$f":"IF(H880=0,\"\",AB875)","v":""},{"$f":"IF(OR(AB865=\"Fail\",AB865=\"N/A\"),0,AA880)","v":0},{"$f":"IF(J880=0,\"\",AB880)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S879","v":0},{"$f":"+T879","v":0},{"$f":"IF(T880=0,0,S880/T880)","v":0},{"$f":"+V875","v":0},{"$f":"+W879","v":0},{"$f":"IF(ISERROR(W880-V880),0,+W880-V880)","v":0},{"$f":"+L873","v":1},{"$f":"+X880*Y880","v":0},{"$f":"IF(OR(C866=0,U880=0),0,+Z880/U880)","v":0},{"$f":"IF(AA880<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A879=Yes,'Cap Needs Input'!A880=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I873=0,I872=0),\" \",IF(OR(I873<>I869,I872<>I869),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B884<>AE882,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C881=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A879=Yes,B879,IF(A880=Yes,B880,A869&\": \"&B869))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B884=B879,1,IF(B884=B880,2,3))","v":3},{"$f":"IF(A879=Yes,B879,IF(A880=Yes,B880,A869&\": \"&B869))","v":"T: "},{"$f":"CHOOSE($A884,D872,D873,D869)","v":"Units"},{"$f":"CHOOSE($A884,F872,F873,F869)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B879","v":""},{"$f":"+B880","v":""},{"$f":"A869&\": \"&B869","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G884=$T$2,G885<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G884=$T$2,G886<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G884=$T$2,G887<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G887=\"Traditional\",B884<>A869&\": \"&B869,B884<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G887=\"Green\",B884=A869&\": \"&B869,B884<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C864=0,0,C864)","v":0},{"$f":"IF(B864=0,\"\",A864&\": \"&B864)","v":""},{"$f":"IF(A890=0,\"\",IF(O864<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B890=\"\",\"\",G887)","v":""},null,{"$f":"IF(B890=\"\",\"\",B884)","v":""},null,null,{"$f":"IF(B890=\"\",0,D884)","v":0},{"$f":"IF(B890=\"\",0,CHOOSE(A884,I872,I873,I869))","v":0},{"$f":"IF(AND(C890=\"End of Cycle\",S890=\"Now\"),\"***\",IF(AND(C890=\"Now\",S890=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A890=0,\"\",IF(O864<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C865=0,0,C865)","v":0},{"$f":"IF(B865=0,\"\",A865&\": \"&B865)","v":""},{"$f":"IF(A891=0,\"\",IF(O865<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B891=\"\",\"\",E890)","v":""},null,{"$f":"IF(B891=\"\",\"\",G890)","v":""},null,null,{"$f":"IF(B891=\"\",0,J890)","v":0},{"$f":"IF(B891=\"\",0,K890)","v":0},{"$f":"IF(AND(C891=\"End of Cycle\",S891=\"Now\"),\"***\",IF(AND(C891=\"Now\",S891=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A891=0,\"\",IF(O865<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C866=0,0,C866)","v":0},{"$f":"IF(B866=0,\"\",A866&\": \"&B866)","v":""},{"$f":"IF(A892=0,\"\",IF(O866<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B892=\"\",\"\",E891)","v":""},null,{"$f":"IF(B892=\"\",\"\",G891)","v":""},null,null,{"$f":"IF(B892=\"\",0,J891)","v":0},{"$f":"IF(B892=\"\",0,K891)","v":0},{"$f":"IF(AND(C892=\"End of Cycle\",S892=\"Now\"),\"***\",IF(AND(C892=\"Now\",S892=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A892=0,\"\",IF(O866<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C890=\"Now\",S890=\"End of Cycle\"),AND(C891=\"Now\",S891=\"End of Cycle\"),AND(C892=\"Now\",S892=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C890=\"End of Cycle\",S890=\"Now\"),AND(C891=\"End of Cycle\",S891=\"Now\"),AND(C892=\"End of Cycle\",S892=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Interior Carpet",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"SF",0,{"$f":"E897","v":0},null,null,0,null,null,0,null,{"$f":"IF(I897=0,\"N/A\",MAX(0,((J897+I897-Year1)*365)/(I897*365)))","v":"N/A"},{"$f":"+J897+I897","v":0},"Payback on Green #1",{"$f":"+I905","v":0},{"$f":"IF(Q897=0,0,VLOOKUP(Q897,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F902","v":0},{"$f":"+F905","v":0},{"$f":"+L905","v":0},{"$f":"+G902","v":0},{"$f":"+G905","v":0},{"$f":"+S897-T897","v":0},{"$f":"+V897-W897","v":0},{"$f":"+Y897*U897","v":0},{"$f":"IF(AND(G902>0,G905>0),IF(Y897=0,99,IF(Q897=0,100,IF(AND(X897=0,Z897=0),0,IF(Z897=0,0,+-X897/Z897)))),0)","v":0},{"$f":"IF(AA897=0,\"N/A\",IF(AA897>=R897,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B897=\"\",B897=0),G897=0),100000,G897)","v":100000}]
["E2",null,0,{"$f":"+D897","v":"SF"},0,{"$f":"E898","v":0},null,null,0,null,null,0,null,{"$f":"IF(I898=0,\"N/A\",MAX(0,((J898+I898-Year1)*365)/(I898*365)))","v":"N/A"},{"$f":"+J898+I898","v":0},"Payback on Green #2",{"$f":"+I906","v":0},{"$f":"IF(Q898=0,0,VLOOKUP(Q898,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S897","v":0},{"$f":"+F906","v":0},{"$f":"+L906","v":0},{"$f":"+V897","v":0},{"$f":"+G906","v":0},{"$f":"+S898-T898","v":0},{"$f":"+V898-W898","v":0},{"$f":"+Y898*U898","v":0},{"$f":"IF(AND(G902>0,G906>0),IF(Y898=0,99,IF(Q898=0,100,IF(AND(X898=0,Z898=0),0,IF(Z898=0,0,+-X898/Z898)))),0)","v":0},{"$f":"IF(AA898=0,\"N/A\",IF(AA898>=R898,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B898=\"\",B898=0),G898=0),100000,G898)","v":100000}]
["E3",null,0,{"$f":"+D898","v":"SF"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I899=0,\"N/A\",MAX(0,((J899+I899-Year1)*365)/(I899*365)))","v":"N/A"},{"$f":"+J899+I899","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B899=\"\",B899=0),G899=0),100000,G899)","v":100000}]
[null,null,null,{"$f":"IF(OR(E897>=E902,E898>=E902,E899>=E902,F897>=F902,F898>=F902,F899>=F902),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D897","v":"SF"},0,{"$f":"E902","v":0},null,null,{"$f":"+I897","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F897","v":0},{"$f":"+I897","v":0},{"$f":"IF(T902=0,0,S902/T902)","v":0},{"$f":"+G905","v":0},{"$f":"+G897","v":0},{"$f":"IF(ISERROR(W902-V902),0,+W902-V902)","v":0},{"$f":"+L905","v":0},{"$f":"+X902*Y902","v":0},{"$f":"IF(OR(C897=0,U902=0),0,+Z902/U902)","v":0},{"$f":"IF(AA902<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K896=\"N/A\",\"\",IF(MIN(AF897:AF899)<=G902,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S902","v":0},{"$f":"+T902","v":0},{"$f":"IF(T903=0,0,S903/T903)","v":0},{"$f":"+G906","v":0},{"$f":"+W902","v":0},{"$f":"IF(ISERROR(W903-V903),0,+W903-V903)","v":0},{"$f":"+L906","v":0},{"$f":"+X903*Y903","v":0},{"$f":"IF(OR(C897=0,U903=0),0,+Z903/U903)","v":0},{"$f":"IF(AA903<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D897","v":"SF"},0,{"$f":"E905","v":0},null,null,{"$f":"+I897","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D898","v":"SF"},0,0,null,null,{"$f":"I897","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G902>0,OR(G905>0,G906>0)),IF(OR(G902=G905,G902=G906),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F898","v":0},{"$f":"+I898","v":0},{"$f":"IF(T907=0,0,S907/T907)","v":0},{"$f":"+V902","v":0},{"$f":"+G898","v":0},{"$f":"IF(ISERROR(W907-V907),0,+W907-V907)","v":0},{"$f":"+L905","v":0},{"$f":"+X907*Y907","v":0},{"$f":"IF(OR(C898=0,U907=0),0,+Z907/U907)","v":0},{"$f":"IF(AA907<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S907","v":0},{"$f":"+T907","v":0},{"$f":"IF(T908=0,0,S908/T908)","v":0},{"$f":"+V903","v":0},{"$f":"+W907","v":0},{"$f":"IF(ISERROR(W908-V908),0,+W908-V908)","v":0},{"$f":"+L906","v":0},{"$f":"+X908*Y908","v":0},{"$f":"IF(OR(C898=0,U908=0),0,+Z908/U908)","v":0},{"$f":"IF(AA908<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A912=\"Yes\",C912<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A912=\"Yes\",C912>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A913=\"Yes\",C913<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A913=\"Yes\",C913>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B904","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D912=Pass,D913=Pass),IF(C912<C913,Yes,No),IF(D912=Pass,Yes,No))","v":"No"},{"$f":"IF(B905=\"\",\"\",A905&\": \"&B905)","v":""},{"$f":"+AA897","v":0},{"$f":"+AB897","v":"N/A"},null,{"$f":"IF(OR(AB897=\"Fail\",AB897=\"N/A\"),0,AA902)","v":0},{"$f":"IF(F912=0,\"\",AB902)","v":""},{"$f":"IF(OR(AB897=\"Fail\",AB897=\"N/A\"),0,AA907)","v":0},{"$f":"IF(H912=0,\"\",AB907)","v":""},{"$f":"IF(OR(AB897=\"Fail\",AB897=\"N/A\"),0,AA912)","v":0},{"$f":"IF(J912=0,\"\",AB912)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F899","v":0},{"$f":"+I899","v":0},{"$f":"IF(T912=0,0,S912/T912)","v":0},{"$f":"+V907","v":0},{"$f":"+G899","v":0},{"$f":"IF(ISERROR(W912-V912),0,+W912-V912)","v":0},{"$f":"+L905","v":0},{"$f":"+X912*Y912","v":0},{"$f":"IF(OR(C899=0,U912=0),0,+Z912/U912)","v":0},{"$f":"IF(AA912<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A912=No,D913=Pass),Yes,No)","v":"No"},{"$f":"IF(B906=\"\",\"\",A906&\": \"&B906)","v":""},{"$f":"IF(AA898=100,0,+AA898)","v":0},{"$f":"IF(AA898=100,\"\",+AB898)","v":"N/A"},null,{"$f":"IF(OR(AB898=\"Fail\",AB898=\"N/A\"),0,AA903)","v":0},{"$f":"IF(F913=0,\"\",AB903)","v":""},{"$f":"IF(OR(AB898=\"Fail\",AB898=\"N/A\"),0,AA908)","v":0},{"$f":"IF(H913=0,\"\",AB908)","v":""},{"$f":"IF(OR(AB898=\"Fail\",AB898=\"N/A\"),0,AA913)","v":0},{"$f":"IF(J913=0,\"\",AB913)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S912","v":0},{"$f":"+T912","v":0},{"$f":"IF(T913=0,0,S913/T913)","v":0},{"$f":"+V908","v":0},{"$f":"+W912","v":0},{"$f":"IF(ISERROR(W913-V913),0,+W913-V913)","v":0},{"$f":"+L906","v":0},{"$f":"+X913*Y913","v":0},{"$f":"IF(OR(C899=0,U913=0),0,+Z913/U913)","v":0},{"$f":"IF(AA913<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A912=Yes,'Cap Needs Input'!A913=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I906=0,I905=0),\" \",IF(OR(I906<>I902,I905<>I902),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B917<>AE915,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C914=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A912=Yes,B912,IF(A913=Yes,B913,A902&\": \"&B902))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B917=B912,1,IF(B917=B913,2,3))","v":3},{"$f":"IF(A912=Yes,B912,IF(A913=Yes,B913,A902&\": \"&B902))","v":"T: "},{"$f":"CHOOSE($A917,D905,D906,D902)","v":"SF"},{"$f":"CHOOSE($A917,F905,F906,F902)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B912","v":""},{"$f":"+B913","v":""},{"$f":"A902&\": \"&B902","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G917=$T$2,G918<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G917=$T$2,G919<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G917=$T$2,G920<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G920=\"Traditional\",B917<>A902&\": \"&B902,B917<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G920=\"Green\",B917=A902&\": \"&B902,B917<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C897=0,0,C897)","v":0},{"$f":"IF(B897=0,\"\",A897&\": \"&B897)","v":""},{"$f":"IF(A923=0,\"\",IF(O897<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B923=\"\",\"\",G920)","v":""},null,{"$f":"IF(B923=\"\",\"\",B917)","v":""},null,null,{"$f":"IF(B923=\"\",0,D917)","v":0},{"$f":"IF(B923=\"\",0,CHOOSE(A917,I905,I906,I902))","v":0},{"$f":"IF(AND(C923=\"End of Cycle\",S923=\"Now\"),\"***\",IF(AND(C923=\"Now\",S923=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A923=0,\"\",IF(O897<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C898=0,0,C898)","v":0},{"$f":"IF(B898=0,\"\",A898&\": \"&B898)","v":""},{"$f":"IF(A924=0,\"\",IF(O898<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B924=\"\",\"\",E923)","v":""},null,{"$f":"IF(B924=\"\",\"\",G923)","v":""},null,null,{"$f":"IF(B924=\"\",0,J923)","v":0},{"$f":"IF(B924=\"\",0,K923)","v":0},{"$f":"IF(AND(C924=\"End of Cycle\",S924=\"Now\"),\"***\",IF(AND(C924=\"Now\",S924=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A924=0,\"\",IF(O898<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C899=0,0,C899)","v":0},{"$f":"IF(B899=0,\"\",A899&\": \"&B899)","v":""},{"$f":"IF(A925=0,\"\",IF(O899<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B925=\"\",\"\",E924)","v":""},null,{"$f":"IF(B925=\"\",\"\",G924)","v":""},null,null,{"$f":"IF(B925=\"\",0,J924)","v":0},{"$f":"IF(B925=\"\",0,K924)","v":0},{"$f":"IF(AND(C925=\"End of Cycle\",S925=\"Now\"),\"***\",IF(AND(C925=\"Now\",S925=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A925=0,\"\",IF(O899<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C923=\"Now\",S923=\"End of Cycle\"),AND(C924=\"Now\",S924=\"End of Cycle\"),AND(C925=\"Now\",S925=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C923=\"End of Cycle\",S923=\"Now\"),AND(C924=\"End of Cycle\",S924=\"Now\"),AND(C925=\"End of Cycle\",S925=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other Interior Floor Coverings",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E930","v":0},null,null,0,null,null,0,null,{"$f":"IF(I930=0,\"N/A\",MAX(0,((J930+I930-Year1)*365)/(I930*365)))","v":"N/A"},{"$f":"+J930+I930","v":0},"Payback on Green #1",{"$f":"+I938","v":0},{"$f":"IF(Q930=0,0,VLOOKUP(Q930,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F935","v":0},{"$f":"+F938","v":0},{"$f":"+L938","v":0},{"$f":"+G935","v":0},{"$f":"+G938","v":0},{"$f":"+S930-T930","v":0},{"$f":"+V930-W930","v":0},{"$f":"+Y930*U930","v":0},{"$f":"IF(AND(G935>0,G938>0),IF(Y930=0,99,IF(Q930=0,100,IF(AND(X930=0,Z930=0),0,IF(Z930=0,0,+-X930/Z930)))),0)","v":0},{"$f":"IF(AA930=0,\"N/A\",IF(AA930>=R930,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B930=\"\",B930=0),G930=0),100000,G930)","v":100000}]
["E2",null,0,{"$f":"+D930","v":"Units"},0,{"$f":"E931","v":0},null,null,0,null,null,0,null,{"$f":"IF(I931=0,\"N/A\",MAX(0,((J931+I931-Year1)*365)/(I931*365)))","v":"N/A"},{"$f":"+J931+I931","v":0},"Payback on Green #2",{"$f":"+I939","v":0},{"$f":"IF(Q931=0,0,VLOOKUP(Q931,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S930","v":0},{"$f":"+F939","v":0},{"$f":"+L939","v":0},{"$f":"+V930","v":0},{"$f":"+G939","v":0},{"$f":"+S931-T931","v":0},{"$f":"+V931-W931","v":0},{"$f":"+Y931*U931","v":0},{"$f":"IF(AND(G935>0,G939>0),IF(Y931=0,99,IF(Q931=0,100,IF(AND(X931=0,Z931=0),0,IF(Z931=0,0,+-X931/Z931)))),0)","v":0},{"$f":"IF(AA931=0,\"N/A\",IF(AA931>=R931,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B931=\"\",B931=0),G931=0),100000,G931)","v":100000}]
["E3",null,0,{"$f":"+D931","v":"Units"},0,{"$f":"E932","v":0},null,null,0,null,null,0,null,{"$f":"IF(I932=0,\"N/A\",MAX(0,((J932+I932-Year1)*365)/(I932*365)))","v":"N/A"},{"$f":"+J932+I932","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B932=\"\",B932=0),G932=0),100000,G932)","v":100000}]
[null,null,null,{"$f":"IF(OR(E930>=E935,E931>=E935,E932>=E935,F930>=F935,F931>=F935,F932>=F935),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D930","v":"Units"},0,{"$f":"E935","v":0},null,null,{"$f":"+I930","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F930","v":0},{"$f":"+I930","v":0},{"$f":"IF(T935=0,0,S935/T935)","v":0},{"$f":"+G938","v":0},{"$f":"+G930","v":0},{"$f":"IF(ISERROR(W935-V935),0,+W935-V935)","v":0},{"$f":"+L938","v":0},{"$f":"+X935*Y935","v":0},{"$f":"IF(OR(C930=0,U935=0),0,+Z935/U935)","v":0},{"$f":"IF(AA935<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K929=\"N/A\",\"\",IF(MIN(AF930:AF932)<=G935,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S935","v":0},{"$f":"+T935","v":0},{"$f":"IF(T936=0,0,S936/T936)","v":0},{"$f":"+G939","v":0},{"$f":"+W935","v":0},{"$f":"IF(ISERROR(W936-V936),0,+W936-V936)","v":0},{"$f":"+L939","v":0},{"$f":"+X936*Y936","v":0},{"$f":"IF(OR(C930=0,U936=0),0,+Z936/U936)","v":0},{"$f":"IF(AA936<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D930","v":"Units"},0,{"$f":"E938","v":0},null,null,{"$f":"+I930","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D931","v":"Units"},0,{"$f":"E939","v":0},null,null,{"$f":"I930","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G935>0,OR(G938>0,G939>0)),IF(OR(G935=G938,G935=G939),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F931","v":0},{"$f":"+I931","v":0},{"$f":"IF(T940=0,0,S940/T940)","v":0},{"$f":"+V935","v":0},{"$f":"+G931","v":0},{"$f":"IF(ISERROR(W940-V940),0,+W940-V940)","v":0},{"$f":"+L938","v":0},{"$f":"+X940*Y940","v":0},{"$f":"IF(OR(C931=0,U940=0),0,+Z940/U940)","v":0},{"$f":"IF(AA940<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S940","v":0},{"$f":"+T940","v":0},{"$f":"IF(T941=0,0,S941/T941)","v":0},{"$f":"+V936","v":0},{"$f":"+W940","v":0},{"$f":"IF(ISERROR(W941-V941),0,+W941-V941)","v":0},{"$f":"+L939","v":0},{"$f":"+X941*Y941","v":0},{"$f":"IF(OR(C931=0,U941=0),0,+Z941/U941)","v":0},{"$f":"IF(AA941<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A945=\"Yes\",C945<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A945=\"Yes\",C945>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A946=\"Yes\",C946<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A946=\"Yes\",C946>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B937","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D945=Pass,D946=Pass),IF(C945<C946,Yes,No),IF(D945=Pass,Yes,No))","v":"No"},{"$f":"IF(B938=\"\",\"\",A938&\": \"&B938)","v":""},{"$f":"+AA930","v":0},{"$f":"+AB930","v":"N/A"},null,{"$f":"IF(OR(AB930=\"Fail\",AB930=\"N/A\"),0,AA935)","v":0},{"$f":"IF(F945=0,\"\",AB935)","v":""},{"$f":"IF(OR(AB930=\"Fail\",AB930=\"N/A\"),0,AA940)","v":0},{"$f":"IF(H945=0,\"\",AB940)","v":""},{"$f":"IF(OR(AB930=\"Fail\",AB930=\"N/A\"),0,AA945)","v":0},{"$f":"IF(J945=0,\"\",AB945)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F932","v":0},{"$f":"+I932","v":0},{"$f":"IF(T945=0,0,S945/T945)","v":0},{"$f":"+V940","v":0},{"$f":"+G932","v":0},{"$f":"IF(ISERROR(W945-V945),0,+W945-V945)","v":0},{"$f":"+L938","v":0},{"$f":"+X945*Y945","v":0},{"$f":"IF(OR(C932=0,U945=0),0,+Z945/U945)","v":0},{"$f":"IF(AA945<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A945=No,D946=Pass),Yes,No)","v":"No"},{"$f":"IF(B939=\"\",\"\",A939&\": \"&B939)","v":""},{"$f":"IF(AA931=100,0,+AA931)","v":0},{"$f":"IF(AA931=100,\"\",+AB931)","v":"N/A"},null,{"$f":"IF(OR(AB931=\"Fail\",AB931=\"N/A\"),0,AA936)","v":0},{"$f":"IF(F946=0,\"\",AB936)","v":""},{"$f":"IF(OR(AB931=\"Fail\",AB931=\"N/A\"),0,AA941)","v":0},{"$f":"IF(H946=0,\"\",AB941)","v":""},{"$f":"IF(OR(AB931=\"Fail\",AB931=\"N/A\"),0,AA946)","v":0},{"$f":"IF(J946=0,\"\",AB946)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S945","v":0},{"$f":"+T945","v":0},{"$f":"IF(T946=0,0,S946/T946)","v":0},{"$f":"+V941","v":0},{"$f":"+W945","v":0},{"$f":"IF(ISERROR(W946-V946),0,+W946-V946)","v":0},{"$f":"+L939","v":0},{"$f":"+X946*Y946","v":0},{"$f":"IF(OR(C932=0,U946=0),0,+Z946/U946)","v":0},{"$f":"IF(AA946<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A945=Yes,'Cap Needs Input'!A946=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I939=0,I938=0),\" \",IF(OR(I939<>I935,I938<>I935),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B950<>AE948,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C947=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A945=Yes,B945,IF(A946=Yes,B946,A935&\": \"&B935))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B950=B945,1,IF(B950=B946,2,3))","v":3},{"$f":"IF(A945=Yes,B945,IF(A946=Yes,B946,A935&\": \"&B935))","v":"T: "},{"$f":"CHOOSE($A950,D938,D939,D935)","v":"Units"},{"$f":"CHOOSE($A950,F938,F939,F935)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B945","v":""},{"$f":"+B946","v":""},{"$f":"A935&\": \"&B935","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G950=$T$2,G951<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G950=$T$2,G952<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G950=$T$2,G953<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G953=\"Traditional\",B950<>A935&\": \"&B935,B950<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G953=\"Green\",B950=A935&\": \"&B935,B950<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C930=0,0,C930)","v":0},{"$f":"IF(B930=0,\"\",A930&\": \"&B930)","v":""},{"$f":"IF(A956=0,\"\",IF(O930<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B956=\"\",\"\",G953)","v":""},null,{"$f":"IF(B956=\"\",\"\",B950)","v":""},null,null,{"$f":"IF(B956=\"\",0,D950)","v":0},{"$f":"IF(B956=\"\",0,CHOOSE(A950,I938,I939,I935))","v":0},{"$f":"IF(AND(C956=\"End of Cycle\",S956=\"Now\"),\"***\",IF(AND(C956=\"Now\",S956=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A956=0,\"\",IF(O930<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C931=0,0,C931)","v":0},{"$f":"IF(B931=0,\"\",A931&\": \"&B931)","v":""},{"$f":"IF(A957=0,\"\",IF(O931<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B957=\"\",\"\",E956)","v":""},null,{"$f":"IF(B957=\"\",\"\",G956)","v":""},null,null,{"$f":"IF(B957=\"\",0,J956)","v":0},{"$f":"IF(B957=\"\",0,K956)","v":0},{"$f":"IF(AND(C957=\"End of Cycle\",S957=\"Now\"),\"***\",IF(AND(C957=\"Now\",S957=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A957=0,\"\",IF(O931<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C932=0,0,C932)","v":0},{"$f":"IF(B932=0,\"\",A932&\": \"&B932)","v":""},{"$f":"IF(A958=0,\"\",IF(O932<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B958=\"\",\"\",E957)","v":""},null,{"$f":"IF(B958=\"\",\"\",G957)","v":""},null,null,{"$f":"IF(B958=\"\",0,J957)","v":0},{"$f":"IF(B958=\"\",0,K957)","v":0},{"$f":"IF(AND(C958=\"End of Cycle\",S958=\"Now\"),\"***\",IF(AND(C958=\"Now\",S958=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A958=0,\"\",IF(O932<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C956=\"Now\",S956=\"End of Cycle\"),AND(C957=\"Now\",S957=\"End of Cycle\"),AND(C958=\"Now\",S958=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C956=\"End of Cycle\",S956=\"Now\"),AND(C957=\"End of Cycle\",S957=\"Now\"),AND(C958=\"End of Cycle\",S958=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Common Area Floor Coverings",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E963","v":0},null,null,0,null,null,0,null,{"$f":"IF(I963=0,\"N/A\",MAX(0,((J963+I963-Year1)*365)/(I963*365)))","v":"N/A"},{"$f":"+J963+I963","v":0},"Payback on Green #1",{"$f":"+I971","v":0},{"$f":"IF(Q963=0,0,VLOOKUP(Q963,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F968","v":0},{"$f":"+F971","v":0},{"$f":"+L971","v":0},{"$f":"+G968","v":0},{"$f":"+G971","v":0},{"$f":"+S963-T963","v":0},{"$f":"+V963-W963","v":0},{"$f":"+Y963*U963","v":0},{"$f":"IF(AND(G968>0,G971>0),IF(Y963=0,99,IF(Q963=0,100,IF(AND(X963=0,Z963=0),0,IF(Z963=0,0,+-X963/Z963)))),0)","v":0},{"$f":"IF(AA963=0,\"N/A\",IF(AA963>=R963,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B963=\"\",B963=0),G963=0),100000,G963)","v":100000}]
["E2",null,0,{"$f":"+D963","v":"Each"},0,{"$f":"E964","v":0},null,null,0,null,null,0,null,{"$f":"IF(I964=0,\"N/A\",MAX(0,((J964+I964-Year1)*365)/(I964*365)))","v":"N/A"},{"$f":"+J964+I964","v":0},"Payback on Green #2",{"$f":"+I972","v":0},{"$f":"IF(Q964=0,0,VLOOKUP(Q964,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S963","v":0},{"$f":"+F972","v":0},{"$f":"+L972","v":0},{"$f":"+V963","v":0},{"$f":"+G972","v":0},{"$f":"+S964-T964","v":0},{"$f":"+V964-W964","v":0},{"$f":"+Y964*U964","v":0},{"$f":"IF(AND(G968>0,G972>0),IF(Y964=0,99,IF(Q964=0,100,IF(AND(X964=0,Z964=0),0,IF(Z964=0,0,+-X964/Z964)))),0)","v":0},{"$f":"IF(AA964=0,\"N/A\",IF(AA964>=R964,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B964=\"\",B964=0),G964=0),100000,G964)","v":100000}]
["E3",null,0,{"$f":"+D964","v":"Each"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I965=0,\"N/A\",MAX(0,((J965+I965-Year1)*365)/(I965*365)))","v":"N/A"},{"$f":"+J965+I965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B965=\"\",B965=0),G965=0),100000,G965)","v":100000}]
[null,null,null,{"$f":"IF(OR(E963>=E968,E964>=E968,E965>=E968,F963>=F968,F964>=F968,F965>=F968),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D963","v":"Each"},0,{"$f":"E968","v":0},null,null,{"$f":"+I963","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F963","v":0},{"$f":"+I963","v":0},{"$f":"IF(T968=0,0,S968/T968)","v":0},{"$f":"+G971","v":0},{"$f":"+G963","v":0},{"$f":"IF(ISERROR(W968-V968),0,+W968-V968)","v":0},{"$f":"+L971","v":0},{"$f":"+X968*Y968","v":0},{"$f":"IF(OR(C963=0,U968=0),0,+Z968/U968)","v":0},{"$f":"IF(AA968<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K962=\"N/A\",\"\",IF(MIN(AF963:AF965)<=G968,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S968","v":0},{"$f":"+T968","v":0},{"$f":"IF(T969=0,0,S969/T969)","v":0},{"$f":"+G972","v":0},{"$f":"+W968","v":0},{"$f":"IF(ISERROR(W969-V969),0,+W969-V969)","v":0},{"$f":"+L972","v":0},{"$f":"+X969*Y969","v":0},{"$f":"IF(OR(C963=0,U969=0),0,+Z969/U969)","v":0},{"$f":"IF(AA969<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D963","v":"Each"},0,{"$f":"E971","v":0},null,null,{"$f":"+I963","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D964","v":"Each"},0,0,null,null,{"$f":"I963","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G968>0,OR(G971>0,G972>0)),IF(OR(G968=G971,G968=G972),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F964","v":0},{"$f":"+I964","v":0},{"$f":"IF(T973=0,0,S973/T973)","v":0},{"$f":"+V968","v":0},{"$f":"+G964","v":0},{"$f":"IF(ISERROR(W973-V973),0,+W973-V973)","v":0},{"$f":"+L971","v":0},{"$f":"+X973*Y973","v":0},{"$f":"IF(OR(C964=0,U973=0),0,+Z973/U973)","v":0},{"$f":"IF(AA973<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S973","v":0},{"$f":"+T973","v":0},{"$f":"IF(T974=0,0,S974/T974)","v":0},{"$f":"+V969","v":0},{"$f":"+W973","v":0},{"$f":"IF(ISERROR(W974-V974),0,+W974-V974)","v":0},{"$f":"+L972","v":0},{"$f":"+X974*Y974","v":0},{"$f":"IF(OR(C964=0,U974=0),0,+Z974/U974)","v":0},{"$f":"IF(AA974<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A978=\"Yes\",C978<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A978=\"Yes\",C978>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A979=\"Yes\",C979<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A979=\"Yes\",C979>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B970","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D978=Pass,D979=Pass),IF(C978<C979,Yes,No),IF(D978=Pass,Yes,No))","v":"No"},{"$f":"IF(B971=\"\",\"\",A971&\": \"&B971)","v":""},{"$f":"+AA963","v":0},{"$f":"+AB963","v":"N/A"},null,{"$f":"IF(OR(AB963=\"Fail\",AB963=\"N/A\"),0,AA968)","v":0},{"$f":"IF(F978=0,\"\",AB968)","v":""},{"$f":"IF(OR(AB963=\"Fail\",AB963=\"N/A\"),0,AA973)","v":0},{"$f":"IF(H978=0,\"\",AB973)","v":""},{"$f":"IF(OR(AB963=\"Fail\",AB963=\"N/A\"),0,AA978)","v":0},{"$f":"IF(J978=0,\"\",AB978)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F965","v":0},{"$f":"+I965","v":0},{"$f":"IF(T978=0,0,S978/T978)","v":0},{"$f":"+V973","v":0},{"$f":"+G965","v":0},{"$f":"IF(ISERROR(W978-V978),0,+W978-V978)","v":0},{"$f":"+L971","v":0},{"$f":"+X978*Y978","v":0},{"$f":"IF(OR(C965=0,U978=0),0,+Z978/U978)","v":0},{"$f":"IF(AA978<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A978=No,D979=Pass),Yes,No)","v":"No"},{"$f":"IF(B972=\"\",\"\",A972&\": \"&B972)","v":""},{"$f":"IF(AA964=100,0,+AA964)","v":0},{"$f":"IF(AA964=100,\"\",+AB964)","v":"N/A"},null,{"$f":"IF(OR(AB964=\"Fail\",AB964=\"N/A\"),0,AA969)","v":0},{"$f":"IF(F979=0,\"\",AB969)","v":""},{"$f":"IF(OR(AB964=\"Fail\",AB964=\"N/A\"),0,AA974)","v":0},{"$f":"IF(H979=0,\"\",AB974)","v":""},{"$f":"IF(OR(AB964=\"Fail\",AB964=\"N/A\"),0,AA979)","v":0},{"$f":"IF(J979=0,\"\",AB979)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S978","v":0},{"$f":"+T978","v":0},{"$f":"IF(T979=0,0,S979/T979)","v":0},{"$f":"+V974","v":0},{"$f":"+W978","v":0},{"$f":"IF(ISERROR(W979-V979),0,+W979-V979)","v":0},{"$f":"+L972","v":0},{"$f":"+X979*Y979","v":0},{"$f":"IF(OR(C965=0,U979=0),0,+Z979/U979)","v":0},{"$f":"IF(AA979<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A978=Yes,'Cap Needs Input'!A979=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I972=0,I971=0),\" \",IF(OR(I972<>I968,I971<>I968),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B983<>AE981,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C980=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A978=Yes,B978,IF(A979=Yes,B979,A968&\": \"&B968))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B983=B978,1,IF(B983=B979,2,3))","v":3},{"$f":"IF(A978=Yes,B978,IF(A979=Yes,B979,A968&\": \"&B968))","v":"T: "},{"$f":"CHOOSE($A983,D971,D972,D968)","v":"Each"},{"$f":"CHOOSE($A983,F971,F972,F968)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B978","v":""},{"$f":"+B979","v":""},{"$f":"A968&\": \"&B968","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G983=$T$2,G984<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G983=$T$2,G985<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G983=$T$2,G986<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G986=\"Traditional\",B983<>A968&\": \"&B968,B983<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G986=\"Green\",B983=A968&\": \"&B968,B983<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C963=0,0,C963)","v":0},{"$f":"IF(B963=0,\"\",A963&\": \"&B963)","v":""},{"$f":"IF(A989=0,\"\",IF(O963<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B989=\"\",\"\",G986)","v":""},null,{"$f":"IF(B989=\"\",\"\",B983)","v":""},null,null,{"$f":"IF(B989=\"\",0,D983)","v":0},{"$f":"IF(B989=\"\",0,CHOOSE(A983,I971,I972,I968))","v":0},{"$f":"IF(AND(C989=\"End of Cycle\",S989=\"Now\"),\"***\",IF(AND(C989=\"Now\",S989=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A989=0,\"\",IF(O963<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C964=0,0,C964)","v":0},{"$f":"IF(B964=0,\"\",A964&\": \"&B964)","v":""},{"$f":"IF(A990=0,\"\",IF(O964<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B990=\"\",\"\",E989)","v":""},null,{"$f":"IF(B990=\"\",\"\",G989)","v":""},null,null,{"$f":"IF(B990=\"\",0,J989)","v":0},{"$f":"IF(B990=\"\",0,K989)","v":0},{"$f":"IF(AND(C990=\"End of Cycle\",S990=\"Now\"),\"***\",IF(AND(C990=\"Now\",S990=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A990=0,\"\",IF(O964<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C965=0,0,C965)","v":0},{"$f":"IF(B965=0,\"\",A965&\": \"&B965)","v":""},{"$f":"IF(A991=0,\"\",IF(O965<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B991=\"\",\"\",E990)","v":""},null,{"$f":"IF(B991=\"\",\"\",G990)","v":""},null,null,{"$f":"IF(B991=\"\",0,J990)","v":0},{"$f":"IF(B991=\"\",0,K990)","v":0},{"$f":"IF(AND(C991=\"End of Cycle\",S991=\"Now\"),\"***\",IF(AND(C991=\"Now\",S991=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A991=0,\"\",IF(O965<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C989=\"Now\",S989=\"End of Cycle\"),AND(C990=\"Now\",S990=\"End of Cycle\"),AND(C991=\"Now\",S991=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C989=\"End of Cycle\",S989=\"Now\"),AND(C990=\"End of Cycle\",S990=\"Now\"),AND(C991=\"End of Cycle\",S991=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Interior Painting",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E996","v":0},null,null,0,null,null,0,null,{"$f":"IF(I996=0,\"N/A\",MAX(0,((J996+I996-Year1)*365)/(I996*365)))","v":"N/A"},{"$f":"+J996+I996","v":0},"Payback on Green #1",{"$f":"+I1004","v":0},{"$f":"IF(Q996=0,0,VLOOKUP(Q996,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1001","v":0},{"$f":"+F1004","v":0},{"$f":"+L1004","v":0},{"$f":"+G1001","v":0},{"$f":"+G1004","v":0},{"$f":"+S996-T996","v":0},{"$f":"+V996-W996","v":0},{"$f":"+Y996*U996","v":0},{"$f":"IF(AND(G1001>0,G1004>0),IF(Y996=0,99,IF(Q996=0,100,IF(AND(X996=0,Z996=0),0,IF(Z996=0,0,+-X996/Z996)))),0)","v":0},{"$f":"IF(AA996=0,\"N/A\",IF(AA996>=R996,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B996=\"\",B996=0),G996=0),100000,G996)","v":100000}]
["E2",null,0,{"$f":"+D996","v":"Units"},0,{"$f":"E997","v":0},null,null,0,null,null,0,null,{"$f":"IF(I997=0,\"N/A\",MAX(0,((J997+I997-Year1)*365)/(I997*365)))","v":"N/A"},{"$f":"+J997+I997","v":0},"Payback on Green #2",{"$f":"+I1005","v":0},{"$f":"IF(Q997=0,0,VLOOKUP(Q997,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S996","v":0},{"$f":"+F1005","v":0},{"$f":"+L1005","v":0},{"$f":"+V996","v":0},{"$f":"+G1005","v":0},{"$f":"+S997-T997","v":0},{"$f":"+V997-W997","v":0},{"$f":"+Y997*U997","v":0},{"$f":"IF(AND(G1001>0,G1005>0),IF(Y997=0,99,IF(Q997=0,100,IF(AND(X997=0,Z997=0),0,IF(Z997=0,0,+-X997/Z997)))),0)","v":0},{"$f":"IF(AA997=0,\"N/A\",IF(AA997>=R997,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B997=\"\",B997=0),G997=0),100000,G997)","v":100000}]
["E3",null,0,{"$f":"+D997","v":"Units"},0,{"$f":"E998","v":0},null,null,0,null,null,0,null,{"$f":"IF(I998=0,\"N/A\",MAX(0,((J998+I998-Year1)*365)/(I998*365)))","v":"N/A"},{"$f":"+J998+I998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B998=\"\",B998=0),G998=0),100000,G998)","v":100000}]
[null,null,null,{"$f":"IF(OR(E996>=E1001,E997>=E1001,E998>=E1001,F996>=F1001,F997>=F1001,F998>=F1001),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D996","v":"Units"},0,{"$f":"E1001","v":0},null,null,{"$f":"+I996","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F996","v":0},{"$f":"+I996","v":0},{"$f":"IF(T1001=0,0,S1001/T1001)","v":0},{"$f":"+G1004","v":0},{"$f":"+G996","v":0},{"$f":"IF(ISERROR(W1001-V1001),0,+W1001-V1001)","v":0},{"$f":"+L1004","v":0},{"$f":"+X1001*Y1001","v":0},{"$f":"IF(OR(C996=0,U1001=0),0,+Z1001/U1001)","v":0},{"$f":"IF(AA1001<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K995=\"N/A\",\"\",IF(MIN(AF996:AF998)<=G1001,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1001","v":0},{"$f":"+T1001","v":0},{"$f":"IF(T1002=0,0,S1002/T1002)","v":0},{"$f":"+G1005","v":0},{"$f":"+W1001","v":0},{"$f":"IF(ISERROR(W1002-V1002),0,+W1002-V1002)","v":0},{"$f":"+L1005","v":0},{"$f":"+X1002*Y1002","v":0},{"$f":"IF(OR(C996=0,U1002=0),0,+Z1002/U1002)","v":0},{"$f":"IF(AA1002<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D996","v":"Units"},0,{"$f":"E1004","v":0},null,null,{"$f":"+I996","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D997","v":"Units"},0,{"$f":"E1005","v":0},null,null,{"$f":"I996","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1001>0,OR(G1004>0,G1005>0)),IF(OR(G1001=G1004,G1001=G1005),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F997","v":0},{"$f":"+I997","v":0},{"$f":"IF(T1006=0,0,S1006/T1006)","v":0},{"$f":"+V1001","v":0},{"$f":"+G997","v":0},{"$f":"IF(ISERROR(W1006-V1006),0,+W1006-V1006)","v":0},{"$f":"+L1004","v":0},{"$f":"+X1006*Y1006","v":0},{"$f":"IF(OR(C997=0,U1006=0),0,+Z1006/U1006)","v":0},{"$f":"IF(AA1006<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1006","v":0},{"$f":"+T1006","v":0},{"$f":"IF(T1007=0,0,S1007/T1007)","v":0},{"$f":"+V1002","v":0},{"$f":"+W1006","v":0},{"$f":"IF(ISERROR(W1007-V1007),0,+W1007-V1007)","v":0},{"$f":"+L1005","v":0},{"$f":"+X1007*Y1007","v":0},{"$f":"IF(OR(C997=0,U1007=0),0,+Z1007/U1007)","v":0},{"$f":"IF(AA1007<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1011=\"Yes\",C1011<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1011=\"Yes\",C1011>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1012=\"Yes\",C1012<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1012=\"Yes\",C1012>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1003","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1011=Pass,D1012=Pass),IF(C1011<C1012,Yes,No),IF(D1011=Pass,Yes,No))","v":"No"},{"$f":"IF(B1004=\"\",\"\",A1004&\": \"&B1004)","v":""},{"$f":"+AA996","v":0},{"$f":"+AB996","v":"N/A"},null,{"$f":"IF(OR(AB996=\"Fail\",AB996=\"N/A\"),0,AA1001)","v":0},{"$f":"IF(F1011=0,\"\",AB1001)","v":""},{"$f":"IF(OR(AB996=\"Fail\",AB996=\"N/A\"),0,AA1006)","v":0},{"$f":"IF(H1011=0,\"\",AB1006)","v":""},{"$f":"IF(OR(AB996=\"Fail\",AB996=\"N/A\"),0,AA1011)","v":0},{"$f":"IF(J1011=0,\"\",AB1011)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F998","v":0},{"$f":"+I998","v":0},{"$f":"IF(T1011=0,0,S1011/T1011)","v":0},{"$f":"+V1006","v":0},{"$f":"+G998","v":0},{"$f":"IF(ISERROR(W1011-V1011),0,+W1011-V1011)","v":0},{"$f":"+L1004","v":0},{"$f":"+X1011*Y1011","v":0},{"$f":"IF(OR(C998=0,U1011=0),0,+Z1011/U1011)","v":0},{"$f":"IF(AA1011<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1011=No,D1012=Pass),Yes,No)","v":"No"},{"$f":"IF(B1005=\"\",\"\",A1005&\": \"&B1005)","v":""},{"$f":"IF(AA997=100,0,+AA997)","v":0},{"$f":"IF(AA997=100,\"\",+AB997)","v":"N/A"},null,{"$f":"IF(OR(AB997=\"Fail\",AB997=\"N/A\"),0,AA1002)","v":0},{"$f":"IF(F1012=0,\"\",AB1002)","v":""},{"$f":"IF(OR(AB997=\"Fail\",AB997=\"N/A\"),0,AA1007)","v":0},{"$f":"IF(H1012=0,\"\",AB1007)","v":""},{"$f":"IF(OR(AB997=\"Fail\",AB997=\"N/A\"),0,AA1012)","v":0},{"$f":"IF(J1012=0,\"\",AB1012)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1011","v":0},{"$f":"+T1011","v":0},{"$f":"IF(T1012=0,0,S1012/T1012)","v":0},{"$f":"+V1007","v":0},{"$f":"+W1011","v":0},{"$f":"IF(ISERROR(W1012-V1012),0,+W1012-V1012)","v":0},{"$f":"+L1005","v":0},{"$f":"+X1012*Y1012","v":0},{"$f":"IF(OR(C998=0,U1012=0),0,+Z1012/U1012)","v":0},{"$f":"IF(AA1012<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1011=Yes,'Cap Needs Input'!A1012=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1005=0,I1004=0),\" \",IF(OR(I1005<>I1001,I1004<>I1001),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1016<>AE1014,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1013=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1011=Yes,B1011,IF(A1012=Yes,B1012,A1001&\": \"&B1001))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1016=B1011,1,IF(B1016=B1012,2,3))","v":3},{"$f":"IF(A1011=Yes,B1011,IF(A1012=Yes,B1012,A1001&\": \"&B1001))","v":"T: "},{"$f":"CHOOSE($A1016,D1004,D1005,D1001)","v":"Units"},{"$f":"CHOOSE($A1016,F1004,F1005,F1001)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1011","v":""},{"$f":"+B1012","v":""},{"$f":"A1001&\": \"&B1001","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1016=$T$2,G1017<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1016=$T$2,G1018<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1016=$T$2,G1019<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1019=\"Traditional\",B1016<>A1001&\": \"&B1001,B1016<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1019=\"Green\",B1016=A1001&\": \"&B1001,B1016<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C996=0,0,C996)","v":0},{"$f":"IF(B996=0,\"\",A996&\": \"&B996)","v":""},{"$f":"IF(A1022=0,\"\",IF(O996<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1022=\"\",\"\",G1019)","v":""},null,{"$f":"IF(B1022=\"\",\"\",B1016)","v":""},null,null,{"$f":"IF(B1022=\"\",0,D1016)","v":0},{"$f":"IF(B1022=\"\",0,CHOOSE(A1016,I1004,I1005,I1001))","v":0},{"$f":"IF(AND(C1022=\"End of Cycle\",S1022=\"Now\"),\"***\",IF(AND(C1022=\"Now\",S1022=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1022=0,\"\",IF(O996<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C997=0,0,C997)","v":0},{"$f":"IF(B997=0,\"\",A997&\": \"&B997)","v":""},{"$f":"IF(A1023=0,\"\",IF(O997<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1023=\"\",\"\",E1022)","v":""},null,{"$f":"IF(B1023=\"\",\"\",G1022)","v":""},null,null,{"$f":"IF(B1023=\"\",0,J1022)","v":0},{"$f":"IF(B1023=\"\",0,K1022)","v":0},{"$f":"IF(AND(C1023=\"End of Cycle\",S1023=\"Now\"),\"***\",IF(AND(C1023=\"Now\",S1023=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1023=0,\"\",IF(O997<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C998=0,0,C998)","v":0},{"$f":"IF(B998=0,\"\",A998&\": \"&B998)","v":""},{"$f":"IF(A1024=0,\"\",IF(O998<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1024=\"\",\"\",E1023)","v":""},null,{"$f":"IF(B1024=\"\",\"\",G1023)","v":""},null,null,{"$f":"IF(B1024=\"\",0,J1023)","v":0},{"$f":"IF(B1024=\"\",0,K1023)","v":0},{"$f":"IF(AND(C1024=\"End of Cycle\",S1024=\"Now\"),\"***\",IF(AND(C1024=\"Now\",S1024=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1024=0,\"\",IF(O998<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1022=\"Now\",S1022=\"End of Cycle\"),AND(C1023=\"Now\",S1023=\"End of Cycle\"),AND(C1024=\"Now\",S1024=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1022=\"End of Cycle\",S1022=\"Now\"),AND(C1023=\"End of Cycle\",S1023=\"Now\"),AND(C1024=\"End of Cycle\",S1024=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Interior Doors",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1029","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1029=0,\"N/A\",MAX(0,((J1029+I1029-Year1)*365)/(I1029*365)))","v":"N/A"},{"$f":"+J1029+I1029","v":0},"Payback on Green #1",{"$f":"+I1037","v":0},{"$f":"IF(Q1029=0,0,VLOOKUP(Q1029,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1034","v":0},{"$f":"+F1037","v":0},{"$f":"+L1037","v":0},{"$f":"+G1034","v":0},{"$f":"+G1037","v":0},{"$f":"+S1029-T1029","v":0},{"$f":"+V1029-W1029","v":0},{"$f":"+Y1029*U1029","v":0},{"$f":"IF(AND(G1034>0,G1037>0),IF(Y1029=0,99,IF(Q1029=0,100,IF(AND(X1029=0,Z1029=0),0,IF(Z1029=0,0,+-X1029/Z1029)))),0)","v":0},{"$f":"IF(AA1029=0,\"N/A\",IF(AA1029>=R1029,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1029=\"\",B1029=0),G1029=0),100000,G1029)","v":100000}]
["E2",null,0,{"$f":"+D1029","v":"Each"},0,{"$f":"E1030","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1030=0,\"N/A\",MAX(0,((J1030+I1030-Year1)*365)/(I1030*365)))","v":"N/A"},{"$f":"+J1030+I1030","v":0},"Payback on Green #2",{"$f":"+I1038","v":0},{"$f":"IF(Q1030=0,0,VLOOKUP(Q1030,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1029","v":0},{"$f":"+F1038","v":0},{"$f":"+L1038","v":0},{"$f":"+V1029","v":0},{"$f":"+G1038","v":0},{"$f":"+S1030-T1030","v":0},{"$f":"+V1030-W1030","v":0},{"$f":"+Y1030*U1030","v":0},{"$f":"IF(AND(G1034>0,G1038>0),IF(Y1030=0,99,IF(Q1030=0,100,IF(AND(X1030=0,Z1030=0),0,IF(Z1030=0,0,+-X1030/Z1030)))),0)","v":0},{"$f":"IF(AA1030=0,\"N/A\",IF(AA1030>=R1030,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1030=\"\",B1030=0),G1030=0),100000,G1030)","v":100000}]
["E3",null,0,{"$f":"+D1030","v":"Each"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I1031=0,\"N/A\",MAX(0,((J1031+I1031-Year1)*365)/(I1031*365)))","v":"N/A"},{"$f":"+J1031+I1031","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1031=\"\",B1031=0),G1031=0),100000,G1031)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1029>=E1034,E1030>=E1034,E1031>=E1034,F1029>=F1034,F1030>=F1034,F1031>=F1034),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1029","v":"Each"},0,{"$f":"E1034","v":0},null,null,{"$f":"+I1029","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1029","v":0},{"$f":"+I1029","v":0},{"$f":"IF(T1034=0,0,S1034/T1034)","v":0},{"$f":"+G1037","v":0},{"$f":"+G1029","v":0},{"$f":"IF(ISERROR(W1034-V1034),0,+W1034-V1034)","v":0},{"$f":"+L1037","v":0},{"$f":"+X1034*Y1034","v":0},{"$f":"IF(OR(C1029=0,U1034=0),0,+Z1034/U1034)","v":0},{"$f":"IF(AA1034<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1028=\"N/A\",\"\",IF(MIN(AF1029:AF1031)<=G1034,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1034","v":0},{"$f":"+T1034","v":0},{"$f":"IF(T1035=0,0,S1035/T1035)","v":0},{"$f":"+G1038","v":0},{"$f":"+W1034","v":0},{"$f":"IF(ISERROR(W1035-V1035),0,+W1035-V1035)","v":0},{"$f":"+L1038","v":0},{"$f":"+X1035*Y1035","v":0},{"$f":"IF(OR(C1029=0,U1035=0),0,+Z1035/U1035)","v":0},{"$f":"IF(AA1035<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1029","v":"Each"},0,{"$f":"E1037","v":0},null,null,{"$f":"+I1029","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1030","v":"Each"},0,0,null,null,{"$f":"I1029","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1034>0,OR(G1037>0,G1038>0)),IF(OR(G1034=G1037,G1034=G1038),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1030","v":0},{"$f":"+I1030","v":0},{"$f":"IF(T1039=0,0,S1039/T1039)","v":0},{"$f":"+V1034","v":0},{"$f":"+G1030","v":0},{"$f":"IF(ISERROR(W1039-V1039),0,+W1039-V1039)","v":0},{"$f":"+L1037","v":0},{"$f":"+X1039*Y1039","v":0},{"$f":"IF(OR(C1030=0,U1039=0),0,+Z1039/U1039)","v":0},{"$f":"IF(AA1039<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1039","v":0},{"$f":"+T1039","v":0},{"$f":"IF(T1040=0,0,S1040/T1040)","v":0},{"$f":"+V1035","v":0},{"$f":"+W1039","v":0},{"$f":"IF(ISERROR(W1040-V1040),0,+W1040-V1040)","v":0},{"$f":"+L1038","v":0},{"$f":"+X1040*Y1040","v":0},{"$f":"IF(OR(C1030=0,U1040=0),0,+Z1040/U1040)","v":0},{"$f":"IF(AA1040<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1044=\"Yes\",C1044<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1044=\"Yes\",C1044>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1045=\"Yes\",C1045<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1045=\"Yes\",C1045>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1036","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1044=Pass,D1045=Pass),IF(C1044<C1045,Yes,No),IF(D1044=Pass,Yes,No))","v":"No"},{"$f":"IF(B1037=\"\",\"\",A1037&\": \"&B1037)","v":""},{"$f":"+AA1029","v":0},{"$f":"+AB1029","v":"N/A"},null,{"$f":"IF(OR(AB1029=\"Fail\",AB1029=\"N/A\"),0,AA1034)","v":0},{"$f":"IF(F1044=0,\"\",AB1034)","v":""},{"$f":"IF(OR(AB1029=\"Fail\",AB1029=\"N/A\"),0,AA1039)","v":0},{"$f":"IF(H1044=0,\"\",AB1039)","v":""},{"$f":"IF(OR(AB1029=\"Fail\",AB1029=\"N/A\"),0,AA1044)","v":0},{"$f":"IF(J1044=0,\"\",AB1044)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1031","v":0},{"$f":"+I1031","v":0},{"$f":"IF(T1044=0,0,S1044/T1044)","v":0},{"$f":"+V1039","v":0},{"$f":"+G1031","v":0},{"$f":"IF(ISERROR(W1044-V1044),0,+W1044-V1044)","v":0},{"$f":"+L1037","v":0},{"$f":"+X1044*Y1044","v":0},{"$f":"IF(OR(C1031=0,U1044=0),0,+Z1044/U1044)","v":0},{"$f":"IF(AA1044<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1044=No,D1045=Pass),Yes,No)","v":"No"},{"$f":"IF(B1038=\"\",\"\",A1038&\": \"&B1038)","v":""},{"$f":"IF(AA1030=100,0,+AA1030)","v":0},{"$f":"IF(AA1030=100,\"\",+AB1030)","v":"N/A"},null,{"$f":"IF(OR(AB1030=\"Fail\",AB1030=\"N/A\"),0,AA1035)","v":0},{"$f":"IF(F1045=0,\"\",AB1035)","v":""},{"$f":"IF(OR(AB1030=\"Fail\",AB1030=\"N/A\"),0,AA1040)","v":0},{"$f":"IF(H1045=0,\"\",AB1040)","v":""},{"$f":"IF(OR(AB1030=\"Fail\",AB1030=\"N/A\"),0,AA1045)","v":0},{"$f":"IF(J1045=0,\"\",AB1045)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1044","v":0},{"$f":"+T1044","v":0},{"$f":"IF(T1045=0,0,S1045/T1045)","v":0},{"$f":"+V1040","v":0},{"$f":"+W1044","v":0},{"$f":"IF(ISERROR(W1045-V1045),0,+W1045-V1045)","v":0},{"$f":"+L1038","v":0},{"$f":"+X1045*Y1045","v":0},{"$f":"IF(OR(C1031=0,U1045=0),0,+Z1045/U1045)","v":0},{"$f":"IF(AA1045<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1044=Yes,'Cap Needs Input'!A1045=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1038=0,I1037=0),\" \",IF(OR(I1038<>I1034,I1037<>I1034),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1049<>AE1047,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1046=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1044=Yes,B1044,IF(A1045=Yes,B1045,A1034&\": \"&B1034))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1049=B1044,1,IF(B1049=B1045,2,3))","v":3},{"$f":"IF(A1044=Yes,B1044,IF(A1045=Yes,B1045,A1034&\": \"&B1034))","v":"T: "},{"$f":"CHOOSE($A1049,D1037,D1038,D1034)","v":"Each"},{"$f":"CHOOSE($A1049,F1037,F1038,F1034)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1044","v":""},{"$f":"+B1045","v":""},{"$f":"A1034&\": \"&B1034","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1049=$T$2,G1050<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1049=$T$2,G1051<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1049=$T$2,G1052<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1052=\"Traditional\",B1049<>A1034&\": \"&B1034,B1049<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1052=\"Green\",B1049=A1034&\": \"&B1034,B1049<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1029=0,0,C1029)","v":0},{"$f":"IF(B1029=0,\"\",A1029&\": \"&B1029)","v":""},{"$f":"IF(A1055=0,\"\",IF(O1029<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1055=\"\",\"\",G1052)","v":""},null,{"$f":"IF(B1055=\"\",\"\",B1049)","v":""},null,null,{"$f":"IF(B1055=\"\",0,D1049)","v":0},{"$f":"IF(B1055=\"\",0,CHOOSE(A1049,I1037,I1038,I1034))","v":0},{"$f":"IF(AND(C1055=\"End of Cycle\",S1055=\"Now\"),\"***\",IF(AND(C1055=\"Now\",S1055=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1055=0,\"\",IF(O1029<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1030=0,0,C1030)","v":0},{"$f":"IF(B1030=0,\"\",A1030&\": \"&B1030)","v":""},{"$f":"IF(A1056=0,\"\",IF(O1030<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1056=\"\",\"\",E1055)","v":""},null,{"$f":"IF(B1056=\"\",\"\",G1055)","v":""},null,null,{"$f":"IF(B1056=\"\",0,J1055)","v":0},{"$f":"IF(B1056=\"\",0,K1055)","v":0},{"$f":"IF(AND(C1056=\"End of Cycle\",S1056=\"Now\"),\"***\",IF(AND(C1056=\"Now\",S1056=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1056=0,\"\",IF(O1030<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1031=0,0,C1031)","v":0},{"$f":"IF(B1031=0,\"\",A1031&\": \"&B1031)","v":""},{"$f":"IF(A1057=0,\"\",IF(O1031<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1057=\"\",\"\",E1056)","v":""},null,{"$f":"IF(B1057=\"\",\"\",G1056)","v":""},null,null,{"$f":"IF(B1057=\"\",0,J1056)","v":0},{"$f":"IF(B1057=\"\",0,K1056)","v":0},{"$f":"IF(AND(C1057=\"End of Cycle\",S1057=\"Now\"),\"***\",IF(AND(C1057=\"Now\",S1057=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1057=0,\"\",IF(O1031<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1055=\"Now\",S1055=\"End of Cycle\"),AND(C1056=\"Now\",S1056=\"End of Cycle\"),AND(C1057=\"Now\",S1057=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1055=\"End of Cycle\",S1055=\"Now\"),AND(C1056=\"End of Cycle\",S1056=\"Now\"),AND(C1057=\"End of Cycle\",S1057=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Exterior Walls",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Bldgs",0,{"$f":"E1062","v":0},0,{"$f":"VLOOKUP(G1059,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,null,{"$f":"IF(E1059=\"Tenant\",IF(ISERROR(VLOOKUP(G1059,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1059,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1059,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1059,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I1062=0,\"N/A\",MAX(0,((J1062+I1062-Year1)*365)/(I1062*365)))","v":"N/A"},{"$f":"+J1062+I1062","v":0},"Payback on Green #1",{"$f":"+I1070","v":0},{"$f":"IF(Q1062=0,0,VLOOKUP(Q1062,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1067","v":0},{"$f":"+F1070","v":0},{"$f":"+L1070","v":1},{"$f":"+G1067","v":0},{"$f":"+G1070","v":0},{"$f":"+S1062-T1062","v":0},{"$f":"+V1062-W1062","v":0},{"$f":"+Y1062*U1062","v":0},{"$f":"IF(SUM(C1062:C1064)=0,0,IF(Y1062=0,99,IF(Q1062=0,100,IF(AND(X1062=0,Z1062=0),0,IF(Z1062=0,0,IF(Y1062<0,-ABS(X1062/Z1062),ABS(X1062/Z1062)))))))","v":0},{"$f":"IF(AA1062=0,\"N/A\",IF(AA1062<0,\"Fail\",IF(AA1062>=R1062,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1062=\"\",B1062=0),G1062=0),100000,G1062)","v":100000}]
["E2",null,0,{"$f":"+D1062","v":"Bldgs"},0,{"$f":"E1063","v":0},0,{"$f":"+H1062","v":"Dollar"},0,null,null,{"$f":"L1062","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I1063=0,\"N/A\",MAX(0,((J1063+I1063-Year1)*365)/(I1063*365)))","v":"N/A"},{"$f":"+J1063+I1063","v":0},"Payback on Green #2",{"$f":"+I1071","v":0},{"$f":"IF(Q1063=0,0,VLOOKUP(Q1063,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1062","v":0},{"$f":"+F1071","v":0},{"$f":"+L1071","v":1},{"$f":"+V1062","v":0},{"$f":"+G1071","v":0},{"$f":"+S1063-T1063","v":0},{"$f":"+V1063-W1063","v":0},{"$f":"+Y1063*U1063","v":0},{"$f":"IF(SUM(C1062:C1064)=0,0,IF(Y1063=0,99,IF(Q1063=0,100,IF(AND(X1063=0,Z1063=0),0,IF(Z1063=0,0,IF(Y1063<0,-ABS(X1063/Z1063),ABS(X1063/Z1063)))))))","v":0},{"$f":"IF(AA1063=0,\"N/A\",IF(AA1063<0,\"Fail\",IF(AA1063>=R1063,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1063=\"\",B1063=0),G1063=0),100000,G1063)","v":100000}]
["E3",null,0,{"$f":"+D1063","v":"Bldgs"},0,{"$f":"E1064","v":0},0,{"$f":"+H1062","v":"Dollar"},0,null,null,{"$f":"L1063","v":1},null,{"$f":"IF(I1064=0,\"N/A\",MAX(0,((J1064+I1064-Year1)*365)/(I1064*365)))","v":"N/A"},{"$f":"+J1064+I1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1064=\"\",B1064=0),G1064=0),100000,G1064)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1062>=E1067,E1063>=E1067,E1064>=E1067,F1062>=F1067,F1063>=F1067,F1064>=F1067),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1062","v":"Bldgs"},0,{"$f":"E1067","v":0},0,{"$f":"+H1062","v":"Dollar"},{"$f":"+I1062","v":0},null,null,{"$f":"L1062","v":1},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1062","v":0},{"$f":"+I1062","v":0},{"$f":"IF(T1067=0,0,S1067/T1067)","v":0},{"$f":"+G1070","v":0},{"$f":"+G1062","v":0},{"$f":"IF(ISERROR(W1067-V1067),0,+W1067-V1067)","v":0},{"$f":"+L1070","v":1},{"$f":"+X1067*Y1067","v":0},{"$f":"IF(OR(C1062=0,U1067=0),0,+Z1067/U1067)","v":0},{"$f":"IF(AA1067<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1061=\"N/A\",\"\",IF(MIN(AF1062:AF1064)<=G1067,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1067","v":0},{"$f":"+T1067","v":0},{"$f":"IF(T1068=0,0,S1068/T1068)","v":0},{"$f":"+G1071","v":0},{"$f":"+W1067","v":0},{"$f":"IF(ISERROR(W1068-V1068),0,+W1068-V1068)","v":0},{"$f":"+L1071","v":1},{"$f":"+X1068*Y1068","v":0},{"$f":"IF(OR(C1062=0,U1068=0),0,+Z1068/U1068)","v":0},{"$f":"IF(AA1068<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1062","v":"Bldgs"},0,{"$f":"E1070","v":0},0,{"$f":"+H1062","v":"Dollar"},{"$f":"+I1062","v":0},null,null,{"$f":"L1062","v":1},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1063","v":"Bldgs"},null,{"$f":"E1071","v":0},0,{"$f":"+H1062","v":"Dollar"},{"$f":"I1062","v":0},null,null,{"$f":"L1062","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1067>0,OR(G1070>0,G1071>0)),IF(OR(G1067=G1070,G1067=G1071),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1063","v":0},{"$f":"+I1063","v":0},{"$f":"IF(T1072=0,0,S1072/T1072)","v":0},{"$f":"+V1067","v":0},{"$f":"+G1063","v":0},{"$f":"IF(ISERROR(W1072-V1072),0,+W1072-V1072)","v":0},{"$f":"+L1070","v":1},{"$f":"+X1072*Y1072","v":0},{"$f":"IF(OR(C1063=0,U1072=0),0,+Z1072/U1072)","v":0},{"$f":"IF(AA1072<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1072","v":0},{"$f":"+T1072","v":0},{"$f":"IF(T1073=0,0,S1073/T1073)","v":0},{"$f":"+V1068","v":0},{"$f":"+W1072","v":0},{"$f":"IF(ISERROR(W1073-V1073),0,+W1073-V1073)","v":0},{"$f":"+L1071","v":1},{"$f":"+X1073*Y1073","v":0},{"$f":"IF(OR(C1063=0,U1073=0),0,+Z1073/U1073)","v":0},{"$f":"IF(AA1073<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1077=\"Yes\",C1077<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1077=\"Yes\",C1077>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1078=\"Yes\",C1078<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1078=\"Yes\",C1078>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1069","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1077=Pass,D1078=Pass),IF(C1077<C1078,Yes,No),IF(D1077=Pass,Yes,No))","v":"No"},{"$f":"IF(B1070=\"\",\"\",A1070&\": \"&B1070)","v":""},{"$f":"+AA1062","v":0},{"$f":"+AB1062","v":"N/A"},null,{"$f":"IF(OR(AB1062=\"Fail\",AB1062=\"N/A\"),0,AA1067)","v":0},{"$f":"IF(F1077=0,\"\",AB1067)","v":""},{"$f":"IF(OR(AB1062=\"Fail\",AB1062=\"N/A\"),0,AA1072)","v":0},{"$f":"IF(H1077=0,\"\",AB1072)","v":""},{"$f":"IF(OR(AB1062=\"Fail\",AB1062=\"N/A\"),0,AA1077)","v":0},{"$f":"IF(J1077=0,\"\",AB1077)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1064","v":0},{"$f":"+I1064","v":0},{"$f":"IF(T1077=0,0,S1077/T1077)","v":0},{"$f":"+V1072","v":0},{"$f":"+G1064","v":0},{"$f":"IF(ISERROR(W1077-V1077),0,+W1077-V1077)","v":0},{"$f":"+L1070","v":1},{"$f":"+X1077*Y1077","v":0},{"$f":"IF(OR(C1064=0,U1077=0),0,+Z1077/U1077)","v":0},{"$f":"IF(AA1077<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1077=No,D1078=Pass),Yes,No)","v":"No"},{"$f":"IF(B1071=\"\",\"\",A1071&\": \"&B1071)","v":""},{"$f":"IF(AA1063=100,0,+AA1063)","v":0},{"$f":"IF(AA1063=100,\"\",+AB1063)","v":"N/A"},null,{"$f":"IF(OR(AB1063=\"Fail\",AB1063=\"N/A\"),0,AA1068)","v":0},{"$f":"IF(F1078=0,\"\",AB1068)","v":""},{"$f":"IF(OR(AB1063=\"Fail\",AB1063=\"N/A\"),0,AA1073)","v":0},{"$f":"IF(H1078=0,\"\",AB1073)","v":""},{"$f":"IF(OR(AB1063=\"Fail\",AB1063=\"N/A\"),0,AA1078)","v":0},{"$f":"IF(J1078=0,\"\",AB1078)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1077","v":0},{"$f":"+T1077","v":0},{"$f":"IF(T1078=0,0,S1078/T1078)","v":0},{"$f":"+V1073","v":0},{"$f":"+W1077","v":0},{"$f":"IF(ISERROR(W1078-V1078),0,+W1078-V1078)","v":0},{"$f":"+L1071","v":1},{"$f":"+X1078*Y1078","v":0},{"$f":"IF(OR(C1064=0,U1078=0),0,+Z1078/U1078)","v":0},{"$f":"IF(AA1078<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1077=Yes,'Cap Needs Input'!A1078=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1071=0,I1070=0),\" \",IF(OR(I1071<>I1067,I1070<>I1067),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1082<>AE1080,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1079=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1077=Yes,B1077,IF(A1078=Yes,B1078,A1067&\": \"&B1067))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1082=B1077,1,IF(B1082=B1078,2,3))","v":3},{"$f":"IF(A1077=Yes,B1077,IF(A1078=Yes,B1078,A1067&\": \"&B1067))","v":"T: "},{"$f":"CHOOSE($A1082,D1070,D1071,D1067)","v":"Bldgs"},{"$f":"CHOOSE($A1082,F1070,F1071,F1067)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1077","v":""},{"$f":"+B1078","v":""},{"$f":"A1067&\": \"&B1067","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1082=$T$2,G1083<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1082=$T$2,G1084<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1082=$T$2,G1085<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1085=\"Traditional\",B1082<>A1067&\": \"&B1067,B1082<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1085=\"Green\",B1082=A1067&\": \"&B1067,B1082<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1062=0,0,C1062)","v":0},{"$f":"IF(B1062=0,\"\",A1062&\": \"&B1062)","v":""},{"$f":"IF(A1088=0,\"\",IF(O1062<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1088=\"\",\"\",G1085)","v":""},null,{"$f":"IF(B1088=\"\",\"\",B1082)","v":""},null,null,{"$f":"IF(B1088=\"\",0,D1082)","v":0},{"$f":"IF(B1088=\"\",0,CHOOSE(A1082,I1070,I1071,I1067))","v":0},{"$f":"IF(AND(C1088=\"End of Cycle\",S1088=\"Now\"),\"***\",IF(AND(C1088=\"Now\",S1088=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1088=0,\"\",IF(O1062<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1063=0,0,C1063)","v":0},{"$f":"IF(B1063=0,\"\",A1063&\": \"&B1063)","v":""},{"$f":"IF(A1089=0,\"\",IF(O1063<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1089=\"\",\"\",E1088)","v":""},null,{"$f":"IF(B1089=\"\",\"\",G1088)","v":""},null,null,{"$f":"IF(B1089=\"\",0,J1088)","v":0},{"$f":"IF(B1089=\"\",0,K1088)","v":0},{"$f":"IF(AND(C1089=\"End of Cycle\",S1089=\"Now\"),\"***\",IF(AND(C1089=\"Now\",S1089=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1089=0,\"\",IF(O1063<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1064=0,0,C1064)","v":0},{"$f":"IF(B1064=0,\"\",A1064&\": \"&B1064)","v":""},{"$f":"IF(A1090=0,\"\",IF(O1064<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1090=\"\",\"\",E1089)","v":""},null,{"$f":"IF(B1090=\"\",\"\",G1089)","v":""},null,null,{"$f":"IF(B1090=\"\",0,J1089)","v":0},{"$f":"IF(B1090=\"\",0,K1089)","v":0},{"$f":"IF(AND(C1090=\"End of Cycle\",S1090=\"Now\"),\"***\",IF(AND(C1090=\"Now\",S1090=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1090=0,\"\",IF(O1064<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1088=\"Now\",S1088=\"End of Cycle\"),AND(C1089=\"Now\",S1089=\"End of Cycle\"),AND(C1090=\"Now\",S1090=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1088=\"End of Cycle\",S1088=\"Now\"),AND(C1089=\"End of Cycle\",S1089=\"Now\"),AND(C1090=\"End of Cycle\",S1090=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Exterior Doors",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Bldgs",0,{"$f":"E1095","v":0},0,{"$f":"VLOOKUP(G1092,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1095),O1095=0),\"\",IF(O1095<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(E1092=\"Tenant\",IF(ISERROR(VLOOKUP(G1092,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1092,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1092,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1092,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I1095=0,\"N/A\",MAX(0,((J1095+I1095-Year1)*365)/(I1095*365)))","v":"N/A"},{"$f":"+(J1095+I1095*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I1103","v":0},{"$f":"IF(Q1095=0,0,VLOOKUP(Q1095,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1100","v":0},{"$f":"+F1103","v":0},{"$f":"+L1103","v":1},{"$f":"+G1100","v":0},{"$f":"+G1103","v":0},{"$f":"+S1095-T1095","v":0},{"$f":"+V1095-W1095","v":0},{"$f":"+Y1095*U1095","v":0},{"$f":"IF(SUM(C1095:C1097)=0,0,IF(Y1095=0,99,IF(Q1095=0,100,IF(AND(X1095=0,Z1095=0),0,IF(Z1095=0,0,IF(Y1095<0,-ABS(X1095/Z1095),ABS(X1095/Z1095)))))))","v":0},{"$f":"IF(AA1095=0,\"N/A\",IF(AA1095<0,\"Fail\",IF(AA1095>=R1095,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1095=\"\",B1095=0),G1095=0),100000,G1095)","v":100000}]
["E2",null,0,{"$f":"+D1095","v":"Bldgs"},0,{"$f":"E1096","v":0},0,{"$f":"+H1095","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1096),O1096=0),\"\",IF(O1096<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L1095","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I1096=0,\"N/A\",MAX(0,((J1096+I1096-Year1)*365)/(I1096*365)))","v":"N/A"},{"$f":"+(J1096+I1096*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I1104","v":0},{"$f":"IF(Q1096=0,0,VLOOKUP(Q1096,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1095","v":0},{"$f":"+F1104","v":0},{"$f":"+L1104","v":1},{"$f":"+V1095","v":0},{"$f":"+G1104","v":0},{"$f":"+S1096-T1096","v":0},{"$f":"+V1096-W1096","v":0},{"$f":"+Y1096*U1096","v":0},{"$f":"IF(SUM(C1095:C1097)=0,0,IF(Y1096=0,99,IF(Q1096=0,100,IF(AND(X1096=0,Z1096=0),0,IF(Z1096=0,0,IF(Y1096<0,-ABS(X1096/Z1096),ABS(X1096/Z1096)))))))","v":0},{"$f":"IF(AA1096=0,\"N/A\",IF(AA1096<0,\"Fail\",IF(AA1096>=R1096,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1096=\"\",B1096=0),G1096=0),100000,G1096)","v":100000}]
["E3",null,0,{"$f":"+D1096","v":"Bldgs"},0,0,0,{"$f":"+H1095","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1097),O1097=0),\"\",IF(O1097<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L1096","v":1},null,{"$f":"IF(I1097=0,\"N/A\",MAX(0,((J1097+I1097-Year1)*365)/(I1097*365)))","v":"N/A"},{"$f":"+(J1097+I1097*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1097=\"\",B1097=0),G1097=0),100000,G1097)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1095>=E1100,E1096>=E1100,E1097>=E1100,F1095>=F1100,F1096>=F1100,F1097>=F1100),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1095","v":"Bldgs"},0,{"$f":"E1100","v":0},0,{"$f":"+H1095","v":"Dollar"},{"$f":"+I1095","v":0},null,null,{"$f":"L1095","v":1},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1095","v":0},{"$f":"+I1095","v":0},{"$f":"IF(T1100=0,0,S1100/T1100)","v":0},{"$f":"+G1103","v":0},{"$f":"+G1095","v":0},{"$f":"IF(ISERROR(W1100-V1100),0,+W1100-V1100)","v":0},{"$f":"+L1103","v":1},{"$f":"+X1100*Y1100","v":0},{"$f":"IF(OR(C1095=0,U1100=0),0,+Z1100/U1100)","v":0},{"$f":"IF(AA1100<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1094=\"N/A\",\"\",IF(MIN(AF1095:AF1097)<=G1100,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1100","v":0},{"$f":"+T1100","v":0},{"$f":"IF(T1101=0,0,S1101/T1101)","v":0},{"$f":"+G1104","v":0},{"$f":"+W1100","v":0},{"$f":"IF(ISERROR(W1101-V1101),0,+W1101-V1101)","v":0},{"$f":"+L1104","v":1},{"$f":"+X1101*Y1101","v":0},{"$f":"IF(OR(C1095=0,U1101=0),0,+Z1101/U1101)","v":0},{"$f":"IF(AA1101<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1095","v":"Bldgs"},0,{"$f":"E1103","v":0},0,{"$f":"+H1095","v":"Dollar"},{"$f":"+I1095","v":0},null,null,{"$f":"L1095","v":1},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1096","v":"Bldgs"},0,0,0,{"$f":"+H1095","v":"Dollar"},{"$f":"I1095","v":0},null,null,{"$f":"L1095","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1100>0,OR(G1103>0,G1104>0)),IF(OR(G1100=G1103,G1100=G1104),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1096","v":0},{"$f":"+I1096","v":0},{"$f":"IF(T1105=0,0,S1105/T1105)","v":0},{"$f":"+V1100","v":0},{"$f":"+G1096","v":0},{"$f":"IF(ISERROR(W1105-V1105),0,+W1105-V1105)","v":0},{"$f":"+L1103","v":1},{"$f":"+X1105*Y1105","v":0},{"$f":"IF(OR(C1096=0,U1105=0),0,+Z1105/U1105)","v":0},{"$f":"IF(AA1105<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1105","v":0},{"$f":"+T1105","v":0},{"$f":"IF(T1106=0,0,S1106/T1106)","v":0},{"$f":"+V1101","v":0},{"$f":"+W1105","v":0},{"$f":"IF(ISERROR(W1106-V1106),0,+W1106-V1106)","v":0},{"$f":"+L1104","v":1},{"$f":"+X1106*Y1106","v":0},{"$f":"IF(OR(C1096=0,U1106=0),0,+Z1106/U1106)","v":0},{"$f":"IF(AA1106<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1110=\"Yes\",C1110<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1110=\"Yes\",C1110>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1111=\"Yes\",C1111<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1111=\"Yes\",C1111>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1102","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1110=Pass,D1111=Pass),IF(C1110<C1111,Yes,No),IF(D1110=Pass,Yes,No))","v":"No"},{"$f":"IF(B1103=\"\",\"\",A1103&\": \"&B1103)","v":""},{"$f":"+AA1095","v":0},{"$f":"+AB1095","v":"N/A"},null,{"$f":"IF(OR(AB1095=\"Fail\",AB1095=\"N/A\"),0,AA1100)","v":0},{"$f":"IF(F1110=0,\"\",AB1100)","v":""},{"$f":"IF(OR(AB1095=\"Fail\",AB1095=\"N/A\"),0,AA1105)","v":0},{"$f":"IF(H1110=0,\"\",AB1105)","v":""},{"$f":"IF(OR(AB1095=\"Fail\",AB1095=\"N/A\"),0,AA1110)","v":0},{"$f":"IF(J1110=0,\"\",AB1110)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1097","v":0},{"$f":"+I1097","v":0},{"$f":"IF(T1110=0,0,S1110/T1110)","v":0},{"$f":"+V1105","v":0},{"$f":"+G1097","v":0},{"$f":"IF(ISERROR(W1110-V1110),0,+W1110-V1110)","v":0},{"$f":"+L1103","v":1},{"$f":"+X1110*Y1110","v":0},{"$f":"IF(OR(C1097=0,U1110=0),0,+Z1110/U1110)","v":0},{"$f":"IF(AA1110<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1110=No,D1111=Pass),Yes,No)","v":"No"},{"$f":"IF(B1104=\"\",\"\",A1104&\": \"&B1104)","v":""},{"$f":"IF(AA1096=100,0,+AA1096)","v":0},{"$f":"IF(AA1096=100,\"\",+AB1096)","v":"N/A"},null,{"$f":"IF(OR(AB1096=\"Fail\",AB1096=\"N/A\"),0,AA1101)","v":0},{"$f":"IF(F1111=0,\"\",AB1101)","v":""},{"$f":"IF(OR(AB1096=\"Fail\",AB1096=\"N/A\"),0,AA1106)","v":0},{"$f":"IF(H1111=0,\"\",AB1106)","v":""},{"$f":"IF(OR(AB1096=\"Fail\",AB1096=\"N/A\"),0,AA1111)","v":0},{"$f":"IF(J1111=0,\"\",AB1111)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1110","v":0},{"$f":"+T1110","v":0},{"$f":"IF(T1111=0,0,S1111/T1111)","v":0},{"$f":"+V1106","v":0},{"$f":"+W1110","v":0},{"$f":"IF(ISERROR(W1111-V1111),0,+W1111-V1111)","v":0},{"$f":"+L1104","v":1},{"$f":"+X1111*Y1111","v":0},{"$f":"IF(OR(C1097=0,U1111=0),0,+Z1111/U1111)","v":0},{"$f":"IF(AA1111<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1110=Yes,'Cap Needs Input'!A1111=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1104=0,I1103=0),\" \",IF(OR(I1104<>I1100,I1103<>I1100),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1115<>AE1113,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1112=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1110=Yes,B1110,IF(A1111=Yes,B1111,A1100&\": \"&B1100))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1115=B1110,1,IF(B1115=B1111,2,3))","v":3},{"$f":"IF(A1110=Yes,B1110,IF(A1111=Yes,B1111,A1100&\": \"&B1100))","v":"T: "},{"$f":"CHOOSE($A1115,D1103,D1104,D1100)","v":"Bldgs"},{"$f":"CHOOSE($A1115,F1103,F1104,F1100)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1110","v":""},{"$f":"+B1111","v":""},{"$f":"A1100&\": \"&B1100","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1115=$T$2,G1116<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1115=$T$2,G1117<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1115=$T$2,G1118<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1118=\"Traditional\",B1115<>A1100&\": \"&B1100,B1115<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1118=\"Green\",B1115=A1100&\": \"&B1100,B1115<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C1095=0,0,C1095)","v":0},{"$f":"IF(B1095=0,\"\",A1095&\": \"&B1095)","v":""},{"$f":"IF(B1121=\"\",\"\",IF(K1095=\"Replace\",$Q$2,IF(OR(F1110>$W$1,F1111>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1121=\"\",\"\",G1118)","v":""},null,{"$f":"IF(B1121=\"\",\"\",B1115)","v":""},null,null,{"$f":"IF(B1121=\"\",0,D1115)","v":0},{"$f":"IF(B1121=\"\",0,CHOOSE(A1115,I1103,I1104,I1100))","v":0},{"$f":"IF(C1121<>W1121,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1121=\"\",\"\",IF(K1095=\"Replace\",$Q$2,IF(OR(F1110>$W$1,F1111>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1096=0,0,C1096)","v":0},{"$f":"IF(B1096=0,\"\",A1096&\": \"&B1096)","v":""},{"$f":"IF(B1122=\"\",\"\",IF(K1096=\"Replace\",$Q$2,IF(OR(H1110>$W$1,H1111>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1122=\"\",\"\",E1121)","v":""},null,{"$f":"IF(B1122=\"\",\"\",G1121)","v":""},null,null,{"$f":"IF(B1122=\"\",0,J1121)","v":0},{"$f":"IF(B1122=\"\",0,K1121)","v":0},{"$f":"IF(C1122<>W1122,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1122=\"\",\"\",IF(K1096=\"Replace\",$Q$2,IF(OR(H1110>$W$1,H1111>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1097=0,0,C1097)","v":0},{"$f":"IF(B1097=0,\"\",A1097&\": \"&B1097)","v":""},{"$f":"IF(B1123=\"\",\"\",IF(K1097=\"Replace\",$Q$2,IF(OR(J1110>$W$1,J1111>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1123=\"\",\"\",E1122)","v":""},null,{"$f":"IF(B1123=\"\",\"\",G1122)","v":""},null,null,{"$f":"IF(B1123=\"\",0,J1122)","v":0},{"$f":"IF(B1123=\"\",0,K1122)","v":0},{"$f":"IF(C1123<>W1123,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1123=\"\",\"\",IF(K1097=\"Replace\",$Q$2,IF(OR(J1110>$W$1,J1111>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C1121<>W1121,C1122<>W1122,C1123<>W1123),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Storm Doors",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Bldgs",0,{"$f":"E1128","v":0},0,{"$f":"VLOOKUP(G1125,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1128),O1128=0),\"\",IF(O1128<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(E1125=\"Tenant\",IF(ISERROR(VLOOKUP(G1125,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1125,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1125,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1125,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I1128=0,\"N/A\",MAX(0,((J1128+I1128-Year1)*365)/(I1128*365)))","v":"N/A"},{"$f":"+(J1128+I1128*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I1136","v":0},{"$f":"IF(Q1128=0,0,VLOOKUP(Q1128,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1133","v":0},{"$f":"+F1136","v":0},{"$f":"+L1136","v":1},{"$f":"+G1133","v":0},{"$f":"+G1136","v":0},{"$f":"+S1128-T1128","v":0},{"$f":"+V1128-W1128","v":0},{"$f":"+Y1128*U1128","v":0},{"$f":"IF(SUM(C1128:C1130)=0,0,IF(Y1128=0,99,IF(Q1128=0,100,IF(AND(X1128=0,Z1128=0),0,IF(Z1128=0,0,IF(Y1128<0,-ABS(X1128/Z1128),ABS(X1128/Z1128)))))))","v":0},{"$f":"IF(AA1128=0,\"N/A\",IF(AA1128<0,\"Fail\",IF(AA1128>=R1128,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1128=\"\",B1128=0),G1128=0),100000,G1128)","v":100000}]
["E2",null,0,{"$f":"+D1128","v":"Bldgs"},0,{"$f":"E1129","v":0},0,{"$f":"+H1128","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1129),O1129=0),\"\",IF(O1129<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L1128","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I1129=0,\"N/A\",MAX(0,((J1129+I1129-Year1)*365)/(I1129*365)))","v":"N/A"},{"$f":"+(J1129+I1129*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I1137","v":0},{"$f":"IF(Q1129=0,0,VLOOKUP(Q1129,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1128","v":0},{"$f":"+F1137","v":0},{"$f":"+L1137","v":1},{"$f":"+V1128","v":0},{"$f":"+G1137","v":0},{"$f":"+S1129-T1129","v":0},{"$f":"+V1129-W1129","v":0},{"$f":"+Y1129*U1129","v":0},{"$f":"IF(SUM(C1128:C1130)=0,0,IF(Y1129=0,99,IF(Q1129=0,100,IF(AND(X1129=0,Z1129=0),0,IF(Z1129=0,0,IF(Y1129<0,-ABS(X1129/Z1129),ABS(X1129/Z1129)))))))","v":0},{"$f":"IF(AA1129=0,\"N/A\",IF(AA1129<0,\"Fail\",IF(AA1129>=R1129,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1129=\"\",B1129=0),G1129=0),100000,G1129)","v":100000}]
["E3",null,0,{"$f":"+D1129","v":"Bldgs"},0,{"$f":"E1130","v":0},0,{"$f":"+H1128","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1130),O1130=0),\"\",IF(O1130<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L1129","v":1},null,{"$f":"IF(I1130=0,\"N/A\",MAX(0,((J1130+I1130-Year1)*365)/(I1130*365)))","v":"N/A"},{"$f":"+(J1130+I1130*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1130=\"\",B1130=0),G1130=0),100000,G1130)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1128>=E1133,E1129>=E1133,E1130>=E1133,F1128>=F1133,F1129>=F1133,F1130>=F1133),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1128","v":"Bldgs"},0,{"$f":"E1133","v":0},0,{"$f":"+H1128","v":"Dollar"},{"$f":"+I1128","v":0},null,null,{"$f":"L1128","v":1},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1128","v":0},{"$f":"+I1128","v":0},{"$f":"IF(T1133=0,0,S1133/T1133)","v":0},{"$f":"+G1136","v":0},{"$f":"+G1128","v":0},{"$f":"IF(ISERROR(W1133-V1133),0,+W1133-V1133)","v":0},{"$f":"+L1136","v":1},{"$f":"+X1133*Y1133","v":0},{"$f":"IF(OR(C1128=0,U1133=0),0,+Z1133/U1133)","v":0},{"$f":"IF(AA1133<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1127=\"N/A\",\"\",IF(MIN(AF1128:AF1130)<=G1133,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1133","v":0},{"$f":"+T1133","v":0},{"$f":"IF(T1134=0,0,S1134/T1134)","v":0},{"$f":"+G1137","v":0},{"$f":"+W1133","v":0},{"$f":"IF(ISERROR(W1134-V1134),0,+W1134-V1134)","v":0},{"$f":"+L1137","v":1},{"$f":"+X1134*Y1134","v":0},{"$f":"IF(OR(C1128=0,U1134=0),0,+Z1134/U1134)","v":0},{"$f":"IF(AA1134<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1128","v":"Bldgs"},0,{"$f":"E1136","v":0},0,{"$f":"+H1128","v":"Dollar"},{"$f":"+I1128","v":0},null,null,{"$f":"L1128","v":1},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1129","v":"Bldgs"},0,{"$f":"E1137","v":0},0,{"$f":"+H1128","v":"Dollar"},{"$f":"I1128","v":0},null,null,{"$f":"L1128","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1133>0,OR(G1136>0,G1137>0)),IF(OR(G1133=G1136,G1133=G1137),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1129","v":0},{"$f":"+I1129","v":0},{"$f":"IF(T1138=0,0,S1138/T1138)","v":0},{"$f":"+V1133","v":0},{"$f":"+G1129","v":0},{"$f":"IF(ISERROR(W1138-V1138),0,+W1138-V1138)","v":0},{"$f":"+L1136","v":1},{"$f":"+X1138*Y1138","v":0},{"$f":"IF(OR(C1129=0,U1138=0),0,+Z1138/U1138)","v":0},{"$f":"IF(AA1138<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1138","v":0},{"$f":"+T1138","v":0},{"$f":"IF(T1139=0,0,S1139/T1139)","v":0},{"$f":"+V1134","v":0},{"$f":"+W1138","v":0},{"$f":"IF(ISERROR(W1139-V1139),0,+W1139-V1139)","v":0},{"$f":"+L1137","v":1},{"$f":"+X1139*Y1139","v":0},{"$f":"IF(OR(C1129=0,U1139=0),0,+Z1139/U1139)","v":0},{"$f":"IF(AA1139<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1143=\"Yes\",C1143<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1143=\"Yes\",C1143>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1144=\"Yes\",C1144<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1144=\"Yes\",C1144>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1135","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1143=Pass,D1144=Pass),IF(C1143<C1144,Yes,No),IF(D1143=Pass,Yes,No))","v":"No"},{"$f":"IF(B1136=\"\",\"\",A1136&\": \"&B1136)","v":""},{"$f":"+AA1128","v":0},{"$f":"+AB1128","v":"N/A"},null,{"$f":"IF(OR(AB1128=\"Fail\",AB1128=\"N/A\"),0,AA1133)","v":0},{"$f":"IF(F1143=0,\"\",AB1133)","v":""},{"$f":"IF(OR(AB1128=\"Fail\",AB1128=\"N/A\"),0,AA1138)","v":0},{"$f":"IF(H1143=0,\"\",AB1138)","v":""},{"$f":"IF(OR(AB1128=\"Fail\",AB1128=\"N/A\"),0,AA1143)","v":0},{"$f":"IF(J1143=0,\"\",AB1143)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1130","v":0},{"$f":"+I1130","v":0},{"$f":"IF(T1143=0,0,S1143/T1143)","v":0},{"$f":"+V1138","v":0},{"$f":"+G1130","v":0},{"$f":"IF(ISERROR(W1143-V1143),0,+W1143-V1143)","v":0},{"$f":"+L1136","v":1},{"$f":"+X1143*Y1143","v":0},{"$f":"IF(OR(C1130=0,U1143=0),0,+Z1143/U1143)","v":0},{"$f":"IF(AA1143<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1143=No,D1144=Pass),Yes,No)","v":"No"},{"$f":"IF(B1137=\"\",\"\",A1137&\": \"&B1137)","v":""},{"$f":"IF(AA1129=100,0,+AA1129)","v":0},{"$f":"IF(AA1129=100,\"\",+AB1129)","v":"N/A"},null,{"$f":"IF(OR(AB1129=\"Fail\",AB1129=\"N/A\"),0,AA1134)","v":0},{"$f":"IF(F1144=0,\"\",AB1134)","v":""},{"$f":"IF(OR(AB1129=\"Fail\",AB1129=\"N/A\"),0,AA1139)","v":0},{"$f":"IF(H1144=0,\"\",AB1139)","v":""},{"$f":"IF(OR(AB1129=\"Fail\",AB1129=\"N/A\"),0,AA1144)","v":0},{"$f":"IF(J1144=0,\"\",AB1144)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1143","v":0},{"$f":"+T1143","v":0},{"$f":"IF(T1144=0,0,S1144/T1144)","v":0},{"$f":"+V1139","v":0},{"$f":"+W1143","v":0},{"$f":"IF(ISERROR(W1144-V1144),0,+W1144-V1144)","v":0},{"$f":"+L1137","v":1},{"$f":"+X1144*Y1144","v":0},{"$f":"IF(OR(C1130=0,U1144=0),0,+Z1144/U1144)","v":0},{"$f":"IF(AA1144<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1143=Yes,'Cap Needs Input'!A1144=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1137=0,I1136=0),\" \",IF(OR(I1137<>I1133,I1136<>I1133),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1148<>AE1146,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1145=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1143=Yes,B1143,IF(A1144=Yes,B1144,A1133&\": \"&B1133))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1148=B1143,1,IF(B1148=B1144,2,3))","v":3},{"$f":"IF(A1143=Yes,B1143,IF(A1144=Yes,B1144,A1133&\": \"&B1133))","v":"T: "},{"$f":"CHOOSE($A1148,D1136,D1137,D1133)","v":"Bldgs"},{"$f":"CHOOSE($A1148,F1136,F1137,F1133)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1143","v":""},{"$f":"+B1144","v":""},{"$f":"A1133&\": \"&B1133","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1148=$T$2,G1149<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1148=$T$2,G1150<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1148=$T$2,G1151<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1151=\"Traditional\",B1148<>A1133&\": \"&B1133,B1148<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1151=\"Green\",B1148=A1133&\": \"&B1133,B1148<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C1128=0,0,C1128)","v":0},{"$f":"IF(B1128=0,\"\",A1128&\": \"&B1128)","v":""},{"$f":"IF(B1154=\"\",\"\",IF(K1128=\"Replace\",$Q$2,IF(OR(F1143>$W$1,F1144>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1154=\"\",\"\",G1151)","v":""},null,{"$f":"IF(B1154=\"\",\"\",B1148)","v":""},null,null,{"$f":"IF(B1154=\"\",0,D1148)","v":0},{"$f":"IF(B1154=\"\",0,CHOOSE(A1148,I1136,I1137,I1133))","v":0},{"$f":"IF(C1154<>W1154,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1154=\"\",\"\",IF(K1128=\"Replace\",$Q$2,IF(OR(F1143>$W$1,F1144>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1129=0,0,C1129)","v":0},{"$f":"IF(B1129=0,\"\",A1129&\": \"&B1129)","v":""},{"$f":"IF(B1155=\"\",\"\",IF(K1129=\"Replace\",$Q$2,IF(OR(H1143>$W$1,H1144>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1155=\"\",\"\",E1154)","v":""},null,{"$f":"IF(B1155=\"\",\"\",G1154)","v":""},null,null,{"$f":"IF(B1155=\"\",0,J1154)","v":0},{"$f":"IF(B1155=\"\",0,K1154)","v":0},{"$f":"IF(C1155<>W1155,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1155=\"\",\"\",IF(K1129=\"Replace\",$Q$2,IF(OR(H1143>$W$1,H1144>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1130=0,0,C1130)","v":0},{"$f":"IF(B1130=0,\"\",A1130&\": \"&B1130)","v":""},{"$f":"IF(B1156=\"\",\"\",IF(K1130=\"Replace\",$Q$2,IF(OR(J1143>$W$1,J1144>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1156=\"\",\"\",E1155)","v":""},null,{"$f":"IF(B1156=\"\",\"\",G1155)","v":""},null,null,{"$f":"IF(B1156=\"\",0,J1155)","v":0},{"$f":"IF(B1156=\"\",0,K1155)","v":0},{"$f":"IF(C1156<>W1156,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1156=\"\",\"\",IF(K1130=\"Replace\",$Q$2,IF(OR(J1143>$W$1,J1144>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C1154<>W1154,C1155<>W1155,C1156<>W1156),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Sliding Glass Doors",null,"Utility Paid By:",{"$f":"StartInput!F70","v":0},null,"Utility is:","Dollar",null,null,null,null,null,"NOTE -- to reflect potential utility savings on this item:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"   1. Show E1/E2/E3 usage as zero (usage is already accounted","Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed",{"$f":"\">\"&TEXT(1-$X$1,\"0%\")&\"?\"","v":">85%?"},"Rate","            for in the HVAC systems)","% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1161","v":0},0,{"$f":"VLOOKUP(G1158,StartInput!$D$58:$E$66,2,FALSE)","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1161),O1161=0),\"\",IF(O1161<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"IF(E1158=\"Tenant\",IF(ISERROR(VLOOKUP(G1158,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1158,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1158,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1158,StartInput!$D$58:$G$66,4,FALSE)))","v":1},"   2. Show T usage as negative to reflect any savings.",{"$f":"IF(I1161=0,\"N/A\",MAX(0,((J1161+I1161-Year1)*365)/(I1161*365)))","v":"N/A"},{"$f":"+(J1161+I1161*(1-$X$1))","v":0},"Payback on Green #1",{"$f":"+I1169","v":0},{"$f":"IF(Q1161=0,0,VLOOKUP(Q1161,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1166","v":0},{"$f":"+F1169","v":0},{"$f":"+L1169","v":1},{"$f":"+G1166","v":0},{"$f":"+G1169","v":0},{"$f":"+S1161-T1161","v":0},{"$f":"+V1161-W1161","v":0},{"$f":"+Y1161*U1161","v":0},{"$f":"IF(SUM(C1161:C1163)=0,0,IF(Y1161=0,99,IF(Q1161=0,100,IF(AND(X1161=0,Z1161=0),0,IF(Z1161=0,0,IF(Y1161<0,-ABS(X1161/Z1161),ABS(X1161/Z1161)))))))","v":0},{"$f":"IF(AA1161=0,\"N/A\",IF(AA1161<0,\"Fail\",IF(AA1161>=R1161,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1161=\"\",B1161=0),G1161=0),100000,G1161)","v":100000}]
["E2",null,0,{"$f":"+D1161","v":"Each"},0,{"$f":"E1162","v":0},0,{"$f":"+H1161","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1162),O1162=0),\"\",IF(O1162<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L1161","v":1},"   3. Show G1/G2 usage as negative to reflect any savings.",{"$f":"IF(I1162=0,\"N/A\",MAX(0,((J1162+I1162-Year1)*365)/(I1162*365)))","v":"N/A"},{"$f":"+(J1162+I1162*(1-$X$1))","v":0},"Payback on Green #2",{"$f":"+I1170","v":0},{"$f":"IF(Q1162=0,0,VLOOKUP(Q1162,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1161","v":0},{"$f":"+F1170","v":0},{"$f":"+L1170","v":1},{"$f":"+V1161","v":0},{"$f":"+G1170","v":0},{"$f":"+S1162-T1162","v":0},{"$f":"+V1162-W1162","v":0},{"$f":"+Y1162*U1162","v":0},{"$f":"IF(SUM(C1161:C1163)=0,0,IF(Y1162=0,99,IF(Q1162=0,100,IF(AND(X1162=0,Z1162=0),0,IF(Z1162=0,0,IF(Y1162<0,-ABS(X1162/Z1162),ABS(X1162/Z1162)))))))","v":0},{"$f":"IF(AA1162=0,\"N/A\",IF(AA1162<0,\"Fail\",IF(AA1162>=R1162,Fail,Pass)))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1162=\"\",B1162=0),G1162=0),100000,G1162)","v":100000}]
["E3",null,0,{"$f":"+D1162","v":"Each"},0,0,0,{"$f":"+H1161","v":"Dollar"},0,null,{"$f":"IF(OR(ISERROR(O1163),O1163=0),\"\",IF(O1163<=Year1,\"Replace\",\"Evaluate\"))","v":""},{"$f":"L1162","v":1},null,{"$f":"IF(I1163=0,\"N/A\",MAX(0,((J1163+I1163-Year1)*365)/(I1163*365)))","v":"N/A"},{"$f":"+(J1163+I1163*(1-$X$1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1163=\"\",B1163=0),G1163=0),100000,G1163)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1161>=E1166,E1162>=E1166,E1163>=E1166,F1161>=F1166,F1162>=F1166,F1163>=F1166),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1161","v":"Each"},0,{"$f":"E1166","v":0},0,{"$f":"+H1161","v":"Dollar"},{"$f":"+I1161","v":0},null,null,{"$f":"L1161","v":1},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1161","v":0},{"$f":"+I1161","v":0},{"$f":"IF(T1166=0,0,S1166/T1166)","v":0},{"$f":"+G1169","v":0},{"$f":"+G1161","v":0},{"$f":"IF(ISERROR(W1166-V1166),0,+W1166-V1166)","v":0},{"$f":"+L1169","v":1},{"$f":"+X1166*Y1166","v":0},{"$f":"IF(OR(C1161=0,U1166=0),0,+Z1166/U1166)","v":0},{"$f":"IF(AA1166<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1160=\"N/A\",\"\",IF(MIN(AF1161:AF1163)<=G1166,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1166","v":0},{"$f":"+T1166","v":0},{"$f":"IF(T1167=0,0,S1167/T1167)","v":0},{"$f":"+G1170","v":0},{"$f":"+W1166","v":0},{"$f":"IF(ISERROR(W1167-V1167),0,+W1167-V1167)","v":0},{"$f":"+L1170","v":1},{"$f":"+X1167*Y1167","v":0},{"$f":"IF(OR(C1161=0,U1167=0),0,+Z1167/U1167)","v":0},{"$f":"IF(AA1167<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1161","v":"Each"},0,{"$f":"E1169","v":0},0,{"$f":"+H1161","v":"Dollar"},{"$f":"+I1161","v":0},null,null,{"$f":"L1161","v":1},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1162","v":"Each"},0,0,0,{"$f":"+H1161","v":"Dollar"},0,null,null,{"$f":"L1161","v":1},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1166>0,OR(G1169>0,G1170>0)),IF(OR(G1166=G1169,G1166=G1170),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1162","v":0},{"$f":"+I1162","v":0},{"$f":"IF(T1171=0,0,S1171/T1171)","v":0},{"$f":"+V1166","v":0},{"$f":"+G1162","v":0},{"$f":"IF(ISERROR(W1171-V1171),0,+W1171-V1171)","v":0},{"$f":"+L1169","v":1},{"$f":"+X1171*Y1171","v":0},{"$f":"IF(OR(C1162=0,U1171=0),0,+Z1171/U1171)","v":0},{"$f":"IF(AA1171<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1171","v":0},{"$f":"+T1171","v":0},{"$f":"IF(T1172=0,0,S1172/T1172)","v":0},{"$f":"+V1167","v":0},{"$f":"+W1171","v":0},{"$f":"IF(ISERROR(W1172-V1172),0,+W1172-V1172)","v":0},{"$f":"+L1170","v":1},{"$f":"+X1172*Y1172","v":0},{"$f":"IF(OR(C1162=0,U1172=0),0,+Z1172/U1172)","v":0},{"$f":"IF(AA1172<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1176=\"Yes\",C1176<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1176=\"Yes\",C1176>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1177=\"Yes\",C1177<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1177=\"Yes\",C1177>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1168","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1176=Pass,D1177=Pass),IF(C1176<C1177,Yes,No),IF(D1176=Pass,Yes,No))","v":"No"},{"$f":"IF(B1169=\"\",\"\",A1169&\": \"&B1169)","v":""},{"$f":"+AA1161","v":0},{"$f":"+AB1161","v":"N/A"},null,{"$f":"IF(OR(AB1161=\"Fail\",AB1161=\"N/A\"),0,AA1166)","v":0},{"$f":"IF(F1176=0,\"\",AB1166)","v":""},{"$f":"IF(OR(AB1161=\"Fail\",AB1161=\"N/A\"),0,AA1171)","v":0},{"$f":"IF(H1176=0,\"\",AB1171)","v":""},{"$f":"IF(OR(AB1161=\"Fail\",AB1161=\"N/A\"),0,AA1176)","v":0},{"$f":"IF(J1176=0,\"\",AB1176)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1163","v":0},{"$f":"+I1163","v":0},{"$f":"IF(T1176=0,0,S1176/T1176)","v":0},{"$f":"+V1171","v":0},{"$f":"+G1163","v":0},{"$f":"IF(ISERROR(W1176-V1176),0,+W1176-V1176)","v":0},{"$f":"+L1169","v":1},{"$f":"+X1176*Y1176","v":0},{"$f":"IF(OR(C1163=0,U1176=0),0,+Z1176/U1176)","v":0},{"$f":"IF(AA1176<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1176=No,D1177=Pass),Yes,No)","v":"No"},{"$f":"IF(B1170=\"\",\"\",A1170&\": \"&B1170)","v":""},{"$f":"IF(AA1162=100,0,+AA1162)","v":0},{"$f":"IF(AA1162=100,\"\",+AB1162)","v":"N/A"},null,{"$f":"IF(OR(AB1162=\"Fail\",AB1162=\"N/A\"),0,AA1167)","v":0},{"$f":"IF(F1177=0,\"\",AB1167)","v":""},{"$f":"IF(OR(AB1162=\"Fail\",AB1162=\"N/A\"),0,AA1172)","v":0},{"$f":"IF(H1177=0,\"\",AB1172)","v":""},{"$f":"IF(OR(AB1162=\"Fail\",AB1162=\"N/A\"),0,AA1177)","v":0},{"$f":"IF(J1177=0,\"\",AB1177)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1176","v":0},{"$f":"+T1176","v":0},{"$f":"IF(T1177=0,0,S1177/T1177)","v":0},{"$f":"+V1172","v":0},{"$f":"+W1176","v":0},{"$f":"IF(ISERROR(W1177-V1177),0,+W1177-V1177)","v":0},{"$f":"+L1170","v":1},{"$f":"+X1177*Y1177","v":0},{"$f":"IF(OR(C1163=0,U1177=0),0,+Z1177/U1177)","v":0},{"$f":"IF(AA1177<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1176=Yes,'Cap Needs Input'!A1177=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1170=0,I1169=0),\" \",IF(OR(I1170<>I1166,I1169<>I1166),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1181<>AE1179,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1178=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1176=Yes,B1176,IF(A1177=Yes,B1177,A1166&\": \"&B1166))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1181=B1176,1,IF(B1181=B1177,2,3))","v":3},{"$f":"IF(A1176=Yes,B1176,IF(A1177=Yes,B1177,A1166&\": \"&B1166))","v":"T: "},{"$f":"CHOOSE($A1181,D1169,D1170,D1166)","v":"Each"},{"$f":"CHOOSE($A1181,F1169,F1170,F1166)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1176","v":""},{"$f":"+B1177","v":""},{"$f":"A1166&\": \"&B1166","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1181=$T$2,G1182<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1181=$T$2,G1183<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1181=$T$2,G1184<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1184=\"Traditional\",B1181<>A1166&\": \"&B1166,B1181<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1184=\"Green\",B1181=A1166&\": \"&B1166,B1181<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,null,null,null,null,"Replace When?: for flag comparisons"]
[{"$f":"IF(C1161=0,0,C1161)","v":0},{"$f":"IF(B1161=0,\"\",A1161&\": \"&B1161)","v":""},{"$f":"IF(B1187=\"\",\"\",IF(K1161=\"Replace\",$Q$2,IF(OR(F1176>$W$1,F1177>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1187=\"\",\"\",G1184)","v":""},null,{"$f":"IF(B1187=\"\",\"\",B1181)","v":""},null,null,{"$f":"IF(B1187=\"\",0,D1181)","v":0},{"$f":"IF(B1187=\"\",0,CHOOSE(A1181,I1169,I1170,I1166))","v":0},{"$f":"IF(C1187<>W1187,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1187=\"\",\"\",IF(K1161=\"Replace\",$Q$2,IF(OR(F1176>$W$1,F1177>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1162=0,0,C1162)","v":0},{"$f":"IF(B1162=0,\"\",A1162&\": \"&B1162)","v":""},{"$f":"IF(B1188=\"\",\"\",IF(K1162=\"Replace\",$Q$2,IF(OR(H1176>$W$1,H1177>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1188=\"\",\"\",E1187)","v":""},null,{"$f":"IF(B1188=\"\",\"\",G1187)","v":""},null,null,{"$f":"IF(B1188=\"\",0,J1187)","v":0},{"$f":"IF(B1188=\"\",0,K1187)","v":0},{"$f":"IF(C1188<>W1188,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1188=\"\",\"\",IF(K1162=\"Replace\",$Q$2,IF(OR(H1176>$W$1,H1177>$W$1),$Q$2,$R$2)))","v":""}]
[{"$f":"IF(C1163=0,0,C1163)","v":0},{"$f":"IF(B1163=0,\"\",A1163&\": \"&B1163)","v":""},{"$f":"IF(B1189=\"\",\"\",IF(K1163=\"Replace\",$Q$2,IF(OR(J1176>$W$1,J1177>$W$1),$Q$2,$R$2)))","v":""},null,{"$f":"IF(B1189=\"\",\"\",E1188)","v":""},null,{"$f":"IF(B1189=\"\",\"\",G1188)","v":""},null,null,{"$f":"IF(B1189=\"\",0,J1188)","v":0},{"$f":"IF(B1189=\"\",0,K1188)","v":0},{"$f":"IF(C1189<>W1189,\"*\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B1189=\"\",\"\",IF(K1163=\"Replace\",$Q$2,IF(OR(J1176>$W$1,J1177>$W$1),$Q$2,$R$2)))","v":""}]
[null,null,{"$f":"IF(OR(C1187<>W1187,C1188<>W1188,C1189<>W1189),\"* Model calculations indicate at least one replacement timing difference. Please evaluate.\",\"\")","v":""}]
["Interior Lighting 1: Lightbulbs (In Unit)",null,"Utility Paid By:",{"$f":"StartInput!F72","v":0},null,"Utility is:",{"$f":"StartInput!$E$72","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E1194","v":0},0,"KWH",0,null,null,{"$f":"IF(D1191=\"Tenant\",IF(ISERROR(VLOOKUP(H1194,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H1194,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H1194,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H1194,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I1194=0,\"N/A\",MAX(0,((J1194+I1194-Year1)*365)/(I1194*365)))","v":"N/A"},{"$f":"+J1194+I1194","v":0},"Payback on Green #1",{"$f":"+I1202","v":0},{"$f":"IF(Q1194=0,0,VLOOKUP(Q1194,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1199","v":0},{"$f":"+F1202","v":0},{"$f":"+L1202","v":0},{"$f":"+G1199","v":0},{"$f":"+G1202","v":0},{"$f":"+S1194-T1194","v":0},{"$f":"+V1194-W1194","v":0},{"$f":"+Y1194*U1194","v":0},{"$f":"IF(AND(G1199>0,G1202>0),IF(Y1194=0,99,IF(Q1194=0,100,IF(AND(X1194=0,Z1194=0),0,IF(Z1194=0,0,+-X1194/Z1194)))),0)","v":0},{"$f":"IF(AA1194=0,\"N/A\",IF(AA1194>=R1194,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1194=\"\",B1194=0),G1194=0),100000,G1194)","v":100000}]
["E2",null,0,{"$f":"+D1194","v":"Units"},0,{"$f":"E1195","v":0},0,{"$f":"+H1194","v":"KWH"},0,null,null,{"$f":"L1194","v":0},null,{"$f":"IF(I1195=0,\"N/A\",MAX(0,((J1195+I1195-Year1)*365)/(I1195*365)))","v":"N/A"},{"$f":"+J1195+I1195","v":0},"Payback on Green #2",{"$f":"+I1203","v":0},{"$f":"IF(Q1195=0,0,VLOOKUP(Q1195,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1194","v":0},{"$f":"+F1203","v":0},{"$f":"+L1203","v":0},{"$f":"+V1194","v":0},{"$f":"+G1203","v":0},{"$f":"+S1195-T1195","v":0},{"$f":"+V1195-W1195","v":0},{"$f":"+Y1195*U1195","v":0},{"$f":"IF(AND(G1199>0,G1203>0),IF(Y1195=0,99,IF(Q1195=0,100,IF(AND(X1195=0,Z1195=0),0,IF(Z1195=0,0,+-X1195/Z1195)))),0)","v":0},{"$f":"IF(AA1195=0,\"N/A\",IF(AA1195>=R1195,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1195=\"\",B1195=0),G1195=0),100000,G1195)","v":100000}]
["E3",null,0,{"$f":"+D1195","v":"Units"},0,{"$f":"E1196","v":0},0,{"$f":"+H1194","v":"KWH"},0,null,null,{"$f":"L1194","v":0},null,{"$f":"IF(I1196=0,\"N/A\",MAX(0,((J1196+I1196-Year1)*365)/(I1196*365)))","v":"N/A"},{"$f":"+J1196+I1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1196=\"\",B1196=0),G1196=0),100000,G1196)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1194>=E1199,E1195>=E1199,E1196>=E1199,F1194>=F1199,F1195>=F1199,F1196>=F1199),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1194","v":"Units"},0,{"$f":"E1199","v":0},0,{"$f":"+H1194","v":"KWH"},{"$f":"+I1194","v":0},null,null,{"$f":"L1194","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1194","v":0},{"$f":"+I1194","v":0},{"$f":"IF(T1199=0,0,S1199/T1199)","v":0},{"$f":"+G1202","v":0},{"$f":"+G1194","v":0},{"$f":"IF(ISERROR(W1199-V1199),0,+W1199-V1199)","v":0},{"$f":"+L1202","v":0},{"$f":"+X1199*Y1199","v":0},{"$f":"IF(OR(C1194=0,U1199=0),0,+Z1199/U1199)","v":0},{"$f":"IF(AA1199<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1193=\"N/A\",\"\",IF(MIN(AF1194:AF1196)<=G1199,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1199","v":0},{"$f":"+T1199","v":0},{"$f":"IF(T1200=0,0,S1200/T1200)","v":0},{"$f":"+G1203","v":0},{"$f":"+W1199","v":0},{"$f":"IF(ISERROR(W1200-V1200),0,+W1200-V1200)","v":0},{"$f":"+L1203","v":0},{"$f":"+X1200*Y1200","v":0},{"$f":"IF(OR(C1194=0,U1200=0),0,+Z1200/U1200)","v":0},{"$f":"IF(AA1200<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1194","v":"Units"},0,{"$f":"E1202","v":0},0,{"$f":"+H1194","v":"KWH"},{"$f":"+I1194","v":0},null,null,{"$f":"L1194","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1195","v":"Units"},0,{"$f":"E1203","v":0},0,{"$f":"+H1194","v":"KWH"},{"$f":"I1194","v":0},null,null,{"$f":"L1194","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1199>0,OR(G1202>0,G1203>0)),IF(OR(G1199=G1202,G1199=G1203),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1195","v":0},{"$f":"+I1195","v":0},{"$f":"IF(T1204=0,0,S1204/T1204)","v":0},{"$f":"+V1199","v":0},{"$f":"+G1195","v":0},{"$f":"IF(ISERROR(W1204-V1204),0,+W1204-V1204)","v":0},{"$f":"+L1202","v":0},{"$f":"+X1204*Y1204","v":0},{"$f":"IF(OR(C1195=0,U1204=0),0,+Z1204/U1204)","v":0},{"$f":"IF(AA1204<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1204","v":0},{"$f":"+T1204","v":0},{"$f":"IF(T1205=0,0,S1205/T1205)","v":0},{"$f":"+V1200","v":0},{"$f":"+W1204","v":0},{"$f":"IF(ISERROR(W1205-V1205),0,+W1205-V1205)","v":0},{"$f":"+L1203","v":0},{"$f":"+X1205*Y1205","v":0},{"$f":"IF(OR(C1195=0,U1205=0),0,+Z1205/U1205)","v":0},{"$f":"IF(AA1205<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1209=\"Yes\",C1209<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1209=\"Yes\",C1209>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1210=\"Yes\",C1210<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1210=\"Yes\",C1210>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1201","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1209=Pass,D1210=Pass),IF(C1209<C1210,Yes,No),IF(D1209=Pass,Yes,No))","v":"No"},{"$f":"IF(B1202=\"\",\"\",A1202&\": \"&B1202)","v":""},{"$f":"+AA1194","v":0},{"$f":"+AB1194","v":"N/A"},null,{"$f":"IF(OR(AB1194=\"Fail\",AB1194=\"N/A\"),0,AA1199)","v":0},{"$f":"IF(F1209=0,\"\",AB1199)","v":""},{"$f":"IF(OR(AB1194=\"Fail\",AB1194=\"N/A\"),0,AA1204)","v":0},{"$f":"IF(H1209=0,\"\",AB1204)","v":""},{"$f":"IF(OR(AB1194=\"Fail\",AB1194=\"N/A\"),0,AA1209)","v":0},{"$f":"IF(J1209=0,\"\",AB1209)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1196","v":0},{"$f":"+I1196","v":0},{"$f":"IF(T1209=0,0,S1209/T1209)","v":0},{"$f":"+V1204","v":0},{"$f":"+G1196","v":0},{"$f":"IF(ISERROR(W1209-V1209),0,+W1209-V1209)","v":0},{"$f":"+L1202","v":0},{"$f":"+X1209*Y1209","v":0},{"$f":"IF(OR(C1196=0,U1209=0),0,+Z1209/U1209)","v":0},{"$f":"IF(AA1209<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1209=No,D1210=Pass),Yes,No)","v":"No"},{"$f":"IF(B1203=\"\",\"\",A1203&\": \"&B1203)","v":""},{"$f":"IF(AA1195=100,0,+AA1195)","v":0},{"$f":"IF(AA1195=100,\"\",+AB1195)","v":"N/A"},null,{"$f":"IF(OR(AB1195=\"Fail\",AB1195=\"N/A\"),0,AA1200)","v":0},{"$f":"IF(F1210=0,\"\",AB1200)","v":""},{"$f":"IF(OR(AB1195=\"Fail\",AB1195=\"N/A\"),0,AA1205)","v":0},{"$f":"IF(H1210=0,\"\",AB1205)","v":""},{"$f":"IF(OR(AB1195=\"Fail\",AB1195=\"N/A\"),0,AA1210)","v":0},{"$f":"IF(J1210=0,\"\",AB1210)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1209","v":0},{"$f":"+T1209","v":0},{"$f":"IF(T1210=0,0,S1210/T1210)","v":0},{"$f":"+V1205","v":0},{"$f":"+W1209","v":0},{"$f":"IF(ISERROR(W1210-V1210),0,+W1210-V1210)","v":0},{"$f":"+L1203","v":0},{"$f":"+X1210*Y1210","v":0},{"$f":"IF(OR(C1196=0,U1210=0),0,+Z1210/U1210)","v":0},{"$f":"IF(AA1210<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1209=Yes,'Cap Needs Input'!A1210=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1203=0,I1202=0),\" \",IF(OR(I1203<>I1199,I1202<>I1199),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1214<>AE1212,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1211=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1209=Yes,B1209,IF(A1210=Yes,B1210,A1199&\": \"&B1199))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1214=B1209,1,IF(B1214=B1210,2,3))","v":3},{"$f":"IF(A1209=Yes,B1209,IF(A1210=Yes,B1210,A1199&\": \"&B1199))","v":"T: "},{"$f":"CHOOSE($A1214,D1202,D1203,D1199)","v":"Units"},{"$f":"CHOOSE($A1214,F1202,F1203,F1199)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1209","v":""},{"$f":"+B1210","v":""},{"$f":"A1199&\": \"&B1199","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1214=$T$2,G1215<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1214=$T$2,G1216<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1214=$T$2,G1217<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1217=\"Traditional\",B1214<>A1199&\": \"&B1199,B1214<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1217=\"Green\",B1214=A1199&\": \"&B1199,B1214<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1194=0,0,C1194)","v":0},{"$f":"IF(B1194=0,\"\",A1194&\": \"&B1194)","v":""},{"$f":"IF(A1220=0,\"\",IF(O1194<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1220=\"\",\"\",G1217)","v":""},null,{"$f":"IF(B1220=\"\",\"\",B1214)","v":""},null,null,{"$f":"IF(B1220=\"\",0,D1214)","v":0},{"$f":"IF(B1220=\"\",0,CHOOSE(A1214,I1202,I1203,I1199))","v":0},{"$f":"IF(AND(C1220=\"End of Cycle\",S1220=\"Now\"),\"***\",IF(AND(C1220=\"Now\",S1220=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1220=0,\"\",IF(O1194<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1195=0,0,C1195)","v":0},{"$f":"IF(B1195=0,\"\",A1195&\": \"&B1195)","v":""},{"$f":"IF(A1221=0,\"\",IF(O1195<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1221=\"\",\"\",E1220)","v":""},null,{"$f":"IF(B1221=\"\",\"\",G1220)","v":""},null,null,{"$f":"IF(B1221=\"\",0,J1220)","v":0},{"$f":"IF(B1221=\"\",0,K1220)","v":0},{"$f":"IF(AND(C1221=\"End of Cycle\",S1221=\"Now\"),\"***\",IF(AND(C1221=\"Now\",S1221=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1221=0,\"\",IF(O1195<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1196=0,0,C1196)","v":0},{"$f":"IF(B1196=0,\"\",A1196&\": \"&B1196)","v":""},{"$f":"IF(A1222=0,\"\",IF(O1196<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1222=\"\",\"\",E1221)","v":""},null,{"$f":"IF(B1222=\"\",\"\",G1221)","v":""},null,null,{"$f":"IF(B1222=\"\",0,J1221)","v":0},{"$f":"IF(B1222=\"\",0,K1221)","v":0},{"$f":"IF(AND(C1222=\"End of Cycle\",S1222=\"Now\"),\"***\",IF(AND(C1222=\"Now\",S1222=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1222=0,\"\",IF(O1196<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1220=\"Now\",S1220=\"End of Cycle\"),AND(C1221=\"Now\",S1221=\"End of Cycle\"),AND(C1222=\"Now\",S1222=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1220=\"End of Cycle\",S1220=\"Now\"),AND(C1221=\"End of Cycle\",S1221=\"Now\"),AND(C1222=\"End of Cycle\",S1222=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Interior Lighting 1: Fixtures (In Unit)",null,"Utility Paid By:",{"$f":"D1191","v":0},null,"Utility is:",{"$f":"StartInput!$E$72","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1227","v":0},0,"KWH",0,null,null,{"$f":"IF(D1224=\"Tenant\",IF(ISERROR(VLOOKUP(H1227,StartInput!$E$58:$G$66,2,FALSE)),0,VLOOKUP(H1227,StartInput!$E$58:$G$66,2,FALSE)),IF(ISERROR(VLOOKUP(H1227,StartInput!$E$58:$G$66,3,FALSE)),0,VLOOKUP(H1227,StartInput!$E$58:$G$66,3,FALSE)))","v":0},null,{"$f":"IF(I1227=0,\"N/A\",MAX(0,((J1227+I1227-Year1)*365)/(I1227*365)))","v":"N/A"},{"$f":"+J1227+I1227","v":0},"Payback on Green #1",{"$f":"+I1235","v":0},{"$f":"IF(Q1227=0,0,VLOOKUP(Q1227,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1232","v":0},{"$f":"+F1235","v":0},{"$f":"+L1235","v":0},{"$f":"+G1232","v":0},{"$f":"+G1235","v":0},{"$f":"+S1227-T1227","v":0},{"$f":"+V1227-W1227","v":0},{"$f":"+Y1227*U1227","v":0},{"$f":"IF(AND(G1232>0,G1235>0),IF(Y1227=0,99,IF(Q1227=0,100,IF(AND(X1227=0,Z1227=0),0,IF(Z1227=0,0,+-X1227/Z1227)))),0)","v":0},{"$f":"IF(AA1227=0,\"N/A\",IF(AA1227>=R1227,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1227=\"\",B1227=0),G1227=0),100000,G1227)","v":100000}]
["E2",null,0,{"$f":"+D1227","v":"Each"},0,{"$f":"E1228","v":0},0,{"$f":"+H1227","v":"KWH"},0,null,null,{"$f":"L1227","v":0},null,{"$f":"IF(I1228=0,\"N/A\",MAX(0,((J1228+I1228-Year1)*365)/(I1228*365)))","v":"N/A"},{"$f":"+J1228+I1228","v":0},"Payback on Green #2",{"$f":"+I1236","v":0},{"$f":"IF(Q1228=0,0,VLOOKUP(Q1228,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1227","v":0},{"$f":"+F1236","v":0},{"$f":"+L1236","v":0},{"$f":"+V1227","v":0},{"$f":"+G1236","v":0},{"$f":"+S1228-T1228","v":0},{"$f":"+V1228-W1228","v":0},{"$f":"+Y1228*U1228","v":0},{"$f":"IF(AND(G1232>0,G1236>0),IF(Y1228=0,99,IF(Q1228=0,100,IF(AND(X1228=0,Z1228=0),0,IF(Z1228=0,0,+-X1228/Z1228)))),0)","v":0},{"$f":"IF(AA1228=0,\"N/A\",IF(AA1228>=R1228,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1228=\"\",B1228=0),G1228=0),100000,G1228)","v":100000}]
["E3",null,0,{"$f":"+D1228","v":"Each"},0,0,0,{"$f":"+H1227","v":"KWH"},0,null,null,{"$f":"L1227","v":0},null,{"$f":"IF(I1229=0,\"N/A\",MAX(0,((J1229+I1229-Year1)*365)/(I1229*365)))","v":"N/A"},{"$f":"+J1229+I1229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1229=\"\",B1229=0),G1229=0),100000,G1229)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1227>=E1232,E1228>=E1232,E1229>=E1232,F1227>=F1232,F1228>=F1232,F1229>=F1232),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1227","v":"Each"},0,{"$f":"E1232","v":0},0,{"$f":"+H1227","v":"KWH"},{"$f":"+I1227","v":0},null,null,{"$f":"L1227","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1227","v":0},{"$f":"+I1227","v":0},{"$f":"IF(T1232=0,0,S1232/T1232)","v":0},{"$f":"+G1235","v":0},{"$f":"+G1227","v":0},{"$f":"IF(ISERROR(W1232-V1232),0,+W1232-V1232)","v":0},{"$f":"+L1235","v":0},{"$f":"+X1232*Y1232","v":0},{"$f":"IF(OR(C1227=0,U1232=0),0,+Z1232/U1232)","v":0},{"$f":"IF(AA1232<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1226=\"N/A\",\"\",IF(MIN(AF1227:AF1229)<=G1232,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1232","v":0},{"$f":"+T1232","v":0},{"$f":"IF(T1233=0,0,S1233/T1233)","v":0},{"$f":"+G1236","v":0},{"$f":"+W1232","v":0},{"$f":"IF(ISERROR(W1233-V1233),0,+W1233-V1233)","v":0},{"$f":"+L1236","v":0},{"$f":"+X1233*Y1233","v":0},{"$f":"IF(OR(C1227=0,U1233=0),0,+Z1233/U1233)","v":0},{"$f":"IF(AA1233<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1227","v":"Each"},0,{"$f":"E1235","v":0},0,{"$f":"+H1227","v":"KWH"},{"$f":"+I1227","v":0},null,null,{"$f":"L1227","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1228","v":"Each"},0,0,0,{"$f":"+H1227","v":"KWH"},null,null,null,{"$f":"L1227","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1232>0,OR(G1235>0,G1236>0)),IF(OR(G1232=G1235,G1232=G1236),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1228","v":0},{"$f":"+I1228","v":0},{"$f":"IF(T1237=0,0,S1237/T1237)","v":0},{"$f":"+V1232","v":0},{"$f":"+G1228","v":0},{"$f":"IF(ISERROR(W1237-V1237),0,+W1237-V1237)","v":0},{"$f":"+L1235","v":0},{"$f":"+X1237*Y1237","v":0},{"$f":"IF(OR(C1228=0,U1237=0),0,+Z1237/U1237)","v":0},{"$f":"IF(AA1237<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1237","v":0},{"$f":"+T1237","v":0},{"$f":"IF(T1238=0,0,S1238/T1238)","v":0},{"$f":"+V1233","v":0},{"$f":"+W1237","v":0},{"$f":"IF(ISERROR(W1238-V1238),0,+W1238-V1238)","v":0},{"$f":"+L1236","v":0},{"$f":"+X1238*Y1238","v":0},{"$f":"IF(OR(C1228=0,U1238=0),0,+Z1238/U1238)","v":0},{"$f":"IF(AA1238<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1242=\"Yes\",C1242<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1242=\"Yes\",C1242>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1243=\"Yes\",C1243<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1243=\"Yes\",C1243>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1234","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1242=Pass,D1243=Pass),IF(C1242<C1243,Yes,No),IF(D1242=Pass,Yes,No))","v":"No"},{"$f":"IF(B1235=\"\",\"\",A1235&\": \"&B1235)","v":""},{"$f":"+AA1227","v":0},{"$f":"+AB1227","v":"N/A"},null,{"$f":"IF(OR(AB1227=\"Fail\",AB1227=\"N/A\"),0,AA1232)","v":0},{"$f":"IF(F1242=0,\"\",AB1232)","v":""},{"$f":"IF(OR(AB1227=\"Fail\",AB1227=\"N/A\"),0,AA1237)","v":0},{"$f":"IF(H1242=0,\"\",AB1237)","v":""},{"$f":"IF(OR(AB1227=\"Fail\",AB1227=\"N/A\"),0,AA1242)","v":0},{"$f":"IF(J1242=0,\"\",AB1242)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1229","v":0},{"$f":"+I1229","v":0},{"$f":"IF(T1242=0,0,S1242/T1242)","v":0},{"$f":"+V1237","v":0},{"$f":"+G1229","v":0},{"$f":"IF(ISERROR(W1242-V1242),0,+W1242-V1242)","v":0},{"$f":"+L1235","v":0},{"$f":"+X1242*Y1242","v":0},{"$f":"IF(OR(C1229=0,U1242=0),0,+Z1242/U1242)","v":0},{"$f":"IF(AA1242<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1242=No,D1243=Pass),Yes,No)","v":"No"},{"$f":"IF(B1236=\"\",\"\",A1236&\": \"&B1236)","v":""},{"$f":"IF(AA1228=100,0,+AA1228)","v":0},{"$f":"IF(AA1228=100,\"\",+AB1228)","v":"N/A"},null,{"$f":"IF(OR(AB1228=\"Fail\",AB1228=\"N/A\"),0,AA1233)","v":0},{"$f":"IF(F1243=0,\"\",AB1233)","v":""},{"$f":"IF(OR(AB1228=\"Fail\",AB1228=\"N/A\"),0,AA1238)","v":0},{"$f":"IF(H1243=0,\"\",AB1238)","v":""},{"$f":"IF(OR(AB1228=\"Fail\",AB1228=\"N/A\"),0,AA1243)","v":0},{"$f":"IF(J1243=0,\"\",AB1243)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1242","v":0},{"$f":"+T1242","v":0},{"$f":"IF(T1243=0,0,S1243/T1243)","v":0},{"$f":"+V1238","v":0},{"$f":"+W1242","v":0},{"$f":"IF(ISERROR(W1243-V1243),0,+W1243-V1243)","v":0},{"$f":"+L1236","v":0},{"$f":"+X1243*Y1243","v":0},{"$f":"IF(OR(C1229=0,U1243=0),0,+Z1243/U1243)","v":0},{"$f":"IF(AA1243<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1242=Yes,'Cap Needs Input'!A1243=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1236=0,I1235=0),\" \",IF(OR(I1236<>I1232,I1235<>I1232),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1247<>AE1245,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1244=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1242=Yes,B1242,IF(A1243=Yes,B1243,A1232&\": \"&B1232))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1247=B1242,1,IF(B1247=B1243,2,3))","v":3},{"$f":"IF(A1242=Yes,B1242,IF(A1243=Yes,B1243,A1232&\": \"&B1232))","v":"T: "},{"$f":"CHOOSE($A1247,D1235,D1236,D1232)","v":"Each"},{"$f":"CHOOSE($A1247,F1235,F1236,F1232)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1242","v":""},{"$f":"+B1243","v":""},{"$f":"A1232&\": \"&B1232","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1247=$T$2,G1248<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1247=$T$2,G1249<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1247=$T$2,G1250<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1250=\"Traditional\",B1247<>A1232&\": \"&B1232,B1247<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1250=\"Green\",B1247=A1232&\": \"&B1232,B1247<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1227=0,0,C1227)","v":0},{"$f":"IF(B1227=0,\"\",A1227&\": \"&B1227)","v":""},{"$f":"IF(A1253=0,\"\",IF(O1227<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1253=\"\",\"\",G1250)","v":""},null,{"$f":"IF(B1253=\"\",\"\",B1247)","v":""},null,null,{"$f":"IF(B1253=\"\",0,D1247)","v":0},{"$f":"IF(B1253=\"\",0,CHOOSE(A1247,I1235,I1236,I1232))","v":0},{"$f":"IF(AND(C1253=\"End of Cycle\",S1253=\"Now\"),\"***\",IF(AND(C1253=\"Now\",S1253=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1253=0,\"\",IF(O1227<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1228=0,0,C1228)","v":0},{"$f":"IF(B1228=0,\"\",A1228&\": \"&B1228)","v":""},{"$f":"IF(A1254=0,\"\",IF(O1228<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1254=\"\",\"\",E1253)","v":""},null,{"$f":"IF(B1254=\"\",\"\",G1253)","v":""},null,null,{"$f":"IF(B1254=\"\",0,J1253)","v":0},{"$f":"IF(B1254=\"\",0,K1253)","v":0},{"$f":"IF(AND(C1254=\"End of Cycle\",S1254=\"Now\"),\"***\",IF(AND(C1254=\"Now\",S1254=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1254=0,\"\",IF(O1228<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1229=0,0,C1229)","v":0},{"$f":"IF(B1229=0,\"\",A1229&\": \"&B1229)","v":""},{"$f":"IF(A1255=0,\"\",IF(O1229<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1255=\"\",\"\",E1254)","v":""},null,{"$f":"IF(B1255=\"\",\"\",G1254)","v":""},null,null,{"$f":"IF(B1255=\"\",0,J1254)","v":0},{"$f":"IF(B1255=\"\",0,K1254)","v":0},{"$f":"IF(AND(C1255=\"End of Cycle\",S1255=\"Now\"),\"***\",IF(AND(C1255=\"Now\",S1255=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1255=0,\"\",IF(O1229<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1253=\"Now\",S1253=\"End of Cycle\"),AND(C1254=\"Now\",S1254=\"End of Cycle\"),AND(C1255=\"Now\",S1255=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1253=\"End of Cycle\",S1253=\"Now\"),AND(C1254=\"End of Cycle\",S1254=\"Now\"),AND(C1255=\"End of Cycle\",S1255=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Inter. Lighting 2: Lightbulbs (Com. Area)",null,"Utility Paid By:",{"$f":"D1290","v":"Owner"},null,"Utility is:",{"$f":"StartInput!$E$81","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E1260","v":0},0,"KWH",0,null,null,{"$f":"StartInput!G59","v":0},null,{"$f":"IF(I1260=0,\"N/A\",MAX(0,((J1260+I1260-Year1)*365)/(I1260*365)))","v":"N/A"},{"$f":"+J1260+I1260","v":0},"Payback on Green #1",{"$f":"+I1268","v":0},{"$f":"IF(Q1260=0,0,VLOOKUP(Q1260,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1265","v":0},{"$f":"+F1268","v":0},{"$f":"+L1268","v":0},{"$f":"+G1265","v":0},{"$f":"+G1268","v":0},{"$f":"+S1260-T1260","v":0},{"$f":"+V1260-W1260","v":0},{"$f":"+Y1260*U1260","v":0},{"$f":"IF(AND(G1265>0,G1268>0),IF(Y1260=0,99,IF(Q1260=0,100,IF(AND(X1260=0,Z1260=0),0,IF(Z1260=0,0,+-X1260/Z1260)))),0)","v":0},{"$f":"IF(AA1260=0,\"N/A\",IF(AA1260>=R1260,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1260=\"\",B1260=0),G1260=0),100000,G1260)","v":100000}]
["E2",null,0,{"$f":"+D1260","v":"Units"},0,{"$f":"E1261","v":0},0,{"$f":"+H1260","v":"KWH"},0,null,null,{"$f":"L1260","v":0},null,{"$f":"IF(I1261=0,\"N/A\",MAX(0,((J1261+I1261-Year1)*365)/(I1261*365)))","v":"N/A"},{"$f":"+J1261+I1261","v":0},"Payback on Green #2",{"$f":"+I1269","v":0},{"$f":"IF(Q1261=0,0,VLOOKUP(Q1261,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1260","v":0},{"$f":"+F1269","v":0},{"$f":"+L1269","v":0},{"$f":"+V1260","v":0},{"$f":"+G1269","v":0},{"$f":"+S1261-T1261","v":0},{"$f":"+V1261-W1261","v":0},{"$f":"+Y1261*U1261","v":0},{"$f":"IF(AND(G1265>0,G1269>0),IF(Y1261=0,99,IF(Q1261=0,100,IF(AND(X1261=0,Z1261=0),0,IF(Z1261=0,0,+-X1261/Z1261)))),0)","v":0},{"$f":"IF(AA1261=0,\"N/A\",IF(AA1261>=R1261,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1261=\"\",B1261=0),G1261=0),100000,G1261)","v":100000}]
["E3",null,0,{"$f":"+D1261","v":"Units"},0,{"$f":"E1262","v":0},0,{"$f":"+H1260","v":"KWH"},0,null,null,{"$f":"L1260","v":0},null,{"$f":"IF(I1262=0,\"N/A\",MAX(0,((J1262+I1262-Year1)*365)/(I1262*365)))","v":"N/A"},{"$f":"+J1262+I1262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1262=\"\",B1262=0),G1262=0),100000,G1262)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1260>=E1265,E1261>=E1265,E1262>=E1265,F1260>=F1265,F1261>=F1265,F1262>=F1265),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1260","v":"Units"},0,{"$f":"E1265","v":0},0,{"$f":"+H1260","v":"KWH"},{"$f":"+I1260","v":0},null,null,{"$f":"L1260","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1260","v":0},{"$f":"+I1260","v":0},{"$f":"IF(T1265=0,0,S1265/T1265)","v":0},{"$f":"+G1268","v":0},{"$f":"+G1260","v":0},{"$f":"IF(ISERROR(W1265-V1265),0,+W1265-V1265)","v":0},{"$f":"+L1268","v":0},{"$f":"+X1265*Y1265","v":0},{"$f":"IF(OR(C1260=0,U1265=0),0,+Z1265/U1265)","v":0},{"$f":"IF(AA1265<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1259=\"N/A\",\"\",IF(MIN(AF1260:AF1262)<=G1265,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1265","v":0},{"$f":"+T1265","v":0},{"$f":"IF(T1266=0,0,S1266/T1266)","v":0},{"$f":"+G1269","v":0},{"$f":"+W1265","v":0},{"$f":"IF(ISERROR(W1266-V1266),0,+W1266-V1266)","v":0},{"$f":"+L1269","v":0},{"$f":"+X1266*Y1266","v":0},{"$f":"IF(OR(C1260=0,U1266=0),0,+Z1266/U1266)","v":0},{"$f":"IF(AA1266<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1260","v":"Units"},0,{"$f":"E1268","v":0},0,{"$f":"+H1260","v":"KWH"},{"$f":"+I1260","v":0},null,null,{"$f":"L1260","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1261","v":"Units"},0,{"$f":"E1269","v":0},0,{"$f":"+H1260","v":"KWH"},{"$f":"I1260","v":0},null,null,{"$f":"L1260","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1265>0,OR(G1268>0,G1269>0)),IF(OR(G1265=G1268,G1265=G1269),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1261","v":0},{"$f":"+I1261","v":0},{"$f":"IF(T1270=0,0,S1270/T1270)","v":0},{"$f":"+V1265","v":0},{"$f":"+G1261","v":0},{"$f":"IF(ISERROR(W1270-V1270),0,+W1270-V1270)","v":0},{"$f":"+L1268","v":0},{"$f":"+X1270*Y1270","v":0},{"$f":"IF(OR(C1261=0,U1270=0),0,+Z1270/U1270)","v":0},{"$f":"IF(AA1270<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1270","v":0},{"$f":"+T1270","v":0},{"$f":"IF(T1271=0,0,S1271/T1271)","v":0},{"$f":"+V1266","v":0},{"$f":"+W1270","v":0},{"$f":"IF(ISERROR(W1271-V1271),0,+W1271-V1271)","v":0},{"$f":"+L1269","v":0},{"$f":"+X1271*Y1271","v":0},{"$f":"IF(OR(C1261=0,U1271=0),0,+Z1271/U1271)","v":0},{"$f":"IF(AA1271<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1275=\"Yes\",C1275<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1275=\"Yes\",C1275>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1276=\"Yes\",C1276<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1276=\"Yes\",C1276>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1267","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1275=Pass,D1276=Pass),IF(C1275<C1276,Yes,No),IF(D1275=Pass,Yes,No))","v":"No"},{"$f":"IF(B1268=\"\",\"\",A1268&\": \"&B1268)","v":""},{"$f":"+AA1260","v":0},{"$f":"+AB1260","v":"N/A"},null,{"$f":"IF(OR(AB1260=\"Fail\",AB1260=\"N/A\"),0,AA1265)","v":0},{"$f":"IF(F1275=0,\"\",AB1265)","v":""},{"$f":"IF(OR(AB1260=\"Fail\",AB1260=\"N/A\"),0,AA1270)","v":0},{"$f":"IF(H1275=0,\"\",AB1270)","v":""},{"$f":"IF(OR(AB1260=\"Fail\",AB1260=\"N/A\"),0,AA1275)","v":0},{"$f":"IF(J1275=0,\"\",AB1275)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1262","v":0},{"$f":"+I1262","v":0},{"$f":"IF(T1275=0,0,S1275/T1275)","v":0},{"$f":"+V1270","v":0},{"$f":"+G1262","v":0},{"$f":"IF(ISERROR(W1275-V1275),0,+W1275-V1275)","v":0},{"$f":"+L1268","v":0},{"$f":"+X1275*Y1275","v":0},{"$f":"IF(OR(C1262=0,U1275=0),0,+Z1275/U1275)","v":0},{"$f":"IF(AA1275<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1275=No,D1276=Pass),Yes,No)","v":"No"},{"$f":"IF(B1269=\"\",\"\",A1269&\": \"&B1269)","v":""},{"$f":"IF(AA1261=100,0,+AA1261)","v":0},{"$f":"IF(AA1261=100,\"\",+AB1261)","v":"N/A"},null,{"$f":"IF(OR(AB1261=\"Fail\",AB1261=\"N/A\"),0,AA1266)","v":0},{"$f":"IF(F1276=0,\"\",AB1266)","v":""},{"$f":"IF(OR(AB1261=\"Fail\",AB1261=\"N/A\"),0,AA1271)","v":0},{"$f":"IF(H1276=0,\"\",AB1271)","v":""},{"$f":"IF(OR(AB1261=\"Fail\",AB1261=\"N/A\"),0,AA1276)","v":0},{"$f":"IF(J1276=0,\"\",AB1276)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1275","v":0},{"$f":"+T1275","v":0},{"$f":"IF(T1276=0,0,S1276/T1276)","v":0},{"$f":"+V1271","v":0},{"$f":"+W1275","v":0},{"$f":"IF(ISERROR(W1276-V1276),0,+W1276-V1276)","v":0},{"$f":"+L1269","v":0},{"$f":"+X1276*Y1276","v":0},{"$f":"IF(OR(C1262=0,U1276=0),0,+Z1276/U1276)","v":0},{"$f":"IF(AA1276<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1275=Yes,'Cap Needs Input'!A1276=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1269=0,I1268=0),\" \",IF(OR(I1269<>I1265,I1268<>I1265),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1280<>AE1278,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1277=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1275=Yes,B1275,IF(A1276=Yes,B1276,A1265&\": \"&B1265))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1280=B1275,1,IF(B1280=B1276,2,3))","v":3},{"$f":"IF(A1275=Yes,B1275,IF(A1276=Yes,B1276,A1265&\": \"&B1265))","v":"T: "},{"$f":"CHOOSE($A1280,D1268,D1269,D1265)","v":"Units"},{"$f":"CHOOSE($A1280,F1268,F1269,F1265)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1275","v":""},{"$f":"+B1276","v":""},{"$f":"A1265&\": \"&B1265","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1280=$T$2,G1281<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1280=$T$2,G1282<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1280=$T$2,G1283<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1283=\"Traditional\",B1280<>A1265&\": \"&B1265,B1280<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1283=\"Green\",B1280=A1265&\": \"&B1265,B1280<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1260=0,0,C1260)","v":0},{"$f":"IF(B1260=0,\"\",A1260&\": \"&B1260)","v":""},{"$f":"IF(A1286=0,\"\",IF(O1260<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1286=\"\",\"\",G1283)","v":""},null,{"$f":"IF(B1286=\"\",\"\",B1280)","v":""},null,null,{"$f":"IF(B1286=\"\",0,D1280)","v":0},{"$f":"IF(B1286=\"\",0,CHOOSE(A1280,I1268,I1269,I1265))","v":0},{"$f":"IF(AND(C1286=\"End of Cycle\",S1286=\"Now\"),\"***\",IF(AND(C1286=\"Now\",S1286=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1286=0,\"\",IF(O1260<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1261=0,0,C1261)","v":0},{"$f":"IF(B1261=0,\"\",A1261&\": \"&B1261)","v":""},{"$f":"IF(A1287=0,\"\",IF(O1261<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1287=\"\",\"\",E1286)","v":""},null,{"$f":"IF(B1287=\"\",\"\",G1286)","v":""},null,null,{"$f":"IF(B1287=\"\",0,J1286)","v":0},{"$f":"IF(B1287=\"\",0,K1286)","v":0},{"$f":"IF(AND(C1287=\"End of Cycle\",S1287=\"Now\"),\"***\",IF(AND(C1287=\"Now\",S1287=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1287=0,\"\",IF(O1261<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1262=0,0,C1262)","v":0},{"$f":"IF(B1262=0,\"\",A1262&\": \"&B1262)","v":""},{"$f":"IF(A1288=0,\"\",IF(O1262<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1288=\"\",\"\",E1287)","v":""},null,{"$f":"IF(B1288=\"\",\"\",G1287)","v":""},null,null,{"$f":"IF(B1288=\"\",0,J1287)","v":0},{"$f":"IF(B1288=\"\",0,K1287)","v":0},{"$f":"IF(AND(C1288=\"End of Cycle\",S1288=\"Now\"),\"***\",IF(AND(C1288=\"Now\",S1288=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1288=0,\"\",IF(O1262<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1286=\"Now\",S1286=\"End of Cycle\"),AND(C1287=\"Now\",S1287=\"End of Cycle\"),AND(C1288=\"Now\",S1288=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1286=\"End of Cycle\",S1286=\"Now\"),AND(C1287=\"End of Cycle\",S1287=\"Now\"),AND(C1288=\"End of Cycle\",S1288=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Inter. Lighting 2: Fixtures (Com. Area)",null,"Utility Paid By:",{"$f":"StartInput!F81","v":"Owner"},null,"Utility is:",{"$f":"StartInput!$E$81","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1293","v":0},0,"KWH",0,null,null,{"$f":"StartInput!G59","v":0},null,{"$f":"IF(I1293=0,\"N/A\",MAX(0,((J1293+I1293-Year1)*365)/(I1293*365)))","v":"N/A"},{"$f":"+J1293+I1293","v":0},"Payback on Green #1",{"$f":"+I1301","v":0},{"$f":"IF(Q1293=0,0,VLOOKUP(Q1293,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1298","v":0},{"$f":"+F1301","v":0},{"$f":"+L1301","v":0},{"$f":"+G1298","v":0},{"$f":"+G1301","v":0},{"$f":"+S1293-T1293","v":0},{"$f":"+V1293-W1293","v":0},{"$f":"+Y1293*U1293","v":0},{"$f":"IF(AND(G1298>0,G1301>0),IF(Y1293=0,99,IF(Q1293=0,100,IF(AND(X1293=0,Z1293=0),0,IF(Z1293=0,0,+-X1293/Z1293)))),0)","v":0},{"$f":"IF(AA1293=0,\"N/A\",IF(AA1293>=R1293,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1293=\"\",B1293=0),G1293=0),100000,G1293)","v":100000}]
["E2",null,0,{"$f":"+D1293","v":"Each"},0,{"$f":"E1294","v":0},0,{"$f":"+H1293","v":"KWH"},0,null,null,{"$f":"L1293","v":0},null,{"$f":"IF(I1294=0,\"N/A\",MAX(0,((J1294+I1294-Year1)*365)/(I1294*365)))","v":"N/A"},{"$f":"+J1294+I1294","v":0},"Payback on Green #2",{"$f":"+I1302","v":0},{"$f":"IF(Q1294=0,0,VLOOKUP(Q1294,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1293","v":0},{"$f":"+F1302","v":0},{"$f":"+L1302","v":0},{"$f":"+V1293","v":0},{"$f":"+G1302","v":0},{"$f":"+S1294-T1294","v":0},{"$f":"+V1294-W1294","v":0},{"$f":"+Y1294*U1294","v":0},{"$f":"IF(AND(G1298>0,G1302>0),IF(Y1294=0,99,IF(Q1294=0,100,IF(AND(X1294=0,Z1294=0),0,IF(Z1294=0,0,+-X1294/Z1294)))),0)","v":0},{"$f":"IF(AA1294=0,\"N/A\",IF(AA1294>=R1294,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1294=\"\",B1294=0),G1294=0),100000,G1294)","v":100000}]
["E3",null,0,{"$f":"+D1294","v":"Each"},0,0,0,{"$f":"+H1293","v":"KWH"},0,null,null,{"$f":"L1293","v":0},null,{"$f":"IF(I1295=0,\"N/A\",MAX(0,((J1295+I1295-Year1)*365)/(I1295*365)))","v":"N/A"},{"$f":"+J1295+I1295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1295=\"\",B1295=0),G1295=0),100000,G1295)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1293>=E1298,E1294>=E1298,E1295>=E1298,F1293>=F1298,F1294>=F1298,F1295>=F1298),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1293","v":"Each"},0,{"$f":"E1298","v":0},0,{"$f":"+H1293","v":"KWH"},{"$f":"+I1293","v":0},null,null,{"$f":"L1293","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1293","v":0},{"$f":"+I1293","v":0},{"$f":"IF(T1298=0,0,S1298/T1298)","v":0},{"$f":"+G1301","v":0},{"$f":"+G1293","v":0},{"$f":"IF(ISERROR(W1298-V1298),0,+W1298-V1298)","v":0},{"$f":"+L1301","v":0},{"$f":"+X1298*Y1298","v":0},{"$f":"IF(OR(C1293=0,U1298=0),0,+Z1298/U1298)","v":0},{"$f":"IF(AA1298<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1292=\"N/A\",\"\",IF(MIN(AF1293:AF1295)<=G1298,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1298","v":0},{"$f":"+T1298","v":0},{"$f":"IF(T1299=0,0,S1299/T1299)","v":0},{"$f":"+G1302","v":0},{"$f":"+W1298","v":0},{"$f":"IF(ISERROR(W1299-V1299),0,+W1299-V1299)","v":0},{"$f":"+L1302","v":0},{"$f":"+X1299*Y1299","v":0},{"$f":"IF(OR(C1293=0,U1299=0),0,+Z1299/U1299)","v":0},{"$f":"IF(AA1299<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1293","v":"Each"},0,{"$f":"E1301","v":0},0,{"$f":"+H1293","v":"KWH"},{"$f":"+I1293","v":0},null,null,{"$f":"L1293","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1294","v":"Each"},0,0,0,{"$f":"+H1293","v":"KWH"},null,null,null,{"$f":"L1293","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1298>0,OR(G1301>0,G1302>0)),IF(OR(G1298=G1301,G1298=G1302),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1294","v":0},{"$f":"+I1294","v":0},{"$f":"IF(T1303=0,0,S1303/T1303)","v":0},{"$f":"+V1298","v":0},{"$f":"+G1294","v":0},{"$f":"IF(ISERROR(W1303-V1303),0,+W1303-V1303)","v":0},{"$f":"+L1301","v":0},{"$f":"+X1303*Y1303","v":0},{"$f":"IF(OR(C1294=0,U1303=0),0,+Z1303/U1303)","v":0},{"$f":"IF(AA1303<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1303","v":0},{"$f":"+T1303","v":0},{"$f":"IF(T1304=0,0,S1304/T1304)","v":0},{"$f":"+V1299","v":0},{"$f":"+W1303","v":0},{"$f":"IF(ISERROR(W1304-V1304),0,+W1304-V1304)","v":0},{"$f":"+L1302","v":0},{"$f":"+X1304*Y1304","v":0},{"$f":"IF(OR(C1294=0,U1304=0),0,+Z1304/U1304)","v":0},{"$f":"IF(AA1304<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1308=\"Yes\",C1308<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1308=\"Yes\",C1308>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1309=\"Yes\",C1309<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1309=\"Yes\",C1309>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1300","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1308=Pass,D1309=Pass),IF(C1308<C1309,Yes,No),IF(D1308=Pass,Yes,No))","v":"No"},{"$f":"IF(B1301=\"\",\"\",A1301&\": \"&B1301)","v":""},{"$f":"+AA1293","v":0},{"$f":"+AB1293","v":"N/A"},null,{"$f":"IF(OR(AB1293=\"Fail\",AB1293=\"N/A\"),0,AA1298)","v":0},{"$f":"IF(F1308=0,\"\",AB1298)","v":""},{"$f":"IF(OR(AB1293=\"Fail\",AB1293=\"N/A\"),0,AA1303)","v":0},{"$f":"IF(H1308=0,\"\",AB1303)","v":""},{"$f":"IF(OR(AB1293=\"Fail\",AB1293=\"N/A\"),0,AA1308)","v":0},{"$f":"IF(J1308=0,\"\",AB1308)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1295","v":0},{"$f":"+I1295","v":0},{"$f":"IF(T1308=0,0,S1308/T1308)","v":0},{"$f":"+V1303","v":0},{"$f":"+G1295","v":0},{"$f":"IF(ISERROR(W1308-V1308),0,+W1308-V1308)","v":0},{"$f":"+L1301","v":0},{"$f":"+X1308*Y1308","v":0},{"$f":"IF(OR(C1295=0,U1308=0),0,+Z1308/U1308)","v":0},{"$f":"IF(AA1308<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1308=No,D1309=Pass),Yes,No)","v":"No"},{"$f":"IF(B1302=\"\",\"\",A1302&\": \"&B1302)","v":""},{"$f":"IF(AA1294=100,0,+AA1294)","v":0},{"$f":"IF(AA1294=100,\"\",+AB1294)","v":"N/A"},null,{"$f":"IF(OR(AB1294=\"Fail\",AB1294=\"N/A\"),0,AA1299)","v":0},{"$f":"IF(F1309=0,\"\",AB1299)","v":""},{"$f":"IF(OR(AB1294=\"Fail\",AB1294=\"N/A\"),0,AA1304)","v":0},{"$f":"IF(H1309=0,\"\",AB1304)","v":""},{"$f":"IF(OR(AB1294=\"Fail\",AB1294=\"N/A\"),0,AA1309)","v":0},{"$f":"IF(J1309=0,\"\",AB1309)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1308","v":0},{"$f":"+T1308","v":0},{"$f":"IF(T1309=0,0,S1309/T1309)","v":0},{"$f":"+V1304","v":0},{"$f":"+W1308","v":0},{"$f":"IF(ISERROR(W1309-V1309),0,+W1309-V1309)","v":0},{"$f":"+L1302","v":0},{"$f":"+X1309*Y1309","v":0},{"$f":"IF(OR(C1295=0,U1309=0),0,+Z1309/U1309)","v":0},{"$f":"IF(AA1309<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1308=Yes,'Cap Needs Input'!A1309=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1302=0,I1301=0),\" \",IF(OR(I1302<>I1298,I1301<>I1298),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1313<>AE1311,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1310=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1308=Yes,B1308,IF(A1309=Yes,B1309,A1298&\": \"&B1298))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1313=B1308,1,IF(B1313=B1309,2,3))","v":3},{"$f":"IF(A1308=Yes,B1308,IF(A1309=Yes,B1309,A1298&\": \"&B1298))","v":"T: "},{"$f":"CHOOSE($A1313,D1301,D1302,D1298)","v":"Each"},{"$f":"CHOOSE($A1313,F1301,F1302,F1298)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1308","v":""},{"$f":"+B1309","v":""},{"$f":"A1298&\": \"&B1298","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1313=$T$2,G1314<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1313=$T$2,G1315<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1313=$T$2,G1316<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1316=\"Traditional\",B1313<>A1298&\": \"&B1298,B1313<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1316=\"Green\",B1313=A1298&\": \"&B1298,B1313<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1293=0,0,C1293)","v":0},{"$f":"IF(B1293=0,\"\",A1293&\": \"&B1293)","v":""},{"$f":"IF(A1319=0,\"\",IF(O1293<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1319=\"\",\"\",G1316)","v":""},null,{"$f":"IF(B1319=\"\",\"\",B1313)","v":""},null,null,{"$f":"IF(B1319=\"\",0,D1313)","v":0},{"$f":"IF(B1319=\"\",0,CHOOSE(A1313,I1301,I1302,I1298))","v":0},{"$f":"IF(AND(C1319=\"End of Cycle\",S1319=\"Now\"),\"***\",IF(AND(C1319=\"Now\",S1319=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1319=0,\"\",IF(O1293<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1294=0,0,C1294)","v":0},{"$f":"IF(B1294=0,\"\",A1294&\": \"&B1294)","v":""},{"$f":"IF(A1320=0,\"\",IF(O1294<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1320=\"\",\"\",E1319)","v":""},null,{"$f":"IF(B1320=\"\",\"\",G1319)","v":""},null,null,{"$f":"IF(B1320=\"\",0,J1319)","v":0},{"$f":"IF(B1320=\"\",0,K1319)","v":0},{"$f":"IF(AND(C1320=\"End of Cycle\",S1320=\"Now\"),\"***\",IF(AND(C1320=\"Now\",S1320=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1320=0,\"\",IF(O1294<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1295=0,0,C1295)","v":0},{"$f":"IF(B1295=0,\"\",A1295&\": \"&B1295)","v":""},{"$f":"IF(A1321=0,\"\",IF(O1295<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1321=\"\",\"\",E1320)","v":""},null,{"$f":"IF(B1321=\"\",\"\",G1320)","v":""},null,null,{"$f":"IF(B1321=\"\",0,J1320)","v":0},{"$f":"IF(B1321=\"\",0,K1320)","v":0},{"$f":"IF(AND(C1321=\"End of Cycle\",S1321=\"Now\"),\"***\",IF(AND(C1321=\"Now\",S1321=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1321=0,\"\",IF(O1295<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1319=\"Now\",S1319=\"End of Cycle\"),AND(C1320=\"Now\",S1320=\"End of Cycle\"),AND(C1321=\"Now\",S1321=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1319=\"End of Cycle\",S1319=\"Now\"),AND(C1320=\"End of Cycle\",S1320=\"Now\"),AND(C1321=\"End of Cycle\",S1321=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["CO Detectors/Alarms",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1326","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1326=0,\"N/A\",MAX(0,((J1326+I1326-Year1)*365)/(I1326*365)))","v":"N/A"},{"$f":"+J1326+I1326","v":0},"Payback on Green #1",{"$f":"+I1334","v":0},{"$f":"IF(Q1326=0,0,VLOOKUP(Q1326,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1331","v":0},{"$f":"+F1334","v":0},{"$f":"+L1334","v":0},{"$f":"+G1331","v":0},{"$f":"+G1334","v":0},{"$f":"+S1326-T1326","v":0},{"$f":"+V1326-W1326","v":0},{"$f":"+Y1326*U1326","v":0},{"$f":"IF(AND(G1331>0,G1334>0),IF(Y1326=0,99,IF(Q1326=0,100,IF(AND(X1326=0,Z1326=0),0,IF(Z1326=0,0,+-X1326/Z1326)))),0)","v":0},{"$f":"IF(AA1326=0,\"N/A\",IF(AA1326>=R1326,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1326=\"\",B1326=0),G1326=0),100000,G1326)","v":100000}]
["E2",null,0,{"$f":"+D1326","v":"Each"},0,{"$f":"E1327","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1327=0,\"N/A\",MAX(0,((J1327+I1327-Year1)*365)/(I1327*365)))","v":"N/A"},{"$f":"+J1327+I1327","v":0},"Payback on Green #2",{"$f":"+I1335","v":0},{"$f":"IF(Q1327=0,0,VLOOKUP(Q1327,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1326","v":0},{"$f":"+F1335","v":0},{"$f":"+L1335","v":0},{"$f":"+V1326","v":0},{"$f":"+G1335","v":0},{"$f":"+S1327-T1327","v":0},{"$f":"+V1327-W1327","v":0},{"$f":"+Y1327*U1327","v":0},{"$f":"IF(AND(G1331>0,G1335>0),IF(Y1327=0,99,IF(Q1327=0,100,IF(AND(X1327=0,Z1327=0),0,IF(Z1327=0,0,+-X1327/Z1327)))),0)","v":0},{"$f":"IF(AA1327=0,\"N/A\",IF(AA1327>=R1327,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1327=\"\",B1327=0),G1327=0),100000,G1327)","v":100000}]
["E3",null,0,{"$f":"+D1327","v":"Each"},0,{"$f":"E1328","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1328=0,\"N/A\",MAX(0,((J1328+I1328-Year1)*365)/(I1328*365)))","v":"N/A"},{"$f":"+J1328+I1328","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1328=\"\",B1328=0),G1328=0),100000,G1328)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1326>=E1331,E1327>=E1331,E1328>=E1331,F1326>=F1331,F1327>=F1331,F1328>=F1331),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1326","v":"Each"},0,{"$f":"E1331","v":0},null,null,{"$f":"+I1326","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1326","v":0},{"$f":"+I1326","v":0},{"$f":"IF(T1331=0,0,S1331/T1331)","v":0},{"$f":"+G1334","v":0},{"$f":"+G1326","v":0},{"$f":"IF(ISERROR(W1331-V1331),0,+W1331-V1331)","v":0},{"$f":"+L1334","v":0},{"$f":"+X1331*Y1331","v":0},{"$f":"IF(OR(C1326=0,U1331=0),0,+Z1331/U1331)","v":0},{"$f":"IF(AA1331<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1325=\"N/A\",\"\",IF(MIN(AF1326:AF1328)<=G1331,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1331","v":0},{"$f":"+T1331","v":0},{"$f":"IF(T1332=0,0,S1332/T1332)","v":0},{"$f":"+G1335","v":0},{"$f":"+W1331","v":0},{"$f":"IF(ISERROR(W1332-V1332),0,+W1332-V1332)","v":0},{"$f":"+L1335","v":0},{"$f":"+X1332*Y1332","v":0},{"$f":"IF(OR(C1326=0,U1332=0),0,+Z1332/U1332)","v":0},{"$f":"IF(AA1332<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1326","v":"Each"},0,{"$f":"E1334","v":0},null,null,{"$f":"+I1326","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1327","v":"Each"},0,{"$f":"E1335","v":0},null,null,{"$f":"I1326","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1331>0,OR(G1334>0,G1335>0)),IF(OR(G1331=G1334,G1331=G1335),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1327","v":0},{"$f":"+I1327","v":0},{"$f":"IF(T1336=0,0,S1336/T1336)","v":0},{"$f":"+V1331","v":0},{"$f":"+G1327","v":0},{"$f":"IF(ISERROR(W1336-V1336),0,+W1336-V1336)","v":0},{"$f":"+L1334","v":0},{"$f":"+X1336*Y1336","v":0},{"$f":"IF(OR(C1327=0,U1336=0),0,+Z1336/U1336)","v":0},{"$f":"IF(AA1336<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1336","v":0},{"$f":"+T1336","v":0},{"$f":"IF(T1337=0,0,S1337/T1337)","v":0},{"$f":"+V1332","v":0},{"$f":"+W1336","v":0},{"$f":"IF(ISERROR(W1337-V1337),0,+W1337-V1337)","v":0},{"$f":"+L1335","v":0},{"$f":"+X1337*Y1337","v":0},{"$f":"IF(OR(C1327=0,U1337=0),0,+Z1337/U1337)","v":0},{"$f":"IF(AA1337<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1341=\"Yes\",C1341<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1341=\"Yes\",C1341>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1342=\"Yes\",C1342<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1342=\"Yes\",C1342>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1333","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1341=Pass,D1342=Pass),IF(C1341<C1342,Yes,No),IF(D1341=Pass,Yes,No))","v":"No"},{"$f":"IF(B1334=\"\",\"\",A1334&\": \"&B1334)","v":""},{"$f":"+AA1326","v":0},{"$f":"+AB1326","v":"N/A"},null,{"$f":"IF(OR(AB1326=\"Fail\",AB1326=\"N/A\"),0,AA1331)","v":0},{"$f":"IF(F1341=0,\"\",AB1331)","v":""},{"$f":"IF(OR(AB1326=\"Fail\",AB1326=\"N/A\"),0,AA1336)","v":0},{"$f":"IF(H1341=0,\"\",AB1336)","v":""},{"$f":"IF(OR(AB1326=\"Fail\",AB1326=\"N/A\"),0,AA1341)","v":0},{"$f":"IF(J1341=0,\"\",AB1341)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1328","v":0},{"$f":"+I1328","v":0},{"$f":"IF(T1341=0,0,S1341/T1341)","v":0},{"$f":"+V1336","v":0},{"$f":"+G1328","v":0},{"$f":"IF(ISERROR(W1341-V1341),0,+W1341-V1341)","v":0},{"$f":"+L1334","v":0},{"$f":"+X1341*Y1341","v":0},{"$f":"IF(OR(C1328=0,U1341=0),0,+Z1341/U1341)","v":0},{"$f":"IF(AA1341<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1341=No,D1342=Pass),Yes,No)","v":"No"},{"$f":"IF(B1335=\"\",\"\",A1335&\": \"&B1335)","v":""},{"$f":"IF(AA1327=100,0,+AA1327)","v":0},{"$f":"IF(AA1327=100,\"\",+AB1327)","v":"N/A"},null,{"$f":"IF(OR(AB1327=\"Fail\",AB1327=\"N/A\"),0,AA1332)","v":0},{"$f":"IF(F1342=0,\"\",AB1332)","v":""},{"$f":"IF(OR(AB1327=\"Fail\",AB1327=\"N/A\"),0,AA1337)","v":0},{"$f":"IF(H1342=0,\"\",AB1337)","v":""},{"$f":"IF(OR(AB1327=\"Fail\",AB1327=\"N/A\"),0,AA1342)","v":0},{"$f":"IF(J1342=0,\"\",AB1342)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1341","v":0},{"$f":"+T1341","v":0},{"$f":"IF(T1342=0,0,S1342/T1342)","v":0},{"$f":"+V1337","v":0},{"$f":"+W1341","v":0},{"$f":"IF(ISERROR(W1342-V1342),0,+W1342-V1342)","v":0},{"$f":"+L1335","v":0},{"$f":"+X1342*Y1342","v":0},{"$f":"IF(OR(C1328=0,U1342=0),0,+Z1342/U1342)","v":0},{"$f":"IF(AA1342<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1341=Yes,'Cap Needs Input'!A1342=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1335=0,I1334=0),\" \",IF(OR(I1335<>I1331,I1334<>I1331),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1346<>AE1344,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1343=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1341=Yes,B1341,IF(A1342=Yes,B1342,A1331&\": \"&B1331))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1346=B1341,1,IF(B1346=B1342,2,3))","v":3},{"$f":"IF(A1341=Yes,B1341,IF(A1342=Yes,B1342,A1331&\": \"&B1331))","v":"T: "},{"$f":"CHOOSE($A1346,D1334,D1335,D1331)","v":"Each"},{"$f":"CHOOSE($A1346,F1334,F1335,F1331)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1341","v":""},{"$f":"+B1342","v":""},{"$f":"A1331&\": \"&B1331","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1346=$T$2,G1347<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1346=$T$2,G1348<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1346=$T$2,G1349<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1349=\"Traditional\",B1346<>A1331&\": \"&B1331,B1346<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1349=\"Green\",B1346=A1331&\": \"&B1331,B1346<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1326=0,0,C1326)","v":0},{"$f":"IF(B1326=0,\"\",A1326&\": \"&B1326)","v":""},{"$f":"IF(A1352=0,\"\",IF(O1326<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1352=\"\",\"\",G1349)","v":""},null,{"$f":"IF(B1352=\"\",\"\",B1346)","v":""},null,null,{"$f":"IF(B1352=\"\",0,D1346)","v":0},{"$f":"IF(B1352=\"\",0,CHOOSE(A1346,I1334,I1335,I1331))","v":0},{"$f":"IF(AND(C1352=\"End of Cycle\",S1352=\"Now\"),\"***\",IF(AND(C1352=\"Now\",S1352=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1352=0,\"\",IF(O1326<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1327=0,0,C1327)","v":0},{"$f":"IF(B1327=0,\"\",A1327&\": \"&B1327)","v":""},{"$f":"IF(A1353=0,\"\",IF(O1327<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1353=\"\",\"\",E1352)","v":""},null,{"$f":"IF(B1353=\"\",\"\",G1352)","v":""},null,null,{"$f":"IF(B1353=\"\",0,J1352)","v":0},{"$f":"IF(B1353=\"\",0,K1352)","v":0},{"$f":"IF(AND(C1353=\"End of Cycle\",S1353=\"Now\"),\"***\",IF(AND(C1353=\"Now\",S1353=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1353=0,\"\",IF(O1327<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1328=0,0,C1328)","v":0},{"$f":"IF(B1328=0,\"\",A1328&\": \"&B1328)","v":""},{"$f":"IF(A1354=0,\"\",IF(O1328<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1354=\"\",\"\",E1353)","v":""},null,{"$f":"IF(B1354=\"\",\"\",G1353)","v":""},null,null,{"$f":"IF(B1354=\"\",0,J1353)","v":0},{"$f":"IF(B1354=\"\",0,K1353)","v":0},{"$f":"IF(AND(C1354=\"End of Cycle\",S1354=\"Now\"),\"***\",IF(AND(C1354=\"Now\",S1354=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1354=0,\"\",IF(O1328<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1352=\"Now\",S1352=\"End of Cycle\"),AND(C1353=\"Now\",S1353=\"End of Cycle\"),AND(C1354=\"Now\",S1354=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1352=\"End of Cycle\",S1352=\"Now\"),AND(C1353=\"End of Cycle\",S1353=\"Now\"),AND(C1354=\"End of Cycle\",S1354=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Exit Signs",null,"Utility Paid By:",{"$f":"StartInput!F81","v":"Owner"},null,null,"Payback Not Applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1359","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1359=0,\"N/A\",MAX(0,((J1359+I1359-Year1)*365)/(I1359*365)))","v":"N/A"},{"$f":"+J1359+I1359","v":0},"Payback on Green #1",{"$f":"+I1367","v":0},{"$f":"IF(Q1359=0,0,VLOOKUP(Q1359,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1364","v":0},{"$f":"+F1367","v":0},{"$f":"+L1367","v":0},{"$f":"+G1364","v":0},{"$f":"+G1367","v":0},{"$f":"+S1359-T1359","v":0},{"$f":"+V1359-W1359","v":0},{"$f":"+Y1359*U1359","v":0},{"$f":"IF(AND(G1364>0,G1367>0),IF(Y1359=0,99,IF(Q1359=0,100,IF(AND(X1359=0,Z1359=0),0,IF(Z1359=0,0,+-X1359/Z1359)))),0)","v":0},{"$f":"IF(AA1359=0,\"N/A\",IF(AA1359>=R1359,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1359=\"\",B1359=0),G1359=0),100000,G1359)","v":100000}]
["E2",null,0,{"$f":"+D1359","v":"Each"},0,{"$f":"E1360","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1360=0,\"N/A\",MAX(0,((J1360+I1360-Year1)*365)/(I1360*365)))","v":"N/A"},{"$f":"+J1360+I1360","v":0},"Payback on Green #2",{"$f":"+I1368","v":0},{"$f":"IF(Q1360=0,0,VLOOKUP(Q1360,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1359","v":0},{"$f":"+F1368","v":0},{"$f":"+L1368","v":0},{"$f":"+V1359","v":0},{"$f":"+G1368","v":0},{"$f":"+S1360-T1360","v":0},{"$f":"+V1360-W1360","v":0},{"$f":"+Y1360*U1360","v":0},{"$f":"IF(AND(G1364>0,G1368>0),IF(Y1360=0,99,IF(Q1360=0,100,IF(AND(X1360=0,Z1360=0),0,IF(Z1360=0,0,+-X1360/Z1360)))),0)","v":0},{"$f":"IF(AA1360=0,\"N/A\",IF(AA1360>=R1360,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1360=\"\",B1360=0),G1360=0),100000,G1360)","v":100000}]
["E3",null,0,{"$f":"+D1360","v":"Each"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I1361=0,\"N/A\",MAX(0,((J1361+I1361-Year1)*365)/(I1361*365)))","v":"N/A"},{"$f":"+J1361+I1361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1361=\"\",B1361=0),G1361=0),100000,G1361)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1359>=E1364,E1360>=E1364,E1361>=E1364,F1359>=F1364,F1360>=F1364,F1361>=F1364),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1359","v":"Each"},0,{"$f":"E1364","v":0},null,null,{"$f":"+I1359","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1359","v":0},{"$f":"+I1359","v":0},{"$f":"IF(T1364=0,0,S1364/T1364)","v":0},{"$f":"+G1367","v":0},{"$f":"+G1359","v":0},{"$f":"IF(ISERROR(W1364-V1364),0,+W1364-V1364)","v":0},{"$f":"+L1367","v":0},{"$f":"+X1364*Y1364","v":0},{"$f":"IF(OR(C1359=0,U1364=0),0,+Z1364/U1364)","v":0},{"$f":"IF(AA1364<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1358=\"N/A\",\"\",IF(MIN(AF1359:AF1361)<=G1364,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1364","v":0},{"$f":"+T1364","v":0},{"$f":"IF(T1365=0,0,S1365/T1365)","v":0},{"$f":"+G1368","v":0},{"$f":"+W1364","v":0},{"$f":"IF(ISERROR(W1365-V1365),0,+W1365-V1365)","v":0},{"$f":"+L1368","v":0},{"$f":"+X1365*Y1365","v":0},{"$f":"IF(OR(C1359=0,U1365=0),0,+Z1365/U1365)","v":0},{"$f":"IF(AA1365<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1359","v":"Each"},0,{"$f":"E1367","v":0},null,null,{"$f":"+I1359","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1360","v":"Each"},0,0,null,null,null,null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1364>0,OR(G1367>0,G1368>0)),IF(OR(G1364=G1367,G1364=G1368),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1360","v":0},{"$f":"+I1360","v":0},{"$f":"IF(T1369=0,0,S1369/T1369)","v":0},{"$f":"+V1364","v":0},{"$f":"+G1360","v":0},{"$f":"IF(ISERROR(W1369-V1369),0,+W1369-V1369)","v":0},{"$f":"+L1367","v":0},{"$f":"+X1369*Y1369","v":0},{"$f":"IF(OR(C1360=0,U1369=0),0,+Z1369/U1369)","v":0},{"$f":"IF(AA1369<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1369","v":0},{"$f":"+T1369","v":0},{"$f":"IF(T1370=0,0,S1370/T1370)","v":0},{"$f":"+V1365","v":0},{"$f":"+W1369","v":0},{"$f":"IF(ISERROR(W1370-V1370),0,+W1370-V1370)","v":0},{"$f":"+L1368","v":0},{"$f":"+X1370*Y1370","v":0},{"$f":"IF(OR(C1360=0,U1370=0),0,+Z1370/U1370)","v":0},{"$f":"IF(AA1370<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1374=\"Yes\",C1374<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1374=\"Yes\",C1374>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1375=\"Yes\",C1375<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1375=\"Yes\",C1375>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1366","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1374=Pass,D1375=Pass),IF(C1374<C1375,Yes,No),IF(D1374=Pass,Yes,No))","v":"No"},{"$f":"IF(B1367=\"\",\"\",A1367&\": \"&B1367)","v":""},{"$f":"+AA1359","v":0},{"$f":"+AB1359","v":"N/A"},null,{"$f":"IF(OR(AB1359=\"Fail\",AB1359=\"N/A\"),0,AA1364)","v":0},{"$f":"IF(F1374=0,\"\",AB1364)","v":""},{"$f":"IF(OR(AB1359=\"Fail\",AB1359=\"N/A\"),0,AA1369)","v":0},{"$f":"IF(H1374=0,\"\",AB1369)","v":""},{"$f":"IF(OR(AB1359=\"Fail\",AB1359=\"N/A\"),0,AA1374)","v":0},{"$f":"IF(J1374=0,\"\",AB1374)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1361","v":0},{"$f":"+I1361","v":0},{"$f":"IF(T1374=0,0,S1374/T1374)","v":0},{"$f":"+V1369","v":0},{"$f":"+G1361","v":0},{"$f":"IF(ISERROR(W1374-V1374),0,+W1374-V1374)","v":0},{"$f":"+L1367","v":0},{"$f":"+X1374*Y1374","v":0},{"$f":"IF(OR(C1361=0,U1374=0),0,+Z1374/U1374)","v":0},{"$f":"IF(AA1374<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1374=No,D1375=Pass),Yes,No)","v":"No"},{"$f":"IF(B1368=\"\",\"\",A1368&\": \"&B1368)","v":""},{"$f":"IF(AA1360=100,0,+AA1360)","v":0},{"$f":"IF(AA1360=100,\"\",+AB1360)","v":"N/A"},null,{"$f":"IF(OR(AB1360=\"Fail\",AB1360=\"N/A\"),0,AA1365)","v":0},{"$f":"IF(F1375=0,\"\",AB1365)","v":""},{"$f":"IF(OR(AB1360=\"Fail\",AB1360=\"N/A\"),0,AA1370)","v":0},{"$f":"IF(H1375=0,\"\",AB1370)","v":""},{"$f":"IF(OR(AB1360=\"Fail\",AB1360=\"N/A\"),0,AA1375)","v":0},{"$f":"IF(J1375=0,\"\",AB1375)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1374","v":0},{"$f":"+T1374","v":0},{"$f":"IF(T1375=0,0,S1375/T1375)","v":0},{"$f":"+V1370","v":0},{"$f":"+W1374","v":0},{"$f":"IF(ISERROR(W1375-V1375),0,+W1375-V1375)","v":0},{"$f":"+L1368","v":0},{"$f":"+X1375*Y1375","v":0},{"$f":"IF(OR(C1361=0,U1375=0),0,+Z1375/U1375)","v":0},{"$f":"IF(AA1375<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1374=Yes,'Cap Needs Input'!A1375=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1368=0,I1367=0),\" \",IF(OR(I1368<>I1364,I1367<>I1364),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1379<>AE1377,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1376=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1374=Yes,B1374,IF(A1375=Yes,B1375,A1364&\": \"&B1364))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1379=B1374,1,IF(B1379=B1375,2,3))","v":3},{"$f":"IF(A1374=Yes,B1374,IF(A1375=Yes,B1375,A1364&\": \"&B1364))","v":"T: "},{"$f":"CHOOSE($A1379,D1367,D1368,D1364)","v":"Each"},{"$f":"CHOOSE($A1379,F1367,F1368,F1364)","v":0},null,"Policy",{"$f":"+$T$2","v":"Green"},"Req'd Green Alternative",null,null,null,null,null,null,null,{"$f":"+B1374","v":""},{"$f":"+B1375","v":""},{"$f":"A1364&\": \"&B1364","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1379=$T$2,G1380<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1379=$T$2,G1381<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1379=$T$2,G1382<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1382=\"Traditional\",B1379<>A1364&\": \"&B1364,B1379<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1382=\"Green\",B1379=A1364&\": \"&B1364,B1379<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1359=0,0,C1359)","v":0},{"$f":"IF(B1359=0,\"\",A1359&\": \"&B1359)","v":""},{"$f":"IF(A1385=0,\"\",IF(O1359<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1385=\"\",\"\",G1382)","v":""},null,{"$f":"IF(B1385=\"\",\"\",B1379)","v":""},null,null,{"$f":"IF(B1385=\"\",0,D1379)","v":0},{"$f":"IF(B1385=\"\",0,CHOOSE(A1379,I1367,I1368,I1364))","v":0},{"$f":"IF(AND(C1385=\"End of Cycle\",S1385=\"Now\"),\"***\",IF(AND(C1385=\"Now\",S1385=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1385=0,\"\",IF(O1359<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1360=0,0,C1360)","v":0},{"$f":"IF(B1360=0,\"\",A1360&\": \"&B1360)","v":""},{"$f":"IF(A1386=0,\"\",IF(O1360<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1386=\"\",\"\",E1385)","v":""},null,{"$f":"IF(B1386=\"\",\"\",G1385)","v":""},null,null,{"$f":"IF(B1386=\"\",0,J1385)","v":0},{"$f":"IF(B1386=\"\",0,K1385)","v":0},{"$f":"IF(AND(C1386=\"End of Cycle\",S1386=\"Now\"),\"***\",IF(AND(C1386=\"Now\",S1386=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1386=0,\"\",IF(O1360<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1361=0,0,C1361)","v":0},{"$f":"IF(B1361=0,\"\",A1361&\": \"&B1361)","v":""},{"$f":"IF(A1387=0,\"\",IF(O1361<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1387=\"\",\"\",E1386)","v":""},null,{"$f":"IF(B1387=\"\",\"\",G1386)","v":""},null,null,{"$f":"IF(B1387=\"\",0,J1386)","v":0},{"$f":"IF(B1387=\"\",0,K1386)","v":0},{"$f":"IF(AND(C1387=\"End of Cycle\",S1387=\"Now\"),\"***\",IF(AND(C1387=\"Now\",S1387=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1387=0,\"\",IF(O1361<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1385=\"Now\",S1385=\"End of Cycle\"),AND(C1386=\"Now\",S1386=\"End of Cycle\"),AND(C1387=\"Now\",S1387=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1385=\"End of Cycle\",S1385=\"Now\"),AND(C1386=\"End of Cycle\",S1386=\"Now\"),AND(C1387=\"End of Cycle\",S1387=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Exterior Lighting",null,"Utility Paid By:",{"$f":"StartInput!F81","v":"Owner"},null,"Utility is:",{"$f":"StartInput!$E$81","v":"Electricity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1392","v":0},0,"KWH",0,null,null,{"$f":"StartInput!G59","v":0},null,{"$f":"IF(I1392=0,\"N/A\",MAX(0,((J1392+I1392-Year1)*365)/(I1392*365)))","v":"N/A"},{"$f":"+J1392+I1392","v":0},"Payback on Green #1",{"$f":"+I1400","v":0},{"$f":"IF(Q1392=0,0,VLOOKUP(Q1392,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1397","v":0},{"$f":"+F1400","v":0},{"$f":"+L1400","v":0},{"$f":"+G1397","v":0},{"$f":"+G1400","v":0},{"$f":"+S1392-T1392","v":0},{"$f":"+V1392-W1392","v":0},{"$f":"+Y1392*U1392","v":0},{"$f":"IF(AND(G1397>0,G1400>0),IF(Y1392=0,99,IF(Q1392=0,100,IF(AND(X1392=0,Z1392=0),0,IF(Z1392=0,0,+-X1392/Z1392)))),0)","v":0},{"$f":"IF(AA1392=0,\"N/A\",IF(AA1392>=R1392,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1392=\"\",B1392=0),G1392=0),100000,G1392)","v":100000}]
["E2",null,0,{"$f":"+D1392","v":"Each"},0,{"$f":"E1393","v":0},0,{"$f":"+H1392","v":"KWH"},0,null,null,{"$f":"L1392","v":0},null,{"$f":"IF(I1393=0,\"N/A\",MAX(0,((J1393+I1393-Year1)*365)/(I1393*365)))","v":"N/A"},{"$f":"+J1393+I1393","v":0},"Payback on Green #2",{"$f":"+I1401","v":0},{"$f":"IF(Q1393=0,0,VLOOKUP(Q1393,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1392","v":0},{"$f":"+F1401","v":0},{"$f":"+L1401","v":0},{"$f":"+V1392","v":0},{"$f":"+G1401","v":0},{"$f":"+S1393-T1393","v":0},{"$f":"+V1393-W1393","v":0},{"$f":"+Y1393*U1393","v":0},{"$f":"IF(AND(G1397>0,G1401>0),IF(Y1393=0,99,IF(Q1393=0,100,IF(AND(X1393=0,Z1393=0),0,IF(Z1393=0,0,+-X1393/Z1393)))),0)","v":0},{"$f":"IF(AA1393=0,\"N/A\",IF(AA1393>=R1393,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1393=\"\",B1393=0),G1393=0),100000,G1393)","v":100000}]
["E3",null,0,{"$f":"+D1393","v":"Each"},0,{"$f":"E1394","v":0},0,{"$f":"+H1392","v":"KWH"},0,null,null,{"$f":"L1392","v":0},null,{"$f":"IF(I1394=0,\"N/A\",MAX(0,((J1394+I1394-Year1)*365)/(I1394*365)))","v":"N/A"},{"$f":"+J1394+I1394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1394=\"\",B1394=0),G1394=0),100000,G1394)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1392>=E1397,E1393>=E1397,E1394>=E1397,F1392>=F1397,F1393>=F1397,F1394>=F1397),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1392","v":"Each"},0,{"$f":"E1397","v":0},0,{"$f":"+H1392","v":"KWH"},{"$f":"+I1392","v":0},null,null,{"$f":"L1392","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1392","v":0},{"$f":"+I1392","v":0},{"$f":"IF(T1397=0,0,S1397/T1397)","v":0},{"$f":"+G1400","v":0},{"$f":"+G1392","v":0},{"$f":"IF(ISERROR(W1397-V1397),0,+W1397-V1397)","v":0},{"$f":"+L1400","v":0},{"$f":"+X1397*Y1397","v":0},{"$f":"IF(OR(C1392=0,U1397=0),0,+Z1397/U1397)","v":0},{"$f":"IF(AA1397<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1391=\"N/A\",\"\",IF(MIN(AF1392:AF1394)<=G1397,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1397","v":0},{"$f":"+T1397","v":0},{"$f":"IF(T1398=0,0,S1398/T1398)","v":0},{"$f":"+G1401","v":0},{"$f":"+W1397","v":0},{"$f":"IF(ISERROR(W1398-V1398),0,+W1398-V1398)","v":0},{"$f":"+L1401","v":0},{"$f":"+X1398*Y1398","v":0},{"$f":"IF(OR(C1392=0,U1398=0),0,+Z1398/U1398)","v":0},{"$f":"IF(AA1398<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1392","v":"Each"},0,{"$f":"E1400","v":0},0,{"$f":"+H1392","v":"KWH"},{"$f":"+I1392","v":0},null,null,{"$f":"L1392","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1393","v":"Each"},0,{"$f":"E1401","v":0},0,{"$f":"+H1392","v":"KWH"},0,null,null,{"$f":"L1392","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1397>0,OR(G1400>0,G1401>0)),IF(OR(G1397=G1400,G1397=G1401),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1393","v":0},{"$f":"+I1393","v":0},{"$f":"IF(T1402=0,0,S1402/T1402)","v":0},{"$f":"+V1397","v":0},{"$f":"+G1393","v":0},{"$f":"IF(ISERROR(W1402-V1402),0,+W1402-V1402)","v":0},{"$f":"+L1400","v":0},{"$f":"+X1402*Y1402","v":0},{"$f":"IF(OR(C1393=0,U1402=0),0,+Z1402/U1402)","v":0},{"$f":"IF(AA1402<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1402","v":0},{"$f":"+T1402","v":0},{"$f":"IF(T1403=0,0,S1403/T1403)","v":0},{"$f":"+V1398","v":0},{"$f":"+W1402","v":0},{"$f":"IF(ISERROR(W1403-V1403),0,+W1403-V1403)","v":0},{"$f":"+L1401","v":0},{"$f":"+X1403*Y1403","v":0},{"$f":"IF(OR(C1393=0,U1403=0),0,+Z1403/U1403)","v":0},{"$f":"IF(AA1403<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1407=\"Yes\",C1407<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1407=\"Yes\",C1407>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1408=\"Yes\",C1408<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1408=\"Yes\",C1408>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1399","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1407=Pass,D1408=Pass),IF(C1407<C1408,Yes,No),IF(D1407=Pass,Yes,No))","v":"No"},{"$f":"IF(B1400=\"\",\"\",A1400&\": \"&B1400)","v":""},{"$f":"+AA1392","v":0},{"$f":"+AB1392","v":"N/A"},null,{"$f":"IF(OR(AB1392=\"Fail\",AB1392=\"N/A\"),0,AA1397)","v":0},{"$f":"IF(F1407=0,\"\",AB1397)","v":""},{"$f":"IF(OR(AB1392=\"Fail\",AB1392=\"N/A\"),0,AA1402)","v":0},{"$f":"IF(H1407=0,\"\",AB1402)","v":""},{"$f":"IF(OR(AB1392=\"Fail\",AB1392=\"N/A\"),0,AA1407)","v":0},{"$f":"IF(J1407=0,\"\",AB1407)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1394","v":0},{"$f":"+I1394","v":0},{"$f":"IF(T1407=0,0,S1407/T1407)","v":0},{"$f":"+V1402","v":0},{"$f":"+G1394","v":0},{"$f":"IF(ISERROR(W1407-V1407),0,+W1407-V1407)","v":0},{"$f":"+L1400","v":0},{"$f":"+X1407*Y1407","v":0},{"$f":"IF(OR(C1394=0,U1407=0),0,+Z1407/U1407)","v":0},{"$f":"IF(AA1407<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1407=No,D1408=Pass),Yes,No)","v":"No"},{"$f":"IF(B1401=\"\",\"\",A1401&\": \"&B1401)","v":""},{"$f":"IF(AA1393=100,0,+AA1393)","v":0},{"$f":"IF(AA1393=100,\"\",+AB1393)","v":"N/A"},null,{"$f":"IF(OR(AB1393=\"Fail\",AB1393=\"N/A\"),0,AA1398)","v":0},{"$f":"IF(F1408=0,\"\",AB1398)","v":""},{"$f":"IF(OR(AB1393=\"Fail\",AB1393=\"N/A\"),0,AA1403)","v":0},{"$f":"IF(H1408=0,\"\",AB1403)","v":""},{"$f":"IF(OR(AB1393=\"Fail\",AB1393=\"N/A\"),0,AA1408)","v":0},{"$f":"IF(J1408=0,\"\",AB1408)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1407","v":0},{"$f":"+T1407","v":0},{"$f":"IF(T1408=0,0,S1408/T1408)","v":0},{"$f":"+V1403","v":0},{"$f":"+W1407","v":0},{"$f":"IF(ISERROR(W1408-V1408),0,+W1408-V1408)","v":0},{"$f":"+L1401","v":0},{"$f":"+X1408*Y1408","v":0},{"$f":"IF(OR(C1394=0,U1408=0),0,+Z1408/U1408)","v":0},{"$f":"IF(AA1408<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1407=Yes,'Cap Needs Input'!A1408=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1401=0,I1400=0),\" \",IF(OR(I1401<>I1397,I1400<>I1397),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1412<>AE1410,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1409=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1407=Yes,B1407,IF(A1408=Yes,B1408,A1397&\": \"&B1397))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1412=B1407,1,IF(B1412=B1408,2,3))","v":3},{"$f":"IF(A1407=Yes,B1407,IF(A1408=Yes,B1408,A1397&\": \"&B1397))","v":"T: "},{"$f":"CHOOSE($A1412,D1400,D1401,D1397)","v":"Each"},{"$f":"CHOOSE($A1412,F1400,F1401,F1397)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1407","v":""},{"$f":"+B1408","v":""},{"$f":"A1397&\": \"&B1397","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1412=$T$2,G1413<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1412=$T$2,G1414<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1412=$T$2,G1415<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1415=\"Traditional\",B1412<>A1397&\": \"&B1397,B1412<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1415=\"Green\",B1412=A1397&\": \"&B1397,B1412<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1392=0,0,C1392)","v":0},{"$f":"IF(B1392=0,\"\",A1392&\": \"&B1392)","v":""},{"$f":"IF(A1418=0,\"\",IF(O1392<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1418=\"\",\"\",G1415)","v":""},null,{"$f":"IF(B1418=\"\",\"\",B1412)","v":""},null,null,{"$f":"IF(B1418=\"\",0,D1412)","v":0},{"$f":"IF(B1418=\"\",0,CHOOSE(A1412,I1400,I1401,I1397))","v":0},{"$f":"IF(AND(C1418=\"End of Cycle\",S1418=\"Now\"),\"***\",IF(AND(C1418=\"Now\",S1418=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1418=0,\"\",IF(O1392<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1393=0,0,C1393)","v":0},{"$f":"IF(B1393=0,\"\",A1393&\": \"&B1393)","v":""},{"$f":"IF(A1419=0,\"\",IF(O1393<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1419=\"\",\"\",E1418)","v":""},null,{"$f":"IF(B1419=\"\",\"\",G1418)","v":""},null,null,{"$f":"IF(B1419=\"\",0,J1418)","v":0},{"$f":"IF(B1419=\"\",0,K1418)","v":0},{"$f":"IF(AND(C1419=\"End of Cycle\",S1419=\"Now\"),\"***\",IF(AND(C1419=\"Now\",S1419=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1419=0,\"\",IF(O1393<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1394=0,0,C1394)","v":0},{"$f":"IF(B1394=0,\"\",A1394&\": \"&B1394)","v":""},{"$f":"IF(A1420=0,\"\",IF(O1394<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1420=\"\",\"\",E1419)","v":""},null,{"$f":"IF(B1420=\"\",\"\",G1419)","v":""},null,null,{"$f":"IF(B1420=\"\",0,J1419)","v":0},{"$f":"IF(B1420=\"\",0,K1419)","v":0},{"$f":"IF(AND(C1420=\"End of Cycle\",S1420=\"Now\"),\"***\",IF(AND(C1420=\"Now\",S1420=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1420=0,\"\",IF(O1394<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1418=\"Now\",S1418=\"End of Cycle\"),AND(C1419=\"Now\",S1419=\"End of Cycle\"),AND(C1420=\"Now\",S1420=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1418=\"End of Cycle\",S1418=\"Now\"),AND(C1419=\"End of Cycle\",S1419=\"Now\"),AND(C1420=\"End of Cycle\",S1420=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Landscaping and Grounds 1",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1425","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1425=0,\"N/A\",MAX(0,((J1425+I1425-Year1)*365)/(I1425*365)))","v":"N/A"},{"$f":"+J1425+I1425","v":0},"Payback on Green #1",{"$f":"+I1433","v":0},{"$f":"IF(Q1425=0,0,VLOOKUP(Q1425,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1430","v":0},{"$f":"+F1433","v":0},{"$f":"+L1433","v":0},{"$f":"+G1430","v":0},{"$f":"+G1433","v":0},{"$f":"+S1425-T1425","v":0},{"$f":"+V1425-W1425","v":0},{"$f":"+Y1425*U1425","v":0},{"$f":"IF(AND(G1430>0,G1433>0),IF(Y1425=0,99,IF(Q1425=0,100,IF(AND(X1425=0,Z1425=0),0,IF(Z1425=0,0,+-X1425/Z1425)))),0)","v":0},{"$f":"IF(AA1425=0,\"N/A\",IF(AA1425>=R1425,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1425=\"\",B1425=0),G1425=0),100000,G1425)","v":100000}]
["E2",null,0,{"$f":"+D1425","v":"Each"},0,{"$f":"E1426","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1426=0,\"N/A\",MAX(0,((J1426+I1426-Year1)*365)/(I1426*365)))","v":"N/A"},{"$f":"+J1426+I1426","v":0},"Payback on Green #2",{"$f":"+I1434","v":0},{"$f":"IF(Q1426=0,0,VLOOKUP(Q1426,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1425","v":0},{"$f":"+F1434","v":0},{"$f":"+L1434","v":0},{"$f":"+V1425","v":0},{"$f":"+G1434","v":0},{"$f":"+S1426-T1426","v":0},{"$f":"+V1426-W1426","v":0},{"$f":"+Y1426*U1426","v":0},{"$f":"IF(AND(G1430>0,G1434>0),IF(Y1426=0,99,IF(Q1426=0,100,IF(AND(X1426=0,Z1426=0),0,IF(Z1426=0,0,+-X1426/Z1426)))),0)","v":0},{"$f":"IF(AA1426=0,\"N/A\",IF(AA1426>=R1426,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1426=\"\",B1426=0),G1426=0),100000,G1426)","v":100000}]
["E3",null,0,{"$f":"+D1426","v":"Each"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I1427=0,\"N/A\",MAX(0,((J1427+I1427-Year1)*365)/(I1427*365)))","v":"N/A"},{"$f":"+J1427+I1427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1427=\"\",B1427=0),G1427=0),100000,G1427)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1425>=E1430,E1426>=E1430,E1427>=E1430,F1425>=F1430,F1426>=F1430,F1427>=F1430),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1425","v":"Each"},0,{"$f":"E1430","v":0},null,null,{"$f":"+I1425","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1425","v":0},{"$f":"+I1425","v":0},{"$f":"IF(T1430=0,0,S1430/T1430)","v":0},{"$f":"+G1433","v":0},{"$f":"+G1425","v":0},{"$f":"IF(ISERROR(W1430-V1430),0,+W1430-V1430)","v":0},{"$f":"+L1433","v":0},{"$f":"+X1430*Y1430","v":0},{"$f":"IF(OR(C1425=0,U1430=0),0,+Z1430/U1430)","v":0},{"$f":"IF(AA1430<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1424=\"N/A\",\"\",IF(MIN(AF1425:AF1427)<=G1430,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1430","v":0},{"$f":"+T1430","v":0},{"$f":"IF(T1431=0,0,S1431/T1431)","v":0},{"$f":"+G1434","v":0},{"$f":"+W1430","v":0},{"$f":"IF(ISERROR(W1431-V1431),0,+W1431-V1431)","v":0},{"$f":"+L1434","v":0},{"$f":"+X1431*Y1431","v":0},{"$f":"IF(OR(C1425=0,U1431=0),0,+Z1431/U1431)","v":0},{"$f":"IF(AA1431<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1425","v":"Each"},0,{"$f":"E1433","v":0},null,null,{"$f":"+I1425","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1426","v":"Each"},0,0,null,null,{"$f":"I1425","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1430>0,OR(G1433>0,G1434>0)),IF(OR(G1430=G1433,G1430=G1434),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1426","v":0},{"$f":"+I1426","v":0},{"$f":"IF(T1435=0,0,S1435/T1435)","v":0},{"$f":"+V1430","v":0},{"$f":"+G1426","v":0},{"$f":"IF(ISERROR(W1435-V1435),0,+W1435-V1435)","v":0},{"$f":"+L1433","v":0},{"$f":"+X1435*Y1435","v":0},{"$f":"IF(OR(C1426=0,U1435=0),0,+Z1435/U1435)","v":0},{"$f":"IF(AA1435<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1435","v":0},{"$f":"+T1435","v":0},{"$f":"IF(T1436=0,0,S1436/T1436)","v":0},{"$f":"+V1431","v":0},{"$f":"+W1435","v":0},{"$f":"IF(ISERROR(W1436-V1436),0,+W1436-V1436)","v":0},{"$f":"+L1434","v":0},{"$f":"+X1436*Y1436","v":0},{"$f":"IF(OR(C1426=0,U1436=0),0,+Z1436/U1436)","v":0},{"$f":"IF(AA1436<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1440=\"Yes\",C1440<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1440=\"Yes\",C1440>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1441=\"Yes\",C1441<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1441=\"Yes\",C1441>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1432","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1440=Pass,D1441=Pass),IF(C1440<C1441,Yes,No),IF(D1440=Pass,Yes,No))","v":"No"},{"$f":"IF(B1433=\"\",\"\",A1433&\": \"&B1433)","v":""},{"$f":"+AA1425","v":0},{"$f":"+AB1425","v":"N/A"},null,{"$f":"IF(OR(AB1425=\"Fail\",AB1425=\"N/A\"),0,AA1430)","v":0},{"$f":"IF(F1440=0,\"\",AB1430)","v":""},{"$f":"IF(OR(AB1425=\"Fail\",AB1425=\"N/A\"),0,AA1435)","v":0},{"$f":"IF(H1440=0,\"\",AB1435)","v":""},{"$f":"IF(OR(AB1425=\"Fail\",AB1425=\"N/A\"),0,AA1440)","v":0},{"$f":"IF(J1440=0,\"\",AB1440)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1427","v":0},{"$f":"+I1427","v":0},{"$f":"IF(T1440=0,0,S1440/T1440)","v":0},{"$f":"+V1435","v":0},{"$f":"+G1427","v":0},{"$f":"IF(ISERROR(W1440-V1440),0,+W1440-V1440)","v":0},{"$f":"+L1433","v":0},{"$f":"+X1440*Y1440","v":0},{"$f":"IF(OR(C1427=0,U1440=0),0,+Z1440/U1440)","v":0},{"$f":"IF(AA1440<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1440=No,D1441=Pass),Yes,No)","v":"No"},{"$f":"IF(B1434=\"\",\"\",A1434&\": \"&B1434)","v":""},{"$f":"IF(AA1426=100,0,+AA1426)","v":0},{"$f":"IF(AA1426=100,\"\",+AB1426)","v":"N/A"},null,{"$f":"IF(OR(AB1426=\"Fail\",AB1426=\"N/A\"),0,AA1431)","v":0},{"$f":"IF(F1441=0,\"\",AB1431)","v":""},{"$f":"IF(OR(AB1426=\"Fail\",AB1426=\"N/A\"),0,AA1436)","v":0},{"$f":"IF(H1441=0,\"\",AB1436)","v":""},{"$f":"IF(OR(AB1426=\"Fail\",AB1426=\"N/A\"),0,AA1441)","v":0},{"$f":"IF(J1441=0,\"\",AB1441)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1440","v":0},{"$f":"+T1440","v":0},{"$f":"IF(T1441=0,0,S1441/T1441)","v":0},{"$f":"+V1436","v":0},{"$f":"+W1440","v":0},{"$f":"IF(ISERROR(W1441-V1441),0,+W1441-V1441)","v":0},{"$f":"+L1434","v":0},{"$f":"+X1441*Y1441","v":0},{"$f":"IF(OR(C1427=0,U1441=0),0,+Z1441/U1441)","v":0},{"$f":"IF(AA1441<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1440=Yes,'Cap Needs Input'!A1441=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1434=0,I1433=0),\" \",IF(OR(I1434<>I1430,I1433<>I1430),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1445<>AE1443,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1442=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1440=Yes,B1440,IF(A1441=Yes,B1441,A1430&\": \"&B1430))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1445=B1440,1,IF(B1445=B1441,2,3))","v":3},{"$f":"IF(A1440=Yes,B1440,IF(A1441=Yes,B1441,A1430&\": \"&B1430))","v":"T: "},{"$f":"CHOOSE($A1445,D1433,D1434,D1430)","v":"Each"},{"$f":"CHOOSE($A1445,F1433,F1434,F1430)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1440","v":""},{"$f":"+B1441","v":""},{"$f":"A1430&\": \"&B1430","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1445=$T$2,G1446<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1445=$T$2,G1447<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1445=$T$2,G1448<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1448=\"Traditional\",B1445<>A1430&\": \"&B1430,B1445<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1448=\"Green\",B1445=A1430&\": \"&B1430,B1445<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1425=0,0,C1425)","v":0},{"$f":"IF(B1425=0,\"\",A1425&\": \"&B1425)","v":""},{"$f":"IF(A1451=0,\"\",IF(O1425<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1451=\"\",\"\",G1448)","v":""},null,{"$f":"IF(B1451=\"\",\"\",B1445)","v":""},null,null,{"$f":"IF(B1451=\"\",0,D1445)","v":0},{"$f":"IF(B1451=\"\",0,CHOOSE(A1445,I1433,I1434,I1430))","v":0},{"$f":"IF(AND(C1451=\"End of Cycle\",S1451=\"Now\"),\"***\",IF(AND(C1451=\"Now\",S1451=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1451=0,\"\",IF(O1425<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1426=0,0,C1426)","v":0},{"$f":"IF(B1426=0,\"\",A1426&\": \"&B1426)","v":""},{"$f":"IF(A1452=0,\"\",IF(O1426<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1452=\"\",\"\",E1451)","v":""},null,{"$f":"IF(B1452=\"\",\"\",G1451)","v":""},null,null,{"$f":"IF(B1452=\"\",0,J1451)","v":0},{"$f":"IF(B1452=\"\",0,K1451)","v":0},{"$f":"IF(AND(C1452=\"End of Cycle\",S1452=\"Now\"),\"***\",IF(AND(C1452=\"Now\",S1452=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1452=0,\"\",IF(O1426<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1427=0,0,C1427)","v":0},{"$f":"IF(B1427=0,\"\",A1427&\": \"&B1427)","v":""},{"$f":"IF(A1453=0,\"\",IF(O1427<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1453=\"\",\"\",E1452)","v":""},null,{"$f":"IF(B1453=\"\",\"\",G1452)","v":""},null,null,{"$f":"IF(B1453=\"\",0,J1452)","v":0},{"$f":"IF(B1453=\"\",0,K1452)","v":0},{"$f":"IF(AND(C1453=\"End of Cycle\",S1453=\"Now\"),\"***\",IF(AND(C1453=\"Now\",S1453=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1453=0,\"\",IF(O1427<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1451=\"Now\",S1451=\"End of Cycle\"),AND(C1452=\"Now\",S1452=\"End of Cycle\"),AND(C1453=\"Now\",S1453=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1451=\"End of Cycle\",S1451=\"Now\"),AND(C1452=\"End of Cycle\",S1452=\"Now\"),AND(C1453=\"End of Cycle\",S1453=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Landscaping and Grounds 2",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1458","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1458=0,\"N/A\",MAX(0,((J1458+I1458-Year1)*365)/(I1458*365)))","v":"N/A"},{"$f":"+J1458+I1458","v":0},"Payback on Green #1",{"$f":"+I1466","v":0},{"$f":"IF(Q1458=0,0,VLOOKUP(Q1458,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1463","v":0},{"$f":"+F1466","v":0},{"$f":"+L1466","v":0},{"$f":"+G1463","v":0},{"$f":"+G1466","v":0},{"$f":"+S1458-T1458","v":0},{"$f":"+V1458-W1458","v":0},{"$f":"+Y1458*U1458","v":0},{"$f":"IF(AND(G1463>0,G1466>0),IF(Y1458=0,99,IF(Q1458=0,100,IF(AND(X1458=0,Z1458=0),0,IF(Z1458=0,0,+-X1458/Z1458)))),0)","v":0},{"$f":"IF(AA1458=0,\"N/A\",IF(AA1458>=R1458,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1458=\"\",B1458=0),G1458=0),100000,G1458)","v":100000}]
["E2",null,0,{"$f":"+D1458","v":"Each"},0,{"$f":"E1459","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1459=0,\"N/A\",MAX(0,((J1459+I1459-Year1)*365)/(I1459*365)))","v":"N/A"},{"$f":"+J1459+I1459","v":0},"Payback on Green #2",{"$f":"+I1467","v":0},{"$f":"IF(Q1459=0,0,VLOOKUP(Q1459,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1458","v":0},{"$f":"+F1467","v":0},{"$f":"+L1467","v":0},{"$f":"+V1458","v":0},{"$f":"+G1467","v":0},{"$f":"+S1459-T1459","v":0},{"$f":"+V1459-W1459","v":0},{"$f":"+Y1459*U1459","v":0},{"$f":"IF(AND(G1463>0,G1467>0),IF(Y1459=0,99,IF(Q1459=0,100,IF(AND(X1459=0,Z1459=0),0,IF(Z1459=0,0,+-X1459/Z1459)))),0)","v":0},{"$f":"IF(AA1459=0,\"N/A\",IF(AA1459>=R1459,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1459=\"\",B1459=0),G1459=0),100000,G1459)","v":100000}]
["E3",null,0,{"$f":"+D1459","v":"Each"},0,{"$f":"E1460","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1460=0,\"N/A\",MAX(0,((J1460+I1460-Year1)*365)/(I1460*365)))","v":"N/A"},{"$f":"+J1460+I1460","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1460=\"\",B1460=0),G1460=0),100000,G1460)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1458>=E1463,E1459>=E1463,E1460>=E1463,F1458>=F1463,F1459>=F1463,F1460>=F1463),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1458","v":"Each"},0,{"$f":"E1463","v":0},null,null,{"$f":"+I1458","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1458","v":0},{"$f":"+I1458","v":0},{"$f":"IF(T1463=0,0,S1463/T1463)","v":0},{"$f":"+G1466","v":0},{"$f":"+G1458","v":0},{"$f":"IF(ISERROR(W1463-V1463),0,+W1463-V1463)","v":0},{"$f":"+L1466","v":0},{"$f":"+X1463*Y1463","v":0},{"$f":"IF(OR(C1458=0,U1463=0),0,+Z1463/U1463)","v":0},{"$f":"IF(AA1463<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1457=\"N/A\",\"\",IF(MIN(AF1458:AF1460)<=G1463,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1463","v":0},{"$f":"+T1463","v":0},{"$f":"IF(T1464=0,0,S1464/T1464)","v":0},{"$f":"+G1467","v":0},{"$f":"+W1463","v":0},{"$f":"IF(ISERROR(W1464-V1464),0,+W1464-V1464)","v":0},{"$f":"+L1467","v":0},{"$f":"+X1464*Y1464","v":0},{"$f":"IF(OR(C1458=0,U1464=0),0,+Z1464/U1464)","v":0},{"$f":"IF(AA1464<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1458","v":"Each"},0,{"$f":"E1466","v":0},null,null,{"$f":"+I1458","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1459","v":"Each"},0,{"$f":"E1467","v":0},null,null,{"$f":"I1458","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1463>0,OR(G1466>0,G1467>0)),IF(OR(G1463=G1466,G1463=G1467),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1459","v":0},{"$f":"+I1459","v":0},{"$f":"IF(T1468=0,0,S1468/T1468)","v":0},{"$f":"+V1463","v":0},{"$f":"+G1459","v":0},{"$f":"IF(ISERROR(W1468-V1468),0,+W1468-V1468)","v":0},{"$f":"+L1466","v":0},{"$f":"+X1468*Y1468","v":0},{"$f":"IF(OR(C1459=0,U1468=0),0,+Z1468/U1468)","v":0},{"$f":"IF(AA1468<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1468","v":0},{"$f":"+T1468","v":0},{"$f":"IF(T1469=0,0,S1469/T1469)","v":0},{"$f":"+V1464","v":0},{"$f":"+W1468","v":0},{"$f":"IF(ISERROR(W1469-V1469),0,+W1469-V1469)","v":0},{"$f":"+L1467","v":0},{"$f":"+X1469*Y1469","v":0},{"$f":"IF(OR(C1459=0,U1469=0),0,+Z1469/U1469)","v":0},{"$f":"IF(AA1469<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1473=\"Yes\",C1473<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1473=\"Yes\",C1473>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1474=\"Yes\",C1474<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1474=\"Yes\",C1474>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1465","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1473=Pass,D1474=Pass),IF(C1473<C1474,Yes,No),IF(D1473=Pass,Yes,No))","v":"No"},{"$f":"IF(B1466=\"\",\"\",A1466&\": \"&B1466)","v":""},{"$f":"+AA1458","v":0},{"$f":"+AB1458","v":"N/A"},null,{"$f":"IF(OR(AB1458=\"Fail\",AB1458=\"N/A\"),0,AA1463)","v":0},{"$f":"IF(F1473=0,\"\",AB1463)","v":""},{"$f":"IF(OR(AB1458=\"Fail\",AB1458=\"N/A\"),0,AA1468)","v":0},{"$f":"IF(H1473=0,\"\",AB1468)","v":""},{"$f":"IF(OR(AB1458=\"Fail\",AB1458=\"N/A\"),0,AA1473)","v":0},{"$f":"IF(J1473=0,\"\",AB1473)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1460","v":0},{"$f":"+I1460","v":0},{"$f":"IF(T1473=0,0,S1473/T1473)","v":0},{"$f":"+V1468","v":0},{"$f":"+G1460","v":0},{"$f":"IF(ISERROR(W1473-V1473),0,+W1473-V1473)","v":0},{"$f":"+L1466","v":0},{"$f":"+X1473*Y1473","v":0},{"$f":"IF(OR(C1460=0,U1473=0),0,+Z1473/U1473)","v":0},{"$f":"IF(AA1473<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1473=No,D1474=Pass),Yes,No)","v":"No"},{"$f":"IF(B1467=\"\",\"\",A1467&\": \"&B1467)","v":""},{"$f":"IF(AA1459=100,0,+AA1459)","v":0},{"$f":"IF(AA1459=100,\"\",+AB1459)","v":"N/A"},null,{"$f":"IF(OR(AB1459=\"Fail\",AB1459=\"N/A\"),0,AA1464)","v":0},{"$f":"IF(F1474=0,\"\",AB1464)","v":""},{"$f":"IF(OR(AB1459=\"Fail\",AB1459=\"N/A\"),0,AA1469)","v":0},{"$f":"IF(H1474=0,\"\",AB1469)","v":""},{"$f":"IF(OR(AB1459=\"Fail\",AB1459=\"N/A\"),0,AA1474)","v":0},{"$f":"IF(J1474=0,\"\",AB1474)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1473","v":0},{"$f":"+T1473","v":0},{"$f":"IF(T1474=0,0,S1474/T1474)","v":0},{"$f":"+V1469","v":0},{"$f":"+W1473","v":0},{"$f":"IF(ISERROR(W1474-V1474),0,+W1474-V1474)","v":0},{"$f":"+L1467","v":0},{"$f":"+X1474*Y1474","v":0},{"$f":"IF(OR(C1460=0,U1474=0),0,+Z1474/U1474)","v":0},{"$f":"IF(AA1474<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1473=Yes,'Cap Needs Input'!A1474=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1467=0,I1466=0),\" \",IF(OR(I1467<>I1463,I1466<>I1463),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1478<>AE1476,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1475=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1473=Yes,B1473,IF(A1474=Yes,B1474,A1463&\": \"&B1463))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1478=B1473,1,IF(B1478=B1474,2,3))","v":3},{"$f":"IF(A1473=Yes,B1473,IF(A1474=Yes,B1474,A1463&\": \"&B1463))","v":"T: "},{"$f":"CHOOSE($A1478,D1466,D1467,D1463)","v":"Each"},{"$f":"CHOOSE($A1478,F1466,F1467,F1463)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1473","v":""},{"$f":"+B1474","v":""},{"$f":"A1463&\": \"&B1463","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1478=$T$2,G1479<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1478=$T$2,G1480<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1478=$T$2,G1481<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1481=\"Traditional\",B1478<>A1463&\": \"&B1463,B1478<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1481=\"Green\",B1478=A1463&\": \"&B1463,B1478<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1458=0,0,C1458)","v":0},{"$f":"IF(B1458=0,\"\",A1458&\": \"&B1458)","v":""},{"$f":"IF(A1484=0,\"\",IF(O1458<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1484=\"\",\"\",G1481)","v":""},null,{"$f":"IF(B1484=\"\",\"\",B1478)","v":""},null,null,{"$f":"IF(B1484=\"\",0,D1478)","v":0},{"$f":"IF(B1484=\"\",0,CHOOSE(A1478,I1466,I1467,I1463))","v":0},{"$f":"IF(AND(C1484=\"End of Cycle\",S1484=\"Now\"),\"***\",IF(AND(C1484=\"Now\",S1484=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1484=0,\"\",IF(O1458<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1459=0,0,C1459)","v":0},{"$f":"IF(B1459=0,\"\",A1459&\": \"&B1459)","v":""},{"$f":"IF(A1485=0,\"\",IF(O1459<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1485=\"\",\"\",E1484)","v":""},null,{"$f":"IF(B1485=\"\",\"\",G1484)","v":""},null,null,{"$f":"IF(B1485=\"\",0,J1484)","v":0},{"$f":"IF(B1485=\"\",0,K1484)","v":0},{"$f":"IF(AND(C1485=\"End of Cycle\",S1485=\"Now\"),\"***\",IF(AND(C1485=\"Now\",S1485=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1485=0,\"\",IF(O1459<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1460=0,0,C1460)","v":0},{"$f":"IF(B1460=0,\"\",A1460&\": \"&B1460)","v":""},{"$f":"IF(A1486=0,\"\",IF(O1460<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1486=\"\",\"\",E1485)","v":""},null,{"$f":"IF(B1486=\"\",\"\",G1485)","v":""},null,null,{"$f":"IF(B1486=\"\",0,J1485)","v":0},{"$f":"IF(B1486=\"\",0,K1485)","v":0},{"$f":"IF(AND(C1486=\"End of Cycle\",S1486=\"Now\"),\"***\",IF(AND(C1486=\"Now\",S1486=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1486=0,\"\",IF(O1460<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1484=\"Now\",S1484=\"End of Cycle\"),AND(C1485=\"Now\",S1485=\"End of Cycle\"),AND(C1486=\"Now\",S1486=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1484=\"End of Cycle\",S1484=\"Now\"),AND(C1485=\"End of Cycle\",S1485=\"Now\"),AND(C1486=\"End of Cycle\",S1486=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Land and Grounds: Irrigation",null,"Utility Paid By:",{"$f":"StartInput!F80","v":"Owner"},null,"Utility is:","Water & Sewer - NOTE: if irrigation is separately metered as water only, use one of the Other section entries"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1491","v":0},0,"Gallons",0,null,null,{"$f":"StartInput!$G$64+StartInput!$G$65","v":0},null,{"$f":"IF(I1491=0,\"N/A\",MAX(0,((J1491+I1491-Year1)*365)/(I1491*365)))","v":"N/A"},{"$f":"+J1491+I1491","v":0},"Payback on Green #1",{"$f":"+I1499","v":0},{"$f":"IF(Q1491=0,0,VLOOKUP(Q1491,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1496","v":0},{"$f":"+F1499","v":0},{"$f":"+L1499","v":0},{"$f":"+G1496","v":0},{"$f":"+G1499","v":0},{"$f":"+S1491-T1491","v":0},{"$f":"+V1491-W1491","v":0},{"$f":"+Y1491*U1491","v":0},{"$f":"IF(AND(G1496>0,G1499>0),IF(Y1491=0,99,IF(Q1491=0,100,IF(AND(X1491=0,Z1491=0),0,IF(Z1491=0,0,+-X1491/Z1491)))),0)","v":0},{"$f":"IF(AA1491=0,\"N/A\",IF(AA1491>=R1491,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1491=\"\",B1491=0),G1491=0),100000,G1491)","v":100000}]
["E2",null,0,{"$f":"+D1491","v":"Each"},0,{"$f":"E1492","v":0},0,{"$f":"+H1491","v":"Gallons"},0,null,null,{"$f":"StartInput!$G$64+StartInput!$G$65","v":0},null,{"$f":"IF(I1492=0,\"N/A\",MAX(0,((J1492+I1492-Year1)*365)/(I1492*365)))","v":"N/A"},{"$f":"+J1492+I1492","v":0},"Payback on Green #2",{"$f":"+I1500","v":0},{"$f":"IF(Q1492=0,0,VLOOKUP(Q1492,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1491","v":0},{"$f":"+F1500","v":0},{"$f":"+L1500","v":0},{"$f":"+V1491","v":0},{"$f":"+G1500","v":0},{"$f":"+S1492-T1492","v":0},{"$f":"+V1492-W1492","v":0},{"$f":"+Y1492*U1492","v":0},{"$f":"IF(AND(G1496>0,G1500>0),IF(Y1492=0,99,IF(Q1492=0,100,IF(AND(X1492=0,Z1492=0),0,IF(Z1492=0,0,+-X1492/Z1492)))),0)","v":0},{"$f":"IF(AA1492=0,\"N/A\",IF(AA1492>=R1492,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1492=\"\",B1492=0),G1492=0),100000,G1492)","v":100000}]
["E3",null,0,{"$f":"+D1492","v":"Each"},0,0,0,{"$f":"+H1491","v":"Gallons"},0,null,null,{"$f":"StartInput!$G$64+StartInput!$G$65","v":0},null,{"$f":"IF(I1493=0,\"N/A\",MAX(0,((J1493+I1493-Year1)*365)/(I1493*365)))","v":"N/A"},{"$f":"+J1493+I1493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1493=\"\",B1493=0),G1493=0),100000,G1493)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1491>=E1496,E1492>=E1496,E1493>=E1496,F1491>=F1496,F1492>=F1496,F1493>=F1496),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1491","v":"Each"},0,{"$f":"E1496","v":0},0,{"$f":"+H1491","v":"Gallons"},{"$f":"+I1491","v":0},null,null,{"$f":"StartInput!$G$64+StartInput!$G$65","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1491","v":0},{"$f":"+I1491","v":0},{"$f":"IF(T1496=0,0,S1496/T1496)","v":0},{"$f":"+G1499","v":0},{"$f":"+G1491","v":0},{"$f":"IF(ISERROR(W1496-V1496),0,+W1496-V1496)","v":0},{"$f":"+L1499","v":0},{"$f":"+X1496*Y1496","v":0},{"$f":"IF(OR(C1491=0,U1496=0),0,+Z1496/U1496)","v":0},{"$f":"IF(AA1496<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1490=\"N/A\",\"\",IF(MIN(AF1491:AF1493)<=G1496,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1496","v":0},{"$f":"+T1496","v":0},{"$f":"IF(T1497=0,0,S1497/T1497)","v":0},{"$f":"+G1500","v":0},{"$f":"+W1496","v":0},{"$f":"IF(ISERROR(W1497-V1497),0,+W1497-V1497)","v":0},{"$f":"+L1500","v":0},{"$f":"+X1497*Y1497","v":0},{"$f":"IF(OR(C1491=0,U1497=0),0,+Z1497/U1497)","v":0},{"$f":"IF(AA1497<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1491","v":"Each"},0,{"$f":"E1499","v":0},0,{"$f":"+H1491","v":"Gallons"},{"$f":"+I1491","v":0},null,null,{"$f":"StartInput!$G$64+StartInput!$G$65","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1492","v":"Each"},0,0,0,{"$f":"+H1491","v":"Gallons"},0,null,null,{"$f":"StartInput!$G$64+StartInput!$G$65","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1496>0,OR(G1499>0,G1500>0)),IF(OR(G1496=G1499,G1496=G1500),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1492","v":0},{"$f":"+I1492","v":0},{"$f":"IF(T1501=0,0,S1501/T1501)","v":0},{"$f":"+V1496","v":0},{"$f":"+G1492","v":0},{"$f":"IF(ISERROR(W1501-V1501),0,+W1501-V1501)","v":0},{"$f":"+L1499","v":0},{"$f":"+X1501*Y1501","v":0},{"$f":"IF(OR(C1492=0,U1501=0),0,+Z1501/U1501)","v":0},{"$f":"IF(AA1501<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1501","v":0},{"$f":"+T1501","v":0},{"$f":"IF(T1502=0,0,S1502/T1502)","v":0},{"$f":"+V1497","v":0},{"$f":"+W1501","v":0},{"$f":"IF(ISERROR(W1502-V1502),0,+W1502-V1502)","v":0},{"$f":"+L1500","v":0},{"$f":"+X1502*Y1502","v":0},{"$f":"IF(OR(C1492=0,U1502=0),0,+Z1502/U1502)","v":0},{"$f":"IF(AA1502<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1506=\"Yes\",C1506<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1506=\"Yes\",C1506>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1507=\"Yes\",C1507<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1507=\"Yes\",C1507>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1498","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1506=Pass,D1507=Pass),IF(C1506<C1507,Yes,No),IF(D1506=Pass,Yes,No))","v":"No"},{"$f":"IF(B1499=\"\",\"\",A1499&\": \"&B1499)","v":""},{"$f":"+AA1491","v":0},{"$f":"+AB1491","v":"N/A"},null,{"$f":"IF(OR(AB1491=\"Fail\",AB1491=\"N/A\"),0,AA1496)","v":0},{"$f":"IF(F1506=0,\"\",AB1496)","v":""},{"$f":"IF(OR(AB1491=\"Fail\",AB1491=\"N/A\"),0,AA1501)","v":0},{"$f":"IF(H1506=0,\"\",AB1501)","v":""},{"$f":"IF(OR(AB1491=\"Fail\",AB1491=\"N/A\"),0,AA1506)","v":0},{"$f":"IF(J1506=0,\"\",AB1506)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1493","v":0},{"$f":"+I1493","v":0},{"$f":"IF(T1506=0,0,S1506/T1506)","v":0},{"$f":"+V1501","v":0},{"$f":"+G1493","v":0},{"$f":"IF(ISERROR(W1506-V1506),0,+W1506-V1506)","v":0},{"$f":"+L1499","v":0},{"$f":"+X1506*Y1506","v":0},{"$f":"IF(OR(C1493=0,U1506=0),0,+Z1506/U1506)","v":0},{"$f":"IF(AA1506<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1506=No,D1507=Pass),Yes,No)","v":"No"},{"$f":"IF(B1500=\"\",\"\",A1500&\": \"&B1500)","v":""},{"$f":"IF(AA1492=100,0,+AA1492)","v":0},{"$f":"IF(AA1492=100,\"\",+AB1492)","v":"N/A"},null,{"$f":"IF(OR(AB1492=\"Fail\",AB1492=\"N/A\"),0,AA1497)","v":0},{"$f":"IF(F1507=0,\"\",AB1497)","v":""},{"$f":"IF(OR(AB1492=\"Fail\",AB1492=\"N/A\"),0,AA1502)","v":0},{"$f":"IF(H1507=0,\"\",AB1502)","v":""},{"$f":"IF(OR(AB1492=\"Fail\",AB1492=\"N/A\"),0,AA1507)","v":0},{"$f":"IF(J1507=0,\"\",AB1507)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1506","v":0},{"$f":"+T1506","v":0},{"$f":"IF(T1507=0,0,S1507/T1507)","v":0},{"$f":"+V1502","v":0},{"$f":"+W1506","v":0},{"$f":"IF(ISERROR(W1507-V1507),0,+W1507-V1507)","v":0},{"$f":"+L1500","v":0},{"$f":"+X1507*Y1507","v":0},{"$f":"IF(OR(C1493=0,U1507=0),0,+Z1507/U1507)","v":0},{"$f":"IF(AA1507<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1506=Yes,'Cap Needs Input'!A1507=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1500=0,I1499=0),\" \",IF(OR(I1500<>I1496,I1499<>I1496),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1511<>AE1509,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1508=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1506=Yes,B1506,IF(A1507=Yes,B1507,A1496&\": \"&B1496))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1511=B1506,1,IF(B1511=B1507,2,3))","v":3},{"$f":"IF(A1506=Yes,B1506,IF(A1507=Yes,B1507,A1496&\": \"&B1496))","v":"T: "},{"$f":"CHOOSE($A1511,D1499,D1500,D1496)","v":"Each"},{"$f":"CHOOSE($A1511,F1499,F1500,F1496)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1506","v":""},{"$f":"+B1507","v":""},{"$f":"A1496&\": \"&B1496","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1511=$T$2,G1512<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1511=$T$2,G1513<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1511=$T$2,G1514<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1514=\"Traditional\",B1511<>A1496&\": \"&B1496,B1511<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1514=\"Green\",B1511=A1496&\": \"&B1496,B1511<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1491=0,0,C1491)","v":0},{"$f":"IF(B1491=0,\"\",A1491&\": \"&B1491)","v":""},{"$f":"IF(A1517=0,\"\",IF(O1491<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1517=\"\",\"\",G1514)","v":""},null,{"$f":"IF(B1517=\"\",\"\",B1511)","v":""},null,null,{"$f":"IF(B1517=\"\",0,D1511)","v":0},{"$f":"IF(B1517=\"\",0,CHOOSE(A1511,I1499,I1500,I1496))","v":0},{"$f":"IF(AND(C1517=\"End of Cycle\",S1517=\"Now\"),\"***\",IF(AND(C1517=\"Now\",S1517=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1517=0,\"\",IF(O1491<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1492=0,0,C1492)","v":0},{"$f":"IF(B1492=0,\"\",A1492&\": \"&B1492)","v":""},{"$f":"IF(A1518=0,\"\",IF(O1492<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1518=\"\",\"\",E1517)","v":""},null,{"$f":"IF(B1518=\"\",\"\",G1517)","v":""},null,null,{"$f":"IF(B1518=\"\",0,J1517)","v":0},{"$f":"IF(B1518=\"\",0,K1517)","v":0},{"$f":"IF(AND(C1518=\"End of Cycle\",S1518=\"Now\"),\"***\",IF(AND(C1518=\"Now\",S1518=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1518=0,\"\",IF(O1492<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1493=0,0,C1493)","v":0},{"$f":"IF(B1493=0,\"\",A1493&\": \"&B1493)","v":""},{"$f":"IF(A1519=0,\"\",IF(O1493<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1519=\"\",\"\",E1518)","v":""},null,{"$f":"IF(B1519=\"\",\"\",G1518)","v":""},null,null,{"$f":"IF(B1519=\"\",0,J1518)","v":0},{"$f":"IF(B1519=\"\",0,K1518)","v":0},{"$f":"IF(AND(C1519=\"End of Cycle\",S1519=\"Now\"),\"***\",IF(AND(C1519=\"Now\",S1519=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1519=0,\"\",IF(O1493<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1517=\"Now\",S1517=\"End of Cycle\"),AND(C1518=\"Now\",S1518=\"End of Cycle\"),AND(C1519=\"Now\",S1519=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1517=\"End of Cycle\",S1517=\"Now\"),AND(C1518=\"End of Cycle\",S1518=\"Now\"),AND(C1519=\"End of Cycle\",S1519=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Parking and Driveways",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"SF",0,{"$f":"E1524","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1524=0,\"N/A\",MAX(0,((J1524+I1524-Year1)*365)/(I1524*365)))","v":"N/A"},{"$f":"+J1524+I1524","v":0},"Payback on Green #1",{"$f":"+I1532","v":0},{"$f":"IF(Q1524=0,0,VLOOKUP(Q1524,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1529","v":0},{"$f":"+F1532","v":0},{"$f":"+L1532","v":0},{"$f":"+G1529","v":0},{"$f":"+G1532","v":0},{"$f":"+S1524-T1524","v":0},{"$f":"+V1524-W1524","v":0},{"$f":"+Y1524*U1524","v":0},{"$f":"IF(AND(G1529>0,G1532>0),IF(Y1524=0,99,IF(Q1524=0,100,IF(AND(X1524=0,Z1524=0),0,IF(Z1524=0,0,+-X1524/Z1524)))),0)","v":0},{"$f":"IF(AA1524=0,\"N/A\",IF(AA1524>=R1524,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1524=\"\",B1524=0),G1524=0),100000,G1524)","v":100000}]
["E2",null,0,{"$f":"+D1524","v":"SF"},0,{"$f":"E1525","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1525=0,\"N/A\",MAX(0,((J1525+I1525-Year1)*365)/(I1525*365)))","v":"N/A"},{"$f":"+J1525+I1525","v":0},"Payback on Green #2",{"$f":"+I1533","v":0},{"$f":"IF(Q1525=0,0,VLOOKUP(Q1525,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1524","v":0},{"$f":"+F1533","v":0},{"$f":"+L1533","v":0},{"$f":"+V1524","v":0},{"$f":"+G1533","v":0},{"$f":"+S1525-T1525","v":0},{"$f":"+V1525-W1525","v":0},{"$f":"+Y1525*U1525","v":0},{"$f":"IF(AND(G1529>0,G1533>0),IF(Y1525=0,99,IF(Q1525=0,100,IF(AND(X1525=0,Z1525=0),0,IF(Z1525=0,0,+-X1525/Z1525)))),0)","v":0},{"$f":"IF(AA1525=0,\"N/A\",IF(AA1525>=R1525,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1525=\"\",B1525=0),G1525=0),100000,G1525)","v":100000}]
["E3",null,0,{"$f":"+D1525","v":"SF"},0,{"$f":"E1526","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1526=0,\"N/A\",MAX(0,((J1526+I1526-Year1)*365)/(I1526*365)))","v":"N/A"},{"$f":"+J1526+I1526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1526=\"\",B1526=0),G1526=0),100000,G1526)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1524>=E1529,E1525>=E1529,E1526>=E1529,F1524>=F1529,F1525>=F1529,F1526>=F1529),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1524","v":"SF"},0,{"$f":"E1529","v":0},null,null,{"$f":"+I1524","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1524","v":0},{"$f":"+I1524","v":0},{"$f":"IF(T1529=0,0,S1529/T1529)","v":0},{"$f":"+G1532","v":0},{"$f":"+G1524","v":0},{"$f":"IF(ISERROR(W1529-V1529),0,+W1529-V1529)","v":0},{"$f":"+L1532","v":0},{"$f":"+X1529*Y1529","v":0},{"$f":"IF(OR(C1524=0,U1529=0),0,+Z1529/U1529)","v":0},{"$f":"IF(AA1529<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1523=\"N/A\",\"\",IF(MIN(AF1524:AF1526)<=G1529,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1529","v":0},{"$f":"+T1529","v":0},{"$f":"IF(T1530=0,0,S1530/T1530)","v":0},{"$f":"+G1533","v":0},{"$f":"+W1529","v":0},{"$f":"IF(ISERROR(W1530-V1530),0,+W1530-V1530)","v":0},{"$f":"+L1533","v":0},{"$f":"+X1530*Y1530","v":0},{"$f":"IF(OR(C1524=0,U1530=0),0,+Z1530/U1530)","v":0},{"$f":"IF(AA1530<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1524","v":"SF"},0,{"$f":"E1532","v":0},null,null,{"$f":"+I1524","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1525","v":"SF"},0,{"$f":"E1533","v":0},null,null,{"$f":"I1524","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1529>0,OR(G1532>0,G1533>0)),IF(OR(G1529=G1532,G1529=G1533),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1525","v":0},{"$f":"+I1525","v":0},{"$f":"IF(T1534=0,0,S1534/T1534)","v":0},{"$f":"+V1529","v":0},{"$f":"+G1525","v":0},{"$f":"IF(ISERROR(W1534-V1534),0,+W1534-V1534)","v":0},{"$f":"+L1532","v":0},{"$f":"+X1534*Y1534","v":0},{"$f":"IF(OR(C1525=0,U1534=0),0,+Z1534/U1534)","v":0},{"$f":"IF(AA1534<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1534","v":0},{"$f":"+T1534","v":0},{"$f":"IF(T1535=0,0,S1535/T1535)","v":0},{"$f":"+V1530","v":0},{"$f":"+W1534","v":0},{"$f":"IF(ISERROR(W1535-V1535),0,+W1535-V1535)","v":0},{"$f":"+L1533","v":0},{"$f":"+X1535*Y1535","v":0},{"$f":"IF(OR(C1525=0,U1535=0),0,+Z1535/U1535)","v":0},{"$f":"IF(AA1535<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1539=\"Yes\",C1539<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1539=\"Yes\",C1539>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1540=\"Yes\",C1540<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1540=\"Yes\",C1540>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1531","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1539=Pass,D1540=Pass),IF(C1539<C1540,Yes,No),IF(D1539=Pass,Yes,No))","v":"No"},{"$f":"IF(B1532=\"\",\"\",A1532&\": \"&B1532)","v":""},{"$f":"+AA1524","v":0},{"$f":"+AB1524","v":"N/A"},null,{"$f":"IF(OR(AB1524=\"Fail\",AB1524=\"N/A\"),0,AA1529)","v":0},{"$f":"IF(F1539=0,\"\",AB1529)","v":""},{"$f":"IF(OR(AB1524=\"Fail\",AB1524=\"N/A\"),0,AA1534)","v":0},{"$f":"IF(H1539=0,\"\",AB1534)","v":""},{"$f":"IF(OR(AB1524=\"Fail\",AB1524=\"N/A\"),0,AA1539)","v":0},{"$f":"IF(J1539=0,\"\",AB1539)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1526","v":0},{"$f":"+I1526","v":0},{"$f":"IF(T1539=0,0,S1539/T1539)","v":0},{"$f":"+V1534","v":0},{"$f":"+G1526","v":0},{"$f":"IF(ISERROR(W1539-V1539),0,+W1539-V1539)","v":0},{"$f":"+L1532","v":0},{"$f":"+X1539*Y1539","v":0},{"$f":"IF(OR(C1526=0,U1539=0),0,+Z1539/U1539)","v":0},{"$f":"IF(AA1539<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1539=No,D1540=Pass),Yes,No)","v":"No"},{"$f":"IF(B1533=\"\",\"\",A1533&\": \"&B1533)","v":""},{"$f":"IF(AA1525=100,0,+AA1525)","v":0},{"$f":"IF(AA1525=100,\"\",+AB1525)","v":"N/A"},null,{"$f":"IF(OR(AB1525=\"Fail\",AB1525=\"N/A\"),0,AA1530)","v":0},{"$f":"IF(F1540=0,\"\",AB1530)","v":""},{"$f":"IF(OR(AB1525=\"Fail\",AB1525=\"N/A\"),0,AA1535)","v":0},{"$f":"IF(H1540=0,\"\",AB1535)","v":""},{"$f":"IF(OR(AB1525=\"Fail\",AB1525=\"N/A\"),0,AA1540)","v":0},{"$f":"IF(J1540=0,\"\",AB1540)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1539","v":0},{"$f":"+T1539","v":0},{"$f":"IF(T1540=0,0,S1540/T1540)","v":0},{"$f":"+V1535","v":0},{"$f":"+W1539","v":0},{"$f":"IF(ISERROR(W1540-V1540),0,+W1540-V1540)","v":0},{"$f":"+L1533","v":0},{"$f":"+X1540*Y1540","v":0},{"$f":"IF(OR(C1526=0,U1540=0),0,+Z1540/U1540)","v":0},{"$f":"IF(AA1540<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1539=Yes,'Cap Needs Input'!A1540=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1533=0,I1532=0),\" \",IF(OR(I1533<>I1529,I1532<>I1529),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1544<>AE1542,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1541=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1539=Yes,B1539,IF(A1540=Yes,B1540,A1529&\": \"&B1529))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1544=B1539,1,IF(B1544=B1540,2,3))","v":3},{"$f":"IF(A1539=Yes,B1539,IF(A1540=Yes,B1540,A1529&\": \"&B1529))","v":"T: "},{"$f":"CHOOSE($A1544,D1532,D1533,D1529)","v":"SF"},{"$f":"CHOOSE($A1544,F1532,F1533,F1529)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1539","v":""},{"$f":"+B1540","v":""},{"$f":"A1529&\": \"&B1529","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1544=$T$2,G1545<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1544=$T$2,G1546<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1544=$T$2,G1547<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1547=\"Traditional\",B1544<>A1529&\": \"&B1529,B1544<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1547=\"Green\",B1544=A1529&\": \"&B1529,B1544<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1524=0,0,C1524)","v":0},{"$f":"IF(B1524=0,\"\",A1524&\": \"&B1524)","v":""},{"$f":"IF(A1550=0,\"\",IF(O1524<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1550=\"\",\"\",G1547)","v":""},null,{"$f":"IF(B1550=\"\",\"\",B1544)","v":""},null,null,{"$f":"IF(B1550=\"\",0,D1544)","v":0},{"$f":"IF(B1550=\"\",0,CHOOSE(A1544,I1532,I1533,I1529))","v":0},{"$f":"IF(AND(C1550=\"End of Cycle\",S1550=\"Now\"),\"***\",IF(AND(C1550=\"Now\",S1550=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1550=0,\"\",IF(O1524<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1525=0,0,C1525)","v":0},{"$f":"IF(B1525=0,\"\",A1525&\": \"&B1525)","v":""},{"$f":"IF(A1551=0,\"\",IF(O1525<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1551=\"\",\"\",E1550)","v":""},null,{"$f":"IF(B1551=\"\",\"\",G1550)","v":""},null,null,{"$f":"IF(B1551=\"\",0,J1550)","v":0},{"$f":"IF(B1551=\"\",0,K1550)","v":0},{"$f":"IF(AND(C1551=\"End of Cycle\",S1551=\"Now\"),\"***\",IF(AND(C1551=\"Now\",S1551=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1551=0,\"\",IF(O1525<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1526=0,0,C1526)","v":0},{"$f":"IF(B1526=0,\"\",A1526&\": \"&B1526)","v":""},{"$f":"IF(A1552=0,\"\",IF(O1526<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1552=\"\",\"\",E1551)","v":""},null,{"$f":"IF(B1552=\"\",\"\",G1551)","v":""},null,null,{"$f":"IF(B1552=\"\",0,J1551)","v":0},{"$f":"IF(B1552=\"\",0,K1551)","v":0},{"$f":"IF(AND(C1552=\"End of Cycle\",S1552=\"Now\"),\"***\",IF(AND(C1552=\"Now\",S1552=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1552=0,\"\",IF(O1526<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1550=\"Now\",S1550=\"End of Cycle\"),AND(C1551=\"Now\",S1551=\"End of Cycle\"),AND(C1552=\"Now\",S1552=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1550=\"End of Cycle\",S1550=\"Now\"),AND(C1551=\"End of Cycle\",S1551=\"Now\"),AND(C1552=\"End of Cycle\",S1552=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Walks/Stairs and Patios/Balconies",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"SF",0,{"$f":"E1557","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1557=0,\"N/A\",MAX(0,((J1557+I1557-Year1)*365)/(I1557*365)))","v":"N/A"},{"$f":"+J1557+I1557","v":0},"Payback on Green #1",{"$f":"+I1565","v":0},{"$f":"IF(Q1557=0,0,VLOOKUP(Q1557,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1562","v":0},{"$f":"+F1565","v":0},{"$f":"+L1565","v":0},{"$f":"+G1562","v":0},{"$f":"+G1565","v":0},{"$f":"+S1557-T1557","v":0},{"$f":"+V1557-W1557","v":0},{"$f":"+Y1557*U1557","v":0},{"$f":"IF(AND(G1562>0,G1565>0),IF(Y1557=0,99,IF(Q1557=0,100,IF(AND(X1557=0,Z1557=0),0,IF(Z1557=0,0,+-X1557/Z1557)))),0)","v":0},{"$f":"IF(AA1557=0,\"N/A\",IF(AA1557>=R1557,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1557=\"\",B1557=0),G1557=0),100000,G1557)","v":100000}]
["E2",null,0,{"$f":"+D1557","v":"SF"},0,{"$f":"E1558","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1558=0,\"N/A\",MAX(0,((J1558+I1558-Year1)*365)/(I1558*365)))","v":"N/A"},{"$f":"+J1558+I1558","v":0},"Payback on Green #2",{"$f":"+I1566","v":0},{"$f":"IF(Q1558=0,0,VLOOKUP(Q1558,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1557","v":0},{"$f":"+F1566","v":0},{"$f":"+L1566","v":0},{"$f":"+V1557","v":0},{"$f":"+G1566","v":0},{"$f":"+S1558-T1558","v":0},{"$f":"+V1558-W1558","v":0},{"$f":"+Y1558*U1558","v":0},{"$f":"IF(AND(G1562>0,G1566>0),IF(Y1558=0,99,IF(Q1558=0,100,IF(AND(X1558=0,Z1558=0),0,IF(Z1558=0,0,+-X1558/Z1558)))),0)","v":0},{"$f":"IF(AA1558=0,\"N/A\",IF(AA1558>=R1558,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1558=\"\",B1558=0),G1558=0),100000,G1558)","v":100000}]
["E3",null,0,{"$f":"+D1558","v":"SF"},0,0,null,null,0,null,null,0,null,{"$f":"IF(I1559=0,\"N/A\",MAX(0,((J1559+I1559-Year1)*365)/(I1559*365)))","v":"N/A"},{"$f":"+J1559+I1559","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1559=\"\",B1559=0),G1559=0),100000,G1559)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1557>=E1562,E1558>=E1562,E1559>=E1562,F1557>=F1562,F1558>=F1562,F1559>=F1562),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1557","v":"SF"},0,{"$f":"E1562","v":0},null,null,{"$f":"+I1557","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1557","v":0},{"$f":"+I1557","v":0},{"$f":"IF(T1562=0,0,S1562/T1562)","v":0},{"$f":"+G1565","v":0},{"$f":"+G1557","v":0},{"$f":"IF(ISERROR(W1562-V1562),0,+W1562-V1562)","v":0},{"$f":"+L1565","v":0},{"$f":"+X1562*Y1562","v":0},{"$f":"IF(OR(C1557=0,U1562=0),0,+Z1562/U1562)","v":0},{"$f":"IF(AA1562<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1556=\"N/A\",\"\",IF(MIN(AF1557:AF1559)<=G1562,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1562","v":0},{"$f":"+T1562","v":0},{"$f":"IF(T1563=0,0,S1563/T1563)","v":0},{"$f":"+G1566","v":0},{"$f":"+W1562","v":0},{"$f":"IF(ISERROR(W1563-V1563),0,+W1563-V1563)","v":0},{"$f":"+L1566","v":0},{"$f":"+X1563*Y1563","v":0},{"$f":"IF(OR(C1557=0,U1563=0),0,+Z1563/U1563)","v":0},{"$f":"IF(AA1563<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1557","v":"SF"},0,{"$f":"E1565","v":0},null,null,{"$f":"+I1557","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1558","v":"SF"},0,0,null,null,{"$f":"I1557","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1562>0,OR(G1565>0,G1566>0)),IF(OR(G1562=G1565,G1562=G1566),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1558","v":0},{"$f":"+I1558","v":0},{"$f":"IF(T1567=0,0,S1567/T1567)","v":0},{"$f":"+V1562","v":0},{"$f":"+G1558","v":0},{"$f":"IF(ISERROR(W1567-V1567),0,+W1567-V1567)","v":0},{"$f":"+L1565","v":0},{"$f":"+X1567*Y1567","v":0},{"$f":"IF(OR(C1558=0,U1567=0),0,+Z1567/U1567)","v":0},{"$f":"IF(AA1567<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1567","v":0},{"$f":"+T1567","v":0},{"$f":"IF(T1568=0,0,S1568/T1568)","v":0},{"$f":"+V1563","v":0},{"$f":"+W1567","v":0},{"$f":"IF(ISERROR(W1568-V1568),0,+W1568-V1568)","v":0},{"$f":"+L1566","v":0},{"$f":"+X1568*Y1568","v":0},{"$f":"IF(OR(C1558=0,U1568=0),0,+Z1568/U1568)","v":0},{"$f":"IF(AA1568<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1572=\"Yes\",C1572<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1572=\"Yes\",C1572>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1573=\"Yes\",C1573<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1573=\"Yes\",C1573>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1564","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1572=Pass,D1573=Pass),IF(C1572<C1573,Yes,No),IF(D1572=Pass,Yes,No))","v":"No"},{"$f":"IF(B1565=\"\",\"\",A1565&\": \"&B1565)","v":""},{"$f":"+AA1557","v":0},{"$f":"+AB1557","v":"N/A"},null,{"$f":"IF(OR(AB1557=\"Fail\",AB1557=\"N/A\"),0,AA1562)","v":0},{"$f":"IF(F1572=0,\"\",AB1562)","v":""},{"$f":"IF(OR(AB1557=\"Fail\",AB1557=\"N/A\"),0,AA1567)","v":0},{"$f":"IF(H1572=0,\"\",AB1567)","v":""},{"$f":"IF(OR(AB1557=\"Fail\",AB1557=\"N/A\"),0,AA1572)","v":0},{"$f":"IF(J1572=0,\"\",AB1572)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1559","v":0},{"$f":"+I1559","v":0},{"$f":"IF(T1572=0,0,S1572/T1572)","v":0},{"$f":"+V1567","v":0},{"$f":"+G1559","v":0},{"$f":"IF(ISERROR(W1572-V1572),0,+W1572-V1572)","v":0},{"$f":"+L1565","v":0},{"$f":"+X1572*Y1572","v":0},{"$f":"IF(OR(C1559=0,U1572=0),0,+Z1572/U1572)","v":0},{"$f":"IF(AA1572<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1572=No,D1573=Pass),Yes,No)","v":"No"},{"$f":"IF(B1566=\"\",\"\",A1566&\": \"&B1566)","v":""},{"$f":"IF(AA1558=100,0,+AA1558)","v":0},{"$f":"IF(AA1558=100,\"\",+AB1558)","v":"N/A"},null,{"$f":"IF(OR(AB1558=\"Fail\",AB1558=\"N/A\"),0,AA1563)","v":0},{"$f":"IF(F1573=0,\"\",AB1563)","v":""},{"$f":"IF(OR(AB1558=\"Fail\",AB1558=\"N/A\"),0,AA1568)","v":0},{"$f":"IF(H1573=0,\"\",AB1568)","v":""},{"$f":"IF(OR(AB1558=\"Fail\",AB1558=\"N/A\"),0,AA1573)","v":0},{"$f":"IF(J1573=0,\"\",AB1573)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1572","v":0},{"$f":"+T1572","v":0},{"$f":"IF(T1573=0,0,S1573/T1573)","v":0},{"$f":"+V1568","v":0},{"$f":"+W1572","v":0},{"$f":"IF(ISERROR(W1573-V1573),0,+W1573-V1573)","v":0},{"$f":"+L1566","v":0},{"$f":"+X1573*Y1573","v":0},{"$f":"IF(OR(C1559=0,U1573=0),0,+Z1573/U1573)","v":0},{"$f":"IF(AA1573<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1572=Yes,'Cap Needs Input'!A1573=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1566=0,I1565=0),\" \",IF(OR(I1566<>I1562,I1565<>I1562),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1577<>AE1575,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1574=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1572=Yes,B1572,IF(A1573=Yes,B1573,A1562&\": \"&B1562))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1577=B1572,1,IF(B1577=B1573,2,3))","v":3},{"$f":"IF(A1572=Yes,B1572,IF(A1573=Yes,B1573,A1562&\": \"&B1562))","v":"T: "},{"$f":"CHOOSE($A1577,D1565,D1566,D1562)","v":"SF"},{"$f":"CHOOSE($A1577,F1565,F1566,F1562)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1572","v":""},{"$f":"+B1573","v":""},{"$f":"A1562&\": \"&B1562","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1577=$T$2,G1578<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1577=$T$2,G1579<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1577=$T$2,G1580<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1580=\"Traditional\",B1577<>A1562&\": \"&B1562,B1577<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1580=\"Green\",B1577=A1562&\": \"&B1562,B1577<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1557=0,0,C1557)","v":0},{"$f":"IF(B1557=0,\"\",A1557&\": \"&B1557)","v":""},{"$f":"IF(A1583=0,\"\",IF(O1557<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1583=\"\",\"\",G1580)","v":""},null,{"$f":"IF(B1583=\"\",\"\",B1577)","v":""},null,null,{"$f":"IF(B1583=\"\",0,D1577)","v":0},{"$f":"IF(B1583=\"\",0,CHOOSE(A1577,I1565,I1566,I1562))","v":0},{"$f":"IF(AND(C1583=\"End of Cycle\",S1583=\"Now\"),\"***\",IF(AND(C1583=\"Now\",S1583=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1583=0,\"\",IF(O1557<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1558=0,0,C1558)","v":0},{"$f":"IF(B1558=0,\"\",A1558&\": \"&B1558)","v":""},{"$f":"IF(A1584=0,\"\",IF(O1558<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1584=\"\",\"\",E1583)","v":""},null,{"$f":"IF(B1584=\"\",\"\",G1583)","v":""},null,null,{"$f":"IF(B1584=\"\",0,J1583)","v":0},{"$f":"IF(B1584=\"\",0,K1583)","v":0},{"$f":"IF(AND(C1584=\"End of Cycle\",S1584=\"Now\"),\"***\",IF(AND(C1584=\"Now\",S1584=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1584=0,\"\",IF(O1558<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1559=0,0,C1559)","v":0},{"$f":"IF(B1559=0,\"\",A1559&\": \"&B1559)","v":""},{"$f":"IF(A1585=0,\"\",IF(O1559<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1585=\"\",\"\",E1584)","v":""},null,{"$f":"IF(B1585=\"\",\"\",G1584)","v":""},null,null,{"$f":"IF(B1585=\"\",0,J1584)","v":0},{"$f":"IF(B1585=\"\",0,K1584)","v":0},{"$f":"IF(AND(C1585=\"End of Cycle\",S1585=\"Now\"),\"***\",IF(AND(C1585=\"Now\",S1585=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1585=0,\"\",IF(O1559<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1583=\"Now\",S1583=\"End of Cycle\"),AND(C1584=\"Now\",S1584=\"End of Cycle\"),AND(C1585=\"Now\",S1585=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1583=\"End of Cycle\",S1583=\"Now\"),AND(C1584=\"End of Cycle\",S1584=\"Now\"),AND(C1585=\"End of Cycle\",S1585=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Elevators",null,"Not a utility saver"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1590","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1590=0,\"N/A\",MAX(0,((J1590+I1590-Year1)*365)/(I1590*365)))","v":"N/A"},{"$f":"+J1590+I1590","v":0},"Payback on Green #1",{"$f":"+I1598","v":0},{"$f":"IF(Q1590=0,0,VLOOKUP(Q1590,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1595","v":0},{"$f":"+F1598","v":0},{"$f":"+L1598","v":0},{"$f":"+G1595","v":0},{"$f":"+G1598","v":0},{"$f":"+S1590-T1590","v":0},{"$f":"+V1590-W1590","v":0},{"$f":"+Y1590*U1590","v":0},{"$f":"IF(AND(G1595>0,G1598>0),IF(Y1590=0,99,IF(Q1590=0,100,IF(AND(X1590=0,Z1590=0),0,IF(Z1590=0,0,+-X1590/Z1590)))),0)","v":0},{"$f":"IF(AA1590=0,\"N/A\",IF(AA1590>=R1590,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1590=\"\",B1590=0),G1590=0),100000,G1590)","v":100000}]
["E2",null,0,{"$f":"+D1590","v":"Each"},0,{"$f":"E1591","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1591=0,\"N/A\",MAX(0,((J1591+I1591-Year1)*365)/(I1591*365)))","v":"N/A"},{"$f":"+J1591+I1591","v":0},"Payback on Green #2",{"$f":"+I1599","v":0},{"$f":"IF(Q1591=0,0,VLOOKUP(Q1591,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1590","v":0},{"$f":"+F1599","v":0},{"$f":"+L1599","v":0},{"$f":"+V1590","v":0},{"$f":"+G1599","v":0},{"$f":"+S1591-T1591","v":0},{"$f":"+V1591-W1591","v":0},{"$f":"+Y1591*U1591","v":0},{"$f":"IF(AND(G1595>0,G1599>0),IF(Y1591=0,99,IF(Q1591=0,100,IF(AND(X1591=0,Z1591=0),0,IF(Z1591=0,0,+-X1591/Z1591)))),0)","v":0},{"$f":"IF(AA1591=0,\"N/A\",IF(AA1591>=R1591,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1591=\"\",B1591=0),G1591=0),100000,G1591)","v":100000}]
["E3",null,0,{"$f":"+D1591","v":"Each"},0,{"$f":"E1592","v":0},null,null,0,null,null,0,null,{"$f":"IF(I1592=0,\"N/A\",MAX(0,((J1592+I1592-Year1)*365)/(I1592*365)))","v":"N/A"},{"$f":"+J1592+I1592","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1592=\"\",B1592=0),G1592=0),100000,G1592)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1590>=E1595,E1591>=E1595,E1592>=E1595,F1590>=F1595,F1591>=F1595,F1592>=F1595),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1590","v":"Each"},0,{"$f":"E1595","v":0},null,null,{"$f":"+I1590","v":0},null,null,0,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1590","v":0},{"$f":"+I1590","v":0},{"$f":"IF(T1595=0,0,S1595/T1595)","v":0},{"$f":"+G1598","v":0},{"$f":"+G1590","v":0},{"$f":"IF(ISERROR(W1595-V1595),0,+W1595-V1595)","v":0},{"$f":"+L1598","v":0},{"$f":"+X1595*Y1595","v":0},{"$f":"IF(OR(C1590=0,U1595=0),0,+Z1595/U1595)","v":0},{"$f":"IF(AA1595<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1589=\"N/A\",\"\",IF(MIN(AF1590:AF1592)<=G1595,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1595","v":0},{"$f":"+T1595","v":0},{"$f":"IF(T1596=0,0,S1596/T1596)","v":0},{"$f":"+G1599","v":0},{"$f":"+W1595","v":0},{"$f":"IF(ISERROR(W1596-V1596),0,+W1596-V1596)","v":0},{"$f":"+L1599","v":0},{"$f":"+X1596*Y1596","v":0},{"$f":"IF(OR(C1590=0,U1596=0),0,+Z1596/U1596)","v":0},{"$f":"IF(AA1596<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1590","v":"Each"},0,{"$f":"E1598","v":0},null,null,{"$f":"+I1590","v":0},null,null,0,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1591","v":"Each"},0,{"$f":"E1599","v":0},null,null,{"$f":"I1590","v":0},null,null,0,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1595>0,OR(G1598>0,G1599>0)),IF(OR(G1595=G1598,G1595=G1599),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1591","v":0},{"$f":"+I1591","v":0},{"$f":"IF(T1600=0,0,S1600/T1600)","v":0},{"$f":"+V1595","v":0},{"$f":"+G1591","v":0},{"$f":"IF(ISERROR(W1600-V1600),0,+W1600-V1600)","v":0},{"$f":"+L1598","v":0},{"$f":"+X1600*Y1600","v":0},{"$f":"IF(OR(C1591=0,U1600=0),0,+Z1600/U1600)","v":0},{"$f":"IF(AA1600<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1600","v":0},{"$f":"+T1600","v":0},{"$f":"IF(T1601=0,0,S1601/T1601)","v":0},{"$f":"+V1596","v":0},{"$f":"+W1600","v":0},{"$f":"IF(ISERROR(W1601-V1601),0,+W1601-V1601)","v":0},{"$f":"+L1599","v":0},{"$f":"+X1601*Y1601","v":0},{"$f":"IF(OR(C1591=0,U1601=0),0,+Z1601/U1601)","v":0},{"$f":"IF(AA1601<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1605=\"Yes\",C1605<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1605=\"Yes\",C1605>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1606=\"Yes\",C1606<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1606=\"Yes\",C1606>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1597","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1605=Pass,D1606=Pass),IF(C1605<C1606,Yes,No),IF(D1605=Pass,Yes,No))","v":"No"},{"$f":"IF(B1598=\"\",\"\",A1598&\": \"&B1598)","v":""},{"$f":"+AA1590","v":0},{"$f":"+AB1590","v":"N/A"},null,{"$f":"IF(OR(AB1590=\"Fail\",AB1590=\"N/A\"),0,AA1595)","v":0},{"$f":"IF(F1605=0,\"\",AB1595)","v":""},{"$f":"IF(OR(AB1590=\"Fail\",AB1590=\"N/A\"),0,AA1600)","v":0},{"$f":"IF(H1605=0,\"\",AB1600)","v":""},{"$f":"IF(OR(AB1590=\"Fail\",AB1590=\"N/A\"),0,AA1605)","v":0},{"$f":"IF(J1605=0,\"\",AB1605)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1592","v":0},{"$f":"+I1592","v":0},{"$f":"IF(T1605=0,0,S1605/T1605)","v":0},{"$f":"+V1600","v":0},{"$f":"+G1592","v":0},{"$f":"IF(ISERROR(W1605-V1605),0,+W1605-V1605)","v":0},{"$f":"+L1598","v":0},{"$f":"+X1605*Y1605","v":0},{"$f":"IF(OR(C1592=0,U1605=0),0,+Z1605/U1605)","v":0},{"$f":"IF(AA1605<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1605=No,D1606=Pass),Yes,No)","v":"No"},{"$f":"IF(B1599=\"\",\"\",A1599&\": \"&B1599)","v":""},{"$f":"IF(AA1591=100,0,+AA1591)","v":0},{"$f":"IF(AA1591=100,\"\",+AB1591)","v":"N/A"},null,{"$f":"IF(OR(AB1591=\"Fail\",AB1591=\"N/A\"),0,AA1596)","v":0},{"$f":"IF(F1606=0,\"\",AB1596)","v":""},{"$f":"IF(OR(AB1591=\"Fail\",AB1591=\"N/A\"),0,AA1601)","v":0},{"$f":"IF(H1606=0,\"\",AB1601)","v":""},{"$f":"IF(OR(AB1591=\"Fail\",AB1591=\"N/A\"),0,AA1606)","v":0},{"$f":"IF(J1606=0,\"\",AB1606)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1605","v":0},{"$f":"+T1605","v":0},{"$f":"IF(T1606=0,0,S1606/T1606)","v":0},{"$f":"+V1601","v":0},{"$f":"+W1605","v":0},{"$f":"IF(ISERROR(W1606-V1606),0,+W1606-V1606)","v":0},{"$f":"+L1599","v":0},{"$f":"+X1606*Y1606","v":0},{"$f":"IF(OR(C1592=0,U1606=0),0,+Z1606/U1606)","v":0},{"$f":"IF(AA1606<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1605=Yes,'Cap Needs Input'!A1606=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1599=0,I1598=0),\" \",IF(OR(I1599<>I1595,I1598<>I1595),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1610<>AE1608,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1607=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1605=Yes,B1605,IF(A1606=Yes,B1606,A1595&\": \"&B1595))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1610=B1605,1,IF(B1610=B1606,2,3))","v":3},{"$f":"IF(A1605=Yes,B1605,IF(A1606=Yes,B1606,A1595&\": \"&B1595))","v":"T: "},{"$f":"CHOOSE($A1610,D1598,D1599,D1595)","v":"Each"},{"$f":"CHOOSE($A1610,F1598,F1599,F1595)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1605","v":""},{"$f":"+B1606","v":""},{"$f":"A1595&\": \"&B1595","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1610=$T$2,G1611<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1610=$T$2,G1612<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1610=$T$2,G1613<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1613=\"Traditional\",B1610<>A1595&\": \"&B1595,B1610<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1613=\"Green\",B1610=A1595&\": \"&B1595,B1610<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1590=0,0,C1590)","v":0},{"$f":"IF(B1590=0,\"\",A1590&\": \"&B1590)","v":""},{"$f":"IF(A1616=0,\"\",IF(O1590<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1616=\"\",\"\",G1613)","v":""},null,{"$f":"IF(B1616=\"\",\"\",B1610)","v":""},null,null,{"$f":"IF(B1616=\"\",0,D1610)","v":0},{"$f":"IF(B1616=\"\",0,CHOOSE(A1610,I1598,I1599,I1595))","v":0},{"$f":"IF(AND(C1616=\"End of Cycle\",S1616=\"Now\"),\"***\",IF(AND(C1616=\"Now\",S1616=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1616=0,\"\",IF(O1590<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1591=0,0,C1591)","v":0},{"$f":"IF(B1591=0,\"\",A1591&\": \"&B1591)","v":""},{"$f":"IF(A1617=0,\"\",IF(O1591<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1617=\"\",\"\",E1616)","v":""},null,{"$f":"IF(B1617=\"\",\"\",G1616)","v":""},null,null,{"$f":"IF(B1617=\"\",0,J1616)","v":0},{"$f":"IF(B1617=\"\",0,K1616)","v":0},{"$f":"IF(AND(C1617=\"End of Cycle\",S1617=\"Now\"),\"***\",IF(AND(C1617=\"Now\",S1617=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1617=0,\"\",IF(O1591<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1592=0,0,C1592)","v":0},{"$f":"IF(B1592=0,\"\",A1592&\": \"&B1592)","v":""},{"$f":"IF(A1618=0,\"\",IF(O1592<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1618=\"\",\"\",E1617)","v":""},null,{"$f":"IF(B1618=\"\",\"\",G1617)","v":""},null,null,{"$f":"IF(B1618=\"\",0,J1617)","v":0},{"$f":"IF(B1618=\"\",0,K1617)","v":0},{"$f":"IF(AND(C1618=\"End of Cycle\",S1618=\"Now\"),\"***\",IF(AND(C1618=\"Now\",S1618=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1618=0,\"\",IF(O1592<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1616=\"Now\",S1616=\"End of Cycle\"),AND(C1617=\"Now\",S1617=\"End of Cycle\"),AND(C1618=\"Now\",S1618=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1616=\"End of Cycle\",S1616=\"Now\"),AND(C1617=\"End of Cycle\",S1617=\"Now\"),AND(C1618=\"End of Cycle\",S1618=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 1 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1623","v":0},0,{"$f":"VLOOKUP(G1620,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1620=\"Tenant\",IF(ISERROR(VLOOKUP(G1620,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1620,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1620,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1620,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1623=0,\"N/A\",MAX(0,((J1623+I1623-Year1)*365)/(I1623*365)))","v":"N/A"},{"$f":"+J1623+I1623","v":0},"Payback on Green #1",{"$f":"+I1631","v":0},{"$f":"IF(Q1623=0,0,VLOOKUP(Q1623,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1628","v":0},{"$f":"+F1631","v":0},{"$f":"+L1631","v":0},{"$f":"+G1628","v":0},{"$f":"+G1631","v":0},{"$f":"+S1623-T1623","v":0},{"$f":"+V1623-W1623","v":0},{"$f":"+Y1623*U1623","v":0},{"$f":"IF(AND(G1628>0,G1631>0),IF(Y1623=0,99,IF(Q1623=0,100,IF(AND(X1623=0,Z1623=0),0,IF(Z1623=0,0,+-X1623/Z1623)))),0)","v":0},{"$f":"IF(AA1623=0,\"N/A\",IF(AA1623>=R1623,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1623=\"\",B1623=0),G1623=0),100000,G1623)","v":100000}]
["E2",null,0,{"$f":"+D1623","v":"Each"},0,{"$f":"E1624","v":0},0,{"$f":"+H1623","v":0},0,null,null,{"$f":"L1623","v":0},null,{"$f":"IF(I1624=0,\"N/A\",MAX(0,((J1624+I1624-Year1)*365)/(I1624*365)))","v":"N/A"},{"$f":"+J1624+I1624","v":0},"Payback on Green #2",{"$f":"+I1632","v":0},{"$f":"IF(Q1624=0,0,VLOOKUP(Q1624,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1623","v":0},{"$f":"+F1632","v":0},{"$f":"+L1632","v":0},{"$f":"+V1623","v":0},{"$f":"+G1632","v":0},{"$f":"+S1624-T1624","v":0},{"$f":"+V1624-W1624","v":0},{"$f":"+Y1624*U1624","v":0},{"$f":"IF(AND(G1628>0,G1632>0),IF(Y1624=0,99,IF(Q1624=0,100,IF(AND(X1624=0,Z1624=0),0,IF(Z1624=0,0,+-X1624/Z1624)))),0)","v":0},{"$f":"IF(AA1624=0,\"N/A\",IF(AA1624>=R1624,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1624=\"\",B1624=0),G1624=0),100000,G1624)","v":100000}]
["E3",null,0,{"$f":"+D1624","v":"Each"},0,0,0,{"$f":"+H1623","v":0},0,null,null,{"$f":"L1623","v":0},null,{"$f":"IF(I1625=0,\"N/A\",MAX(0,((J1625+I1625-Year1)*365)/(I1625*365)))","v":"N/A"},{"$f":"+J1625+I1625","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1625=\"\",B1625=0),G1625=0),100000,G1625)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1623>=E1628,E1624>=E1628,E1625>=E1628,F1623>=F1628,F1624>=F1628,F1625>=F1628),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1623","v":"Each"},0,{"$f":"E1628","v":0},0,{"$f":"+H1623","v":0},{"$f":"+I1623","v":0},null,null,{"$f":"L1623","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1623","v":0},{"$f":"+I1623","v":0},{"$f":"IF(T1628=0,0,S1628/T1628)","v":0},{"$f":"+G1631","v":0},{"$f":"+G1623","v":0},{"$f":"IF(ISERROR(W1628-V1628),0,+W1628-V1628)","v":0},{"$f":"+L1631","v":0},{"$f":"+X1628*Y1628","v":0},{"$f":"IF(OR(C1623=0,U1628=0),0,+Z1628/U1628)","v":0},{"$f":"IF(AA1628<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1622=\"N/A\",\"\",IF(MIN(AF1623:AF1625)<=G1628,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1628","v":0},{"$f":"+T1628","v":0},{"$f":"IF(T1629=0,0,S1629/T1629)","v":0},{"$f":"+G1632","v":0},{"$f":"+W1628","v":0},{"$f":"IF(ISERROR(W1629-V1629),0,+W1629-V1629)","v":0},{"$f":"+L1632","v":0},{"$f":"+X1629*Y1629","v":0},{"$f":"IF(OR(C1623=0,U1629=0),0,+Z1629/U1629)","v":0},{"$f":"IF(AA1629<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1623","v":"Each"},0,{"$f":"E1631","v":0},0,{"$f":"+H1623","v":0},{"$f":"+I1623","v":0},null,null,{"$f":"L1623","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1624","v":"Each"},0,0,0,{"$f":"+H1623","v":0},0,null,null,{"$f":"L1623","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1628>0,OR(G1631>0,G1632>0)),IF(OR(G1628=G1631,G1628=G1632),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1624","v":0},{"$f":"+I1624","v":0},{"$f":"IF(T1633=0,0,S1633/T1633)","v":0},{"$f":"+V1628","v":0},{"$f":"+G1624","v":0},{"$f":"IF(ISERROR(W1633-V1633),0,+W1633-V1633)","v":0},{"$f":"+L1631","v":0},{"$f":"+X1633*Y1633","v":0},{"$f":"IF(OR(C1624=0,U1633=0),0,+Z1633/U1633)","v":0},{"$f":"IF(AA1633<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1633","v":0},{"$f":"+T1633","v":0},{"$f":"IF(T1634=0,0,S1634/T1634)","v":0},{"$f":"+V1629","v":0},{"$f":"+W1633","v":0},{"$f":"IF(ISERROR(W1634-V1634),0,+W1634-V1634)","v":0},{"$f":"+L1632","v":0},{"$f":"+X1634*Y1634","v":0},{"$f":"IF(OR(C1624=0,U1634=0),0,+Z1634/U1634)","v":0},{"$f":"IF(AA1634<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1638=\"Yes\",C1638<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1638=\"Yes\",C1638>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1639=\"Yes\",C1639<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1639=\"Yes\",C1639>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1630","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1638=Pass,D1639=Pass),IF(C1638<C1639,Yes,No),IF(D1638=Pass,Yes,No))","v":"No"},{"$f":"IF(B1631=\"\",\"\",A1631&\": \"&B1631)","v":""},{"$f":"+AA1623","v":0},{"$f":"+AB1623","v":"N/A"},null,{"$f":"IF(OR(AB1623=\"Fail\",AB1623=\"N/A\"),0,AA1628)","v":0},{"$f":"IF(F1638=0,\"\",AB1628)","v":""},{"$f":"IF(OR(AB1623=\"Fail\",AB1623=\"N/A\"),0,AA1633)","v":0},{"$f":"IF(H1638=0,\"\",AB1633)","v":""},{"$f":"IF(OR(AB1623=\"Fail\",AB1623=\"N/A\"),0,AA1638)","v":0},{"$f":"IF(J1638=0,\"\",AB1638)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1625","v":0},{"$f":"+I1625","v":0},{"$f":"IF(T1638=0,0,S1638/T1638)","v":0},{"$f":"+V1633","v":0},{"$f":"+G1625","v":0},{"$f":"IF(ISERROR(W1638-V1638),0,+W1638-V1638)","v":0},{"$f":"+L1631","v":0},{"$f":"+X1638*Y1638","v":0},{"$f":"IF(OR(C1625=0,U1638=0),0,+Z1638/U1638)","v":0},{"$f":"IF(AA1638<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1638=No,D1639=Pass),Yes,No)","v":"No"},{"$f":"IF(B1632=\"\",\"\",A1632&\": \"&B1632)","v":""},{"$f":"IF(AA1624=100,0,+AA1624)","v":0},{"$f":"IF(AA1624=100,\"\",+AB1624)","v":"N/A"},null,{"$f":"IF(OR(AB1624=\"Fail\",AB1624=\"N/A\"),0,AA1629)","v":0},{"$f":"IF(F1639=0,\"\",AB1629)","v":""},{"$f":"IF(OR(AB1624=\"Fail\",AB1624=\"N/A\"),0,AA1634)","v":0},{"$f":"IF(H1639=0,\"\",AB1634)","v":""},{"$f":"IF(OR(AB1624=\"Fail\",AB1624=\"N/A\"),0,AA1639)","v":0},{"$f":"IF(J1639=0,\"\",AB1639)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1638","v":0},{"$f":"+T1638","v":0},{"$f":"IF(T1639=0,0,S1639/T1639)","v":0},{"$f":"+V1634","v":0},{"$f":"+W1638","v":0},{"$f":"IF(ISERROR(W1639-V1639),0,+W1639-V1639)","v":0},{"$f":"+L1632","v":0},{"$f":"+X1639*Y1639","v":0},{"$f":"IF(OR(C1625=0,U1639=0),0,+Z1639/U1639)","v":0},{"$f":"IF(AA1639<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1638=Yes,'Cap Needs Input'!A1639=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1632=0,I1631=0),\" \",IF(OR(I1632<>I1628,I1631<>I1628),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1643<>AE1641,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1640=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1638=Yes,B1638,IF(A1639=Yes,B1639,A1628&\": \"&B1628))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1643=B1638,1,IF(B1643=B1639,2,3))","v":3},{"$f":"IF(A1638=Yes,B1638,IF(A1639=Yes,B1639,A1628&\": \"&B1628))","v":"T: "},{"$f":"CHOOSE($A1643,D1631,D1632,D1628)","v":"Each"},{"$f":"CHOOSE($A1643,F1631,F1632,F1628)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1638","v":""},{"$f":"+B1639","v":""},{"$f":"A1628&\": \"&B1628","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1643=$T$2,G1644<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1643=$T$2,G1645<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1643=$T$2,G1646<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1646=\"Traditional\",B1643<>A1628&\": \"&B1628,B1643<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1646=\"Green\",B1643=A1628&\": \"&B1628,B1643<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1623=0,0,C1623)","v":0},{"$f":"IF(B1623=0,\"\",A1623&\": \"&B1623)","v":""},{"$f":"IF(A1649=0,\"\",IF(O1623<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1649=\"\",\"\",G1646)","v":""},null,{"$f":"IF(B1649=\"\",\"\",B1643)","v":""},null,null,{"$f":"IF(B1649=\"\",0,D1643)","v":0},{"$f":"IF(B1649=\"\",0,CHOOSE(A1643,I1631,I1632,I1628))","v":0},{"$f":"IF(AND(C1649=\"End of Cycle\",S1649=\"Now\"),\"***\",IF(AND(C1649=\"Now\",S1649=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1649=0,\"\",IF(O1623<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1624=0,0,C1624)","v":0},{"$f":"IF(B1624=0,\"\",A1624&\": \"&B1624)","v":""},{"$f":"IF(A1650=0,\"\",IF(O1624<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1650=\"\",\"\",E1649)","v":""},null,{"$f":"IF(B1650=\"\",\"\",G1649)","v":""},null,null,{"$f":"IF(B1650=\"\",0,J1649)","v":0},{"$f":"IF(B1650=\"\",0,K1649)","v":0},{"$f":"IF(AND(C1650=\"End of Cycle\",S1650=\"Now\"),\"***\",IF(AND(C1650=\"Now\",S1650=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1650=0,\"\",IF(O1624<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1625=0,0,C1625)","v":0},{"$f":"IF(B1625=0,\"\",A1625&\": \"&B1625)","v":""},{"$f":"IF(A1651=0,\"\",IF(O1625<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1651=\"\",\"\",E1650)","v":""},null,{"$f":"IF(B1651=\"\",\"\",G1650)","v":""},null,null,{"$f":"IF(B1651=\"\",0,J1650)","v":0},{"$f":"IF(B1651=\"\",0,K1650)","v":0},{"$f":"IF(AND(C1651=\"End of Cycle\",S1651=\"Now\"),\"***\",IF(AND(C1651=\"Now\",S1651=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1651=0,\"\",IF(O1625<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1649=\"Now\",S1649=\"End of Cycle\"),AND(C1650=\"Now\",S1650=\"End of Cycle\"),AND(C1651=\"Now\",S1651=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1649=\"End of Cycle\",S1649=\"Now\"),AND(C1650=\"End of Cycle\",S1650=\"Now\"),AND(C1651=\"End of Cycle\",S1651=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 2 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E1656","v":0},0,{"$f":"VLOOKUP(G1653,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1653=\"Tenant\",IF(ISERROR(VLOOKUP(G1653,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1653,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1653,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1653,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1656=0,\"N/A\",MAX(0,((J1656+I1656-Year1)*365)/(I1656*365)))","v":"N/A"},{"$f":"+J1656+I1656","v":0},"Payback on Green #1",{"$f":"+I1664","v":0},{"$f":"IF(Q1656=0,0,VLOOKUP(Q1656,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1661","v":0},{"$f":"+F1664","v":0},{"$f":"+L1664","v":0},{"$f":"+G1661","v":0},{"$f":"+G1664","v":0},{"$f":"+S1656-T1656","v":0},{"$f":"+V1656-W1656","v":0},{"$f":"+Y1656*U1656","v":0},{"$f":"IF(AND(G1661>0,G1664>0),IF(Y1656=0,99,IF(Q1656=0,100,IF(AND(X1656=0,Z1656=0),0,IF(Z1656=0,0,+-X1656/Z1656)))),0)","v":0},{"$f":"IF(AA1656=0,\"N/A\",IF(AA1656>=R1656,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1656=\"\",B1656=0),G1656=0),100000,G1656)","v":100000}]
["E2",null,0,{"$f":"+D1656","v":"Units"},0,{"$f":"E1657","v":0},0,{"$f":"+H1656","v":0},0,null,null,{"$f":"L1656","v":0},null,{"$f":"IF(I1657=0,\"N/A\",MAX(0,((J1657+I1657-Year1)*365)/(I1657*365)))","v":"N/A"},{"$f":"+J1657+I1657","v":0},"Payback on Green #2",{"$f":"+I1665","v":0},{"$f":"IF(Q1657=0,0,VLOOKUP(Q1657,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1656","v":0},{"$f":"+F1665","v":0},{"$f":"+L1665","v":0},{"$f":"+V1656","v":0},{"$f":"+G1665","v":0},{"$f":"+S1657-T1657","v":0},{"$f":"+V1657-W1657","v":0},{"$f":"+Y1657*U1657","v":0},{"$f":"IF(AND(G1661>0,G1665>0),IF(Y1657=0,99,IF(Q1657=0,100,IF(AND(X1657=0,Z1657=0),0,IF(Z1657=0,0,+-X1657/Z1657)))),0)","v":0},{"$f":"IF(AA1657=0,\"N/A\",IF(AA1657>=R1657,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1657=\"\",B1657=0),G1657=0),100000,G1657)","v":100000}]
["E3",null,0,{"$f":"+D1657","v":"Units"},0,{"$f":"E1658","v":0},0,{"$f":"+H1656","v":0},0,null,null,{"$f":"L1656","v":0},null,{"$f":"IF(I1658=0,\"N/A\",MAX(0,((J1658+I1658-Year1)*365)/(I1658*365)))","v":"N/A"},{"$f":"+J1658+I1658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1658=\"\",B1658=0),G1658=0),100000,G1658)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1656>=E1661,E1657>=E1661,E1658>=E1661,F1656>=F1661,F1657>=F1661,F1658>=F1661),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1656","v":"Units"},0,{"$f":"E1661","v":0},0,{"$f":"+H1656","v":0},{"$f":"+I1656","v":0},null,null,{"$f":"L1656","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1656","v":0},{"$f":"+I1656","v":0},{"$f":"IF(T1661=0,0,S1661/T1661)","v":0},{"$f":"+G1664","v":0},{"$f":"+G1656","v":0},{"$f":"IF(ISERROR(W1661-V1661),0,+W1661-V1661)","v":0},{"$f":"+L1664","v":0},{"$f":"+X1661*Y1661","v":0},{"$f":"IF(OR(C1656=0,U1661=0),0,+Z1661/U1661)","v":0},{"$f":"IF(AA1661<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1655=\"N/A\",\"\",IF(MIN(AF1656:AF1658)<=G1661,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1661","v":0},{"$f":"+T1661","v":0},{"$f":"IF(T1662=0,0,S1662/T1662)","v":0},{"$f":"+G1665","v":0},{"$f":"+W1661","v":0},{"$f":"IF(ISERROR(W1662-V1662),0,+W1662-V1662)","v":0},{"$f":"+L1665","v":0},{"$f":"+X1662*Y1662","v":0},{"$f":"IF(OR(C1656=0,U1662=0),0,+Z1662/U1662)","v":0},{"$f":"IF(AA1662<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1656","v":"Units"},0,{"$f":"E1664","v":0},0,{"$f":"+H1656","v":0},{"$f":"+I1656","v":0},null,null,{"$f":"L1656","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1657","v":"Units"},0,{"$f":"E1665","v":0},0,{"$f":"+H1656","v":0},{"$f":"I1656","v":0},null,null,{"$f":"L1656","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1661>0,OR(G1664>0,G1665>0)),IF(OR(G1661=G1664,G1661=G1665),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1657","v":0},{"$f":"+I1657","v":0},{"$f":"IF(T1666=0,0,S1666/T1666)","v":0},{"$f":"+V1661","v":0},{"$f":"+G1657","v":0},{"$f":"IF(ISERROR(W1666-V1666),0,+W1666-V1666)","v":0},{"$f":"+L1664","v":0},{"$f":"+X1666*Y1666","v":0},{"$f":"IF(OR(C1657=0,U1666=0),0,+Z1666/U1666)","v":0},{"$f":"IF(AA1666<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1666","v":0},{"$f":"+T1666","v":0},{"$f":"IF(T1667=0,0,S1667/T1667)","v":0},{"$f":"+V1662","v":0},{"$f":"+W1666","v":0},{"$f":"IF(ISERROR(W1667-V1667),0,+W1667-V1667)","v":0},{"$f":"+L1665","v":0},{"$f":"+X1667*Y1667","v":0},{"$f":"IF(OR(C1657=0,U1667=0),0,+Z1667/U1667)","v":0},{"$f":"IF(AA1667<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1671=\"Yes\",C1671<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1671=\"Yes\",C1671>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1672=\"Yes\",C1672<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1672=\"Yes\",C1672>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1663","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1671=Pass,D1672=Pass),IF(C1671<C1672,Yes,No),IF(D1671=Pass,Yes,No))","v":"No"},{"$f":"IF(B1664=\"\",\"\",A1664&\": \"&B1664)","v":""},{"$f":"+AA1656","v":0},{"$f":"+AB1656","v":"N/A"},null,{"$f":"IF(OR(AB1656=\"Fail\",AB1656=\"N/A\"),0,AA1661)","v":0},{"$f":"IF(F1671=0,\"\",AB1661)","v":""},{"$f":"IF(OR(AB1656=\"Fail\",AB1656=\"N/A\"),0,AA1666)","v":0},{"$f":"IF(H1671=0,\"\",AB1666)","v":""},{"$f":"IF(OR(AB1656=\"Fail\",AB1656=\"N/A\"),0,AA1671)","v":0},{"$f":"IF(J1671=0,\"\",AB1671)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1658","v":0},{"$f":"+I1658","v":0},{"$f":"IF(T1671=0,0,S1671/T1671)","v":0},{"$f":"+V1666","v":0},{"$f":"+G1658","v":0},{"$f":"IF(ISERROR(W1671-V1671),0,+W1671-V1671)","v":0},{"$f":"+L1664","v":0},{"$f":"+X1671*Y1671","v":0},{"$f":"IF(OR(C1658=0,U1671=0),0,+Z1671/U1671)","v":0},{"$f":"IF(AA1671<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1671=No,D1672=Pass),Yes,No)","v":"No"},{"$f":"IF(B1665=\"\",\"\",A1665&\": \"&B1665)","v":""},{"$f":"IF(AA1657=100,0,+AA1657)","v":0},{"$f":"IF(AA1657=100,\"\",+AB1657)","v":"N/A"},null,{"$f":"IF(OR(AB1657=\"Fail\",AB1657=\"N/A\"),0,AA1662)","v":0},{"$f":"IF(F1672=0,\"\",AB1662)","v":""},{"$f":"IF(OR(AB1657=\"Fail\",AB1657=\"N/A\"),0,AA1667)","v":0},{"$f":"IF(H1672=0,\"\",AB1667)","v":""},{"$f":"IF(OR(AB1657=\"Fail\",AB1657=\"N/A\"),0,AA1672)","v":0},{"$f":"IF(J1672=0,\"\",AB1672)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1671","v":0},{"$f":"+T1671","v":0},{"$f":"IF(T1672=0,0,S1672/T1672)","v":0},{"$f":"+V1667","v":0},{"$f":"+W1671","v":0},{"$f":"IF(ISERROR(W1672-V1672),0,+W1672-V1672)","v":0},{"$f":"+L1665","v":0},{"$f":"+X1672*Y1672","v":0},{"$f":"IF(OR(C1658=0,U1672=0),0,+Z1672/U1672)","v":0},{"$f":"IF(AA1672<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1671=Yes,'Cap Needs Input'!A1672=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1665=0,I1664=0),\" \",IF(OR(I1665<>I1661,I1664<>I1661),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1676<>AE1674,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1673=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1671=Yes,B1671,IF(A1672=Yes,B1672,A1661&\": \"&B1661))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1676=B1671,1,IF(B1676=B1672,2,3))","v":3},{"$f":"IF(A1671=Yes,B1671,IF(A1672=Yes,B1672,A1661&\": \"&B1661))","v":"T: "},{"$f":"CHOOSE($A1676,D1664,D1665,D1661)","v":"Units"},{"$f":"CHOOSE($A1676,F1664,F1665,F1661)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1671","v":""},{"$f":"+B1672","v":""},{"$f":"A1661&\": \"&B1661","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1676=$T$2,G1677<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1676=$T$2,G1678<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,"Dollar"]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1676=$T$2,G1679<>$T$2),\"Must agree with policy\",\"\")","v":""},null,null,null,null,null,null,null,"Electricity"]
[null,{"$f":"IF(AND(G1679=\"Traditional\",B1676<>A1661&\": \"&B1661,B1676<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1679=\"Green\",B1676=A1661&\": \"&B1661,B1676<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Oil"]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,"Natural Gas",null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1656=0,0,C1656)","v":0},{"$f":"IF(B1656=0,\"\",A1656&\": \"&B1656)","v":""},{"$f":"IF(A1682=0,\"\",IF(O1656<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1682=\"\",\"\",G1679)","v":""},null,{"$f":"IF(B1682=\"\",\"\",B1676)","v":""},null,null,{"$f":"IF(B1682=\"\",0,D1676)","v":0},{"$f":"IF(B1682=\"\",0,CHOOSE(A1676,I1664,I1665,I1661))","v":0},{"$f":"IF(AND(C1682=\"End of Cycle\",S1682=\"Now\"),\"***\",IF(AND(C1682=\"Now\",S1682=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,"Propane",null,null,{"$f":"IF(A1682=0,\"\",IF(O1656<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1657=0,0,C1657)","v":0},{"$f":"IF(B1657=0,\"\",A1657&\": \"&B1657)","v":""},{"$f":"IF(A1683=0,\"\",IF(O1657<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1683=\"\",\"\",E1682)","v":""},null,{"$f":"IF(B1683=\"\",\"\",G1682)","v":""},null,null,{"$f":"IF(B1683=\"\",0,J1682)","v":0},{"$f":"IF(B1683=\"\",0,K1682)","v":0},{"$f":"IF(AND(C1683=\"End of Cycle\",S1683=\"Now\"),\"***\",IF(AND(C1683=\"Now\",S1683=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,"Kerosene",null,null,{"$f":"IF(A1683=0,\"\",IF(O1657<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1658=0,0,C1658)","v":0},{"$f":"IF(B1658=0,\"\",A1658&\": \"&B1658)","v":""},{"$f":"IF(A1684=0,\"\",IF(O1658<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1684=\"\",\"\",E1683)","v":""},null,{"$f":"IF(B1684=\"\",\"\",G1683)","v":""},null,null,{"$f":"IF(B1684=\"\",0,J1683)","v":0},{"$f":"IF(B1684=\"\",0,K1683)","v":0},{"$f":"IF(AND(C1684=\"End of Cycle\",S1684=\"Now\"),\"***\",IF(AND(C1684=\"Now\",S1684=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,"Water",null,null,{"$f":"IF(A1684=0,\"\",IF(O1658<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1682=\"Now\",S1682=\"End of Cycle\"),AND(C1683=\"Now\",S1683=\"End of Cycle\"),AND(C1684=\"Now\",S1684=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1682=\"End of Cycle\",S1682=\"Now\"),AND(C1683=\"End of Cycle\",S1683=\"Now\"),AND(C1684=\"End of Cycle\",S1684=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Sewer"]
["Other 3 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other",null,null,null,null,null,null,null,null,{"$f":"StartInput!D66","v":"Other"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1689","v":0},0,{"$f":"VLOOKUP(G1686,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1686=\"Tenant\",IF(ISERROR(VLOOKUP(G1686,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1686,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1686,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1686,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1689=0,\"N/A\",MAX(0,((J1689+I1689-Year1)*365)/(I1689*365)))","v":"N/A"},{"$f":"+J1689+I1689","v":0},"Payback on Green #1",{"$f":"+I1697","v":0},{"$f":"IF(Q1689=0,0,VLOOKUP(Q1689,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1694","v":0},{"$f":"+F1697","v":0},{"$f":"+L1697","v":0},{"$f":"+G1694","v":0},{"$f":"+G1697","v":0},{"$f":"+S1689-T1689","v":0},{"$f":"+V1689-W1689","v":0},{"$f":"+Y1689*U1689","v":0},{"$f":"IF(AND(G1694>0,G1697>0),IF(Y1689=0,99,IF(Q1689=0,100,IF(AND(X1689=0,Z1689=0),0,IF(Z1689=0,0,+-X1689/Z1689)))),0)","v":0},{"$f":"IF(AA1689=0,\"N/A\",IF(AA1689>=R1689,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1689=\"\",B1689=0),G1689=0),100000,G1689)","v":100000}]
["E2",null,0,{"$f":"+D1689","v":"Each"},0,{"$f":"E1690","v":0},0,{"$f":"+H1689","v":0},0,null,null,{"$f":"L1689","v":0},null,{"$f":"IF(I1690=0,\"N/A\",MAX(0,((J1690+I1690-Year1)*365)/(I1690*365)))","v":"N/A"},{"$f":"+J1690+I1690","v":0},"Payback on Green #2",{"$f":"+I1698","v":0},{"$f":"IF(Q1690=0,0,VLOOKUP(Q1690,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1689","v":0},{"$f":"+F1698","v":0},{"$f":"+L1698","v":0},{"$f":"+V1689","v":0},{"$f":"+G1698","v":0},{"$f":"+S1690-T1690","v":0},{"$f":"+V1690-W1690","v":0},{"$f":"+Y1690*U1690","v":0},{"$f":"IF(AND(G1694>0,G1698>0),IF(Y1690=0,99,IF(Q1690=0,100,IF(AND(X1690=0,Z1690=0),0,IF(Z1690=0,0,+-X1690/Z1690)))),0)","v":0},{"$f":"IF(AA1690=0,\"N/A\",IF(AA1690>=R1690,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1690=\"\",B1690=0),G1690=0),100000,G1690)","v":100000}]
["E3",null,0,{"$f":"+D1690","v":"Each"},0,0,0,{"$f":"+H1689","v":0},0,null,null,{"$f":"L1689","v":0},null,{"$f":"IF(I1691=0,\"N/A\",MAX(0,((J1691+I1691-Year1)*365)/(I1691*365)))","v":"N/A"},{"$f":"+J1691+I1691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1691=\"\",B1691=0),G1691=0),100000,G1691)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1689>=E1694,E1690>=E1694,E1691>=E1694,F1689>=F1694,F1690>=F1694,F1691>=F1694),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1689","v":"Each"},0,{"$f":"E1694","v":0},0,{"$f":"+H1689","v":0},{"$f":"+I1689","v":0},null,null,{"$f":"L1689","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1689","v":0},{"$f":"+I1689","v":0},{"$f":"IF(T1694=0,0,S1694/T1694)","v":0},{"$f":"+G1697","v":0},{"$f":"+G1689","v":0},{"$f":"IF(ISERROR(W1694-V1694),0,+W1694-V1694)","v":0},{"$f":"+L1697","v":0},{"$f":"+X1694*Y1694","v":0},{"$f":"IF(OR(C1689=0,U1694=0),0,+Z1694/U1694)","v":0},{"$f":"IF(AA1694<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1688=\"N/A\",\"\",IF(MIN(AF1689:AF1691)<=G1694,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1694","v":0},{"$f":"+T1694","v":0},{"$f":"IF(T1695=0,0,S1695/T1695)","v":0},{"$f":"+G1698","v":0},{"$f":"+W1694","v":0},{"$f":"IF(ISERROR(W1695-V1695),0,+W1695-V1695)","v":0},{"$f":"+L1698","v":0},{"$f":"+X1695*Y1695","v":0},{"$f":"IF(OR(C1689=0,U1695=0),0,+Z1695/U1695)","v":0},{"$f":"IF(AA1695<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1689","v":"Each"},0,{"$f":"E1697","v":0},0,{"$f":"+H1689","v":0},{"$f":"+I1689","v":0},null,null,{"$f":"L1689","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1690","v":"Each"},0,0,0,{"$f":"+H1689","v":0},{"$f":"I1689","v":0},null,null,{"$f":"L1689","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1694>0,OR(G1697>0,G1698>0)),IF(OR(G1694=G1697,G1694=G1698),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1690","v":0},{"$f":"+I1690","v":0},{"$f":"IF(T1699=0,0,S1699/T1699)","v":0},{"$f":"+V1694","v":0},{"$f":"+G1690","v":0},{"$f":"IF(ISERROR(W1699-V1699),0,+W1699-V1699)","v":0},{"$f":"+L1697","v":0},{"$f":"+X1699*Y1699","v":0},{"$f":"IF(OR(C1690=0,U1699=0),0,+Z1699/U1699)","v":0},{"$f":"IF(AA1699<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1699","v":0},{"$f":"+T1699","v":0},{"$f":"IF(T1700=0,0,S1700/T1700)","v":0},{"$f":"+V1695","v":0},{"$f":"+W1699","v":0},{"$f":"IF(ISERROR(W1700-V1700),0,+W1700-V1700)","v":0},{"$f":"+L1698","v":0},{"$f":"+X1700*Y1700","v":0},{"$f":"IF(OR(C1690=0,U1700=0),0,+Z1700/U1700)","v":0},{"$f":"IF(AA1700<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1704=\"Yes\",C1704<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1704=\"Yes\",C1704>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1705=\"Yes\",C1705<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1705=\"Yes\",C1705>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1696","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1704=Pass,D1705=Pass),IF(C1704<C1705,Yes,No),IF(D1704=Pass,Yes,No))","v":"No"},{"$f":"IF(B1697=\"\",\"\",A1697&\": \"&B1697)","v":""},{"$f":"+AA1689","v":0},{"$f":"+AB1689","v":"N/A"},null,{"$f":"IF(OR(AB1689=\"Fail\",AB1689=\"N/A\"),0,AA1694)","v":0},{"$f":"IF(F1704=0,\"\",AB1694)","v":""},{"$f":"IF(OR(AB1689=\"Fail\",AB1689=\"N/A\"),0,AA1699)","v":0},{"$f":"IF(H1704=0,\"\",AB1699)","v":""},{"$f":"IF(OR(AB1689=\"Fail\",AB1689=\"N/A\"),0,AA1704)","v":0},{"$f":"IF(J1704=0,\"\",AB1704)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1691","v":0},{"$f":"+I1691","v":0},{"$f":"IF(T1704=0,0,S1704/T1704)","v":0},{"$f":"+V1699","v":0},{"$f":"+G1691","v":0},{"$f":"IF(ISERROR(W1704-V1704),0,+W1704-V1704)","v":0},{"$f":"+L1697","v":0},{"$f":"+X1704*Y1704","v":0},{"$f":"IF(OR(C1691=0,U1704=0),0,+Z1704/U1704)","v":0},{"$f":"IF(AA1704<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1704=No,D1705=Pass),Yes,No)","v":"No"},{"$f":"IF(B1698=\"\",\"\",A1698&\": \"&B1698)","v":""},{"$f":"IF(AA1690=100,0,+AA1690)","v":0},{"$f":"IF(AA1690=100,\"\",+AB1690)","v":"N/A"},null,{"$f":"IF(OR(AB1690=\"Fail\",AB1690=\"N/A\"),0,AA1695)","v":0},{"$f":"IF(F1705=0,\"\",AB1695)","v":""},{"$f":"IF(OR(AB1690=\"Fail\",AB1690=\"N/A\"),0,AA1700)","v":0},{"$f":"IF(H1705=0,\"\",AB1700)","v":""},{"$f":"IF(OR(AB1690=\"Fail\",AB1690=\"N/A\"),0,AA1705)","v":0},{"$f":"IF(J1705=0,\"\",AB1705)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1704","v":0},{"$f":"+T1704","v":0},{"$f":"IF(T1705=0,0,S1705/T1705)","v":0},{"$f":"+V1700","v":0},{"$f":"+W1704","v":0},{"$f":"IF(ISERROR(W1705-V1705),0,+W1705-V1705)","v":0},{"$f":"+L1698","v":0},{"$f":"+X1705*Y1705","v":0},{"$f":"IF(OR(C1691=0,U1705=0),0,+Z1705/U1705)","v":0},{"$f":"IF(AA1705<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1704=Yes,'Cap Needs Input'!A1705=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1698=0,I1697=0),\" \",IF(OR(I1698<>I1694,I1697<>I1694),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1709<>AE1707,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1706=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1704=Yes,B1704,IF(A1705=Yes,B1705,A1694&\": \"&B1694))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1709=B1704,1,IF(B1709=B1705,2,3))","v":3},{"$f":"IF(A1704=Yes,B1704,IF(A1705=Yes,B1705,A1694&\": \"&B1694))","v":"T: "},{"$f":"CHOOSE($A1709,D1697,D1698,D1694)","v":"Each"},{"$f":"CHOOSE($A1709,F1697,F1698,F1694)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1704","v":""},{"$f":"+B1705","v":""},{"$f":"A1694&\": \"&B1694","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1709=$T$2,G1710<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1709=$T$2,G1711<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1709=$T$2,G1712<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1712=\"Traditional\",B1709<>A1694&\": \"&B1694,B1709<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1712=\"Green\",B1709=A1694&\": \"&B1694,B1709<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1689=0,0,C1689)","v":0},{"$f":"IF(B1689=0,\"\",A1689&\": \"&B1689)","v":""},{"$f":"IF(A1715=0,\"\",IF(O1689<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1715=\"\",\"\",G1712)","v":""},null,{"$f":"IF(B1715=\"\",\"\",B1709)","v":""},null,null,{"$f":"IF(B1715=\"\",0,D1709)","v":0},{"$f":"IF(B1715=\"\",0,CHOOSE(A1709,I1697,I1698,I1694))","v":0},{"$f":"IF(AND(C1715=\"End of Cycle\",S1715=\"Now\"),\"***\",IF(AND(C1715=\"Now\",S1715=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1715=0,\"\",IF(O1689<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1690=0,0,C1690)","v":0},{"$f":"IF(B1690=0,\"\",A1690&\": \"&B1690)","v":""},{"$f":"IF(A1716=0,\"\",IF(O1690<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1716=\"\",\"\",E1715)","v":""},null,{"$f":"IF(B1716=\"\",\"\",G1715)","v":""},null,null,{"$f":"IF(B1716=\"\",0,J1715)","v":0},{"$f":"IF(B1716=\"\",0,K1715)","v":0},{"$f":"IF(AND(C1716=\"End of Cycle\",S1716=\"Now\"),\"***\",IF(AND(C1716=\"Now\",S1716=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1716=0,\"\",IF(O1690<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1691=0,0,C1691)","v":0},{"$f":"IF(B1691=0,\"\",A1691&\": \"&B1691)","v":""},{"$f":"IF(A1717=0,\"\",IF(O1691<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1717=\"\",\"\",E1716)","v":""},null,{"$f":"IF(B1717=\"\",\"\",G1716)","v":""},null,null,{"$f":"IF(B1717=\"\",0,J1716)","v":0},{"$f":"IF(B1717=\"\",0,K1716)","v":0},{"$f":"IF(AND(C1717=\"End of Cycle\",S1717=\"Now\"),\"***\",IF(AND(C1717=\"Now\",S1717=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1717=0,\"\",IF(O1691<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1715=\"Now\",S1715=\"End of Cycle\"),AND(C1716=\"Now\",S1716=\"End of Cycle\"),AND(C1717=\"Now\",S1717=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1715=\"End of Cycle\",S1715=\"Now\"),AND(C1716=\"End of Cycle\",S1716=\"Now\"),AND(C1717=\"End of Cycle\",S1717=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 4 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1722","v":0},0,{"$f":"VLOOKUP(G1719,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1719=\"Tenant\",IF(ISERROR(VLOOKUP(G1719,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1719,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1719,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1719,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1722=0,\"N/A\",MAX(0,((J1722+I1722-Year1)*365)/(I1722*365)))","v":"N/A"},{"$f":"+J1722+I1722","v":0},"Payback on Green #1",{"$f":"+I1730","v":0},{"$f":"IF(Q1722=0,0,VLOOKUP(Q1722,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1727","v":0},{"$f":"+F1730","v":0},{"$f":"+L1730","v":0},{"$f":"+G1727","v":0},{"$f":"+G1730","v":0},{"$f":"+S1722-T1722","v":0},{"$f":"+V1722-W1722","v":0},{"$f":"+Y1722*U1722","v":0},{"$f":"IF(AND(G1727>0,G1730>0),IF(Y1722=0,99,IF(Q1722=0,100,IF(AND(X1722=0,Z1722=0),0,IF(Z1722=0,0,+-X1722/Z1722)))),0)","v":0},{"$f":"IF(AA1722=0,\"N/A\",IF(AA1722>=R1722,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1722=\"\",B1722=0),G1722=0),100000,G1722)","v":100000}]
["E2",null,0,{"$f":"+D1722","v":"Each"},0,{"$f":"E1723","v":0},0,{"$f":"+H1722","v":0},0,null,null,{"$f":"L1722","v":0},null,{"$f":"IF(I1723=0,\"N/A\",MAX(0,((J1723+I1723-Year1)*365)/(I1723*365)))","v":"N/A"},{"$f":"+J1723+I1723","v":0},"Payback on Green #2",{"$f":"+I1731","v":0},{"$f":"IF(Q1723=0,0,VLOOKUP(Q1723,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1722","v":0},{"$f":"+F1731","v":0},{"$f":"+L1731","v":0},{"$f":"+V1722","v":0},{"$f":"+G1731","v":0},{"$f":"+S1723-T1723","v":0},{"$f":"+V1723-W1723","v":0},{"$f":"+Y1723*U1723","v":0},{"$f":"IF(AND(G1727>0,G1731>0),IF(Y1723=0,99,IF(Q1723=0,100,IF(AND(X1723=0,Z1723=0),0,IF(Z1723=0,0,+-X1723/Z1723)))),0)","v":0},{"$f":"IF(AA1723=0,\"N/A\",IF(AA1723>=R1723,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1723=\"\",B1723=0),G1723=0),100000,G1723)","v":100000}]
["E3",null,0,{"$f":"+D1723","v":"Each"},0,{"$f":"E1724","v":0},0,{"$f":"+H1722","v":0},0,null,null,{"$f":"L1722","v":0},null,{"$f":"IF(I1724=0,\"N/A\",MAX(0,((J1724+I1724-Year1)*365)/(I1724*365)))","v":"N/A"},{"$f":"+J1724+I1724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1724=\"\",B1724=0),G1724=0),100000,G1724)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1722>=E1727,E1723>=E1727,E1724>=E1727,F1722>=F1727,F1723>=F1727,F1724>=F1727),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1722","v":"Each"},0,{"$f":"E1727","v":0},0,{"$f":"+H1722","v":0},{"$f":"+I1722","v":0},null,null,{"$f":"L1722","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1722","v":0},{"$f":"+I1722","v":0},{"$f":"IF(T1727=0,0,S1727/T1727)","v":0},{"$f":"+G1730","v":0},{"$f":"+G1722","v":0},{"$f":"IF(ISERROR(W1727-V1727),0,+W1727-V1727)","v":0},{"$f":"+L1730","v":0},{"$f":"+X1727*Y1727","v":0},{"$f":"IF(OR(C1722=0,U1727=0),0,+Z1727/U1727)","v":0},{"$f":"IF(AA1727<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1721=\"N/A\",\"\",IF(MIN(AF1722:AF1724)<=G1727,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1727","v":0},{"$f":"+T1727","v":0},{"$f":"IF(T1728=0,0,S1728/T1728)","v":0},{"$f":"+G1731","v":0},{"$f":"+W1727","v":0},{"$f":"IF(ISERROR(W1728-V1728),0,+W1728-V1728)","v":0},{"$f":"+L1731","v":0},{"$f":"+X1728*Y1728","v":0},{"$f":"IF(OR(C1722=0,U1728=0),0,+Z1728/U1728)","v":0},{"$f":"IF(AA1728<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1722","v":"Each"},0,{"$f":"E1730","v":0},0,{"$f":"+H1722","v":0},{"$f":"+I1722","v":0},null,null,{"$f":"L1722","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1723","v":"Each"},0,{"$f":"E1731","v":0},0,{"$f":"+H1722","v":0},{"$f":"I1722","v":0},null,null,{"$f":"L1722","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1727>0,OR(G1730>0,G1731>0)),IF(OR(G1727=G1730,G1727=G1731),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1723","v":0},{"$f":"+I1723","v":0},{"$f":"IF(T1732=0,0,S1732/T1732)","v":0},{"$f":"+V1727","v":0},{"$f":"+G1723","v":0},{"$f":"IF(ISERROR(W1732-V1732),0,+W1732-V1732)","v":0},{"$f":"+L1730","v":0},{"$f":"+X1732*Y1732","v":0},{"$f":"IF(OR(C1723=0,U1732=0),0,+Z1732/U1732)","v":0},{"$f":"IF(AA1732<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1732","v":0},{"$f":"+T1732","v":0},{"$f":"IF(T1733=0,0,S1733/T1733)","v":0},{"$f":"+V1728","v":0},{"$f":"+W1732","v":0},{"$f":"IF(ISERROR(W1733-V1733),0,+W1733-V1733)","v":0},{"$f":"+L1731","v":0},{"$f":"+X1733*Y1733","v":0},{"$f":"IF(OR(C1723=0,U1733=0),0,+Z1733/U1733)","v":0},{"$f":"IF(AA1733<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1737=\"Yes\",C1737<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1737=\"Yes\",C1737>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1738=\"Yes\",C1738<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1738=\"Yes\",C1738>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1729","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1737=Pass,D1738=Pass),IF(C1737<C1738,Yes,No),IF(D1737=Pass,Yes,No))","v":"No"},{"$f":"IF(B1730=\"\",\"\",A1730&\": \"&B1730)","v":""},{"$f":"+AA1722","v":0},{"$f":"+AB1722","v":"N/A"},null,{"$f":"IF(OR(AB1722=\"Fail\",AB1722=\"N/A\"),0,AA1727)","v":0},{"$f":"IF(F1737=0,\"\",AB1727)","v":""},{"$f":"IF(OR(AB1722=\"Fail\",AB1722=\"N/A\"),0,AA1732)","v":0},{"$f":"IF(H1737=0,\"\",AB1732)","v":""},{"$f":"IF(OR(AB1722=\"Fail\",AB1722=\"N/A\"),0,AA1737)","v":0},{"$f":"IF(J1737=0,\"\",AB1737)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1724","v":0},{"$f":"+I1724","v":0},{"$f":"IF(T1737=0,0,S1737/T1737)","v":0},{"$f":"+V1732","v":0},{"$f":"+G1724","v":0},{"$f":"IF(ISERROR(W1737-V1737),0,+W1737-V1737)","v":0},{"$f":"+L1730","v":0},{"$f":"+X1737*Y1737","v":0},{"$f":"IF(OR(C1724=0,U1737=0),0,+Z1737/U1737)","v":0},{"$f":"IF(AA1737<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1737=No,D1738=Pass),Yes,No)","v":"No"},{"$f":"IF(B1731=\"\",\"\",A1731&\": \"&B1731)","v":""},{"$f":"IF(AA1723=100,0,+AA1723)","v":0},{"$f":"IF(AA1723=100,\"\",+AB1723)","v":"N/A"},null,{"$f":"IF(OR(AB1723=\"Fail\",AB1723=\"N/A\"),0,AA1728)","v":0},{"$f":"IF(F1738=0,\"\",AB1728)","v":""},{"$f":"IF(OR(AB1723=\"Fail\",AB1723=\"N/A\"),0,AA1733)","v":0},{"$f":"IF(H1738=0,\"\",AB1733)","v":""},{"$f":"IF(OR(AB1723=\"Fail\",AB1723=\"N/A\"),0,AA1738)","v":0},{"$f":"IF(J1738=0,\"\",AB1738)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1737","v":0},{"$f":"+T1737","v":0},{"$f":"IF(T1738=0,0,S1738/T1738)","v":0},{"$f":"+V1733","v":0},{"$f":"+W1737","v":0},{"$f":"IF(ISERROR(W1738-V1738),0,+W1738-V1738)","v":0},{"$f":"+L1731","v":0},{"$f":"+X1738*Y1738","v":0},{"$f":"IF(OR(C1724=0,U1738=0),0,+Z1738/U1738)","v":0},{"$f":"IF(AA1738<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1737=Yes,'Cap Needs Input'!A1738=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1731=0,I1730=0),\" \",IF(OR(I1731<>I1727,I1730<>I1727),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1742<>AE1740,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1739=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1737=Yes,B1737,IF(A1738=Yes,B1738,A1727&\": \"&B1727))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1742=B1737,1,IF(B1742=B1738,2,3))","v":3},{"$f":"IF(A1737=Yes,B1737,IF(A1738=Yes,B1738,A1727&\": \"&B1727))","v":"T: "},{"$f":"CHOOSE($A1742,D1730,D1731,D1727)","v":"Each"},{"$f":"CHOOSE($A1742,F1730,F1731,F1727)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1737","v":""},{"$f":"+B1738","v":""},{"$f":"A1727&\": \"&B1727","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1742=$T$2,G1743<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1742=$T$2,G1744<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1742=$T$2,G1745<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1745=\"Traditional\",B1742<>A1727&\": \"&B1727,B1742<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1745=\"Green\",B1742=A1727&\": \"&B1727,B1742<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1722=0,0,C1722)","v":0},{"$f":"IF(B1722=0,\"\",A1722&\": \"&B1722)","v":""},{"$f":"IF(A1748=0,\"\",IF(O1722<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1748=\"\",\"\",G1745)","v":""},null,{"$f":"IF(B1748=\"\",\"\",B1742)","v":""},null,null,{"$f":"IF(B1748=\"\",0,D1742)","v":0},{"$f":"IF(B1748=\"\",0,CHOOSE(A1742,I1730,I1731,I1727))","v":0},{"$f":"IF(AND(C1748=\"End of Cycle\",S1748=\"Now\"),\"***\",IF(AND(C1748=\"Now\",S1748=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1748=0,\"\",IF(O1722<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1723=0,0,C1723)","v":0},{"$f":"IF(B1723=0,\"\",A1723&\": \"&B1723)","v":""},{"$f":"IF(A1749=0,\"\",IF(O1723<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1749=\"\",\"\",E1748)","v":""},null,{"$f":"IF(B1749=\"\",\"\",G1748)","v":""},null,null,{"$f":"IF(B1749=\"\",0,J1748)","v":0},{"$f":"IF(B1749=\"\",0,K1748)","v":0},{"$f":"IF(AND(C1749=\"End of Cycle\",S1749=\"Now\"),\"***\",IF(AND(C1749=\"Now\",S1749=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1749=0,\"\",IF(O1723<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1724=0,0,C1724)","v":0},{"$f":"IF(B1724=0,\"\",A1724&\": \"&B1724)","v":""},{"$f":"IF(A1750=0,\"\",IF(O1724<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1750=\"\",\"\",E1749)","v":""},null,{"$f":"IF(B1750=\"\",\"\",G1749)","v":""},null,null,{"$f":"IF(B1750=\"\",0,J1749)","v":0},{"$f":"IF(B1750=\"\",0,K1749)","v":0},{"$f":"IF(AND(C1750=\"End of Cycle\",S1750=\"Now\"),\"***\",IF(AND(C1750=\"Now\",S1750=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1750=0,\"\",IF(O1724<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1748=\"Now\",S1748=\"End of Cycle\"),AND(C1749=\"Now\",S1749=\"End of Cycle\"),AND(C1750=\"Now\",S1750=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1748=\"End of Cycle\",S1748=\"Now\"),AND(C1749=\"End of Cycle\",S1749=\"Now\"),AND(C1750=\"End of Cycle\",S1750=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 5 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1755","v":0},0,{"$f":"VLOOKUP(G1752,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1752=\"Tenant\",IF(ISERROR(VLOOKUP(G1752,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1752,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1752,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1752,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1755=0,\"N/A\",MAX(0,((J1755+I1755-Year1)*365)/(I1755*365)))","v":"N/A"},{"$f":"+J1755+I1755","v":0},"Payback on Green #1",{"$f":"+I1763","v":0},{"$f":"IF(Q1755=0,0,VLOOKUP(Q1755,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1760","v":0},{"$f":"+F1763","v":0},{"$f":"+L1763","v":0},{"$f":"+G1760","v":0},{"$f":"+G1763","v":0},{"$f":"+S1755-T1755","v":0},{"$f":"+V1755-W1755","v":0},{"$f":"+Y1755*U1755","v":0},{"$f":"IF(AND(G1760>0,G1763>0),IF(Y1755=0,99,IF(Q1755=0,100,IF(AND(X1755=0,Z1755=0),0,IF(Z1755=0,0,+-X1755/Z1755)))),0)","v":0},{"$f":"IF(AA1755=0,\"N/A\",IF(AA1755>=R1755,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1755=\"\",B1755=0),G1755=0),100000,G1755)","v":100000}]
["E2",null,0,{"$f":"+D1755","v":"Each"},0,{"$f":"E1756","v":0},0,{"$f":"+H1755","v":0},0,null,null,{"$f":"L1755","v":0},null,{"$f":"IF(I1756=0,\"N/A\",MAX(0,((J1756+I1756-Year1)*365)/(I1756*365)))","v":"N/A"},{"$f":"+J1756+I1756","v":0},"Payback on Green #2",{"$f":"+I1764","v":0},{"$f":"IF(Q1756=0,0,VLOOKUP(Q1756,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1755","v":0},{"$f":"+F1764","v":0},{"$f":"+L1764","v":0},{"$f":"+V1755","v":0},{"$f":"+G1764","v":0},{"$f":"+S1756-T1756","v":0},{"$f":"+V1756-W1756","v":0},{"$f":"+Y1756*U1756","v":0},{"$f":"IF(AND(G1760>0,G1764>0),IF(Y1756=0,99,IF(Q1756=0,100,IF(AND(X1756=0,Z1756=0),0,IF(Z1756=0,0,+-X1756/Z1756)))),0)","v":0},{"$f":"IF(AA1756=0,\"N/A\",IF(AA1756>=R1756,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1756=\"\",B1756=0),G1756=0),100000,G1756)","v":100000}]
["E3",null,0,{"$f":"+D1756","v":"Each"},0,0,0,{"$f":"+H1755","v":0},0,null,null,{"$f":"L1755","v":0},null,{"$f":"IF(I1757=0,\"N/A\",MAX(0,((J1757+I1757-Year1)*365)/(I1757*365)))","v":"N/A"},{"$f":"+J1757+I1757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1757=\"\",B1757=0),G1757=0),100000,G1757)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1755>=E1760,E1756>=E1760,E1757>=E1760,F1755>=F1760,F1756>=F1760,F1757>=F1760),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1755","v":"Each"},0,{"$f":"E1760","v":0},0,{"$f":"+H1755","v":0},{"$f":"+I1755","v":0},null,null,{"$f":"L1755","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1755","v":0},{"$f":"+I1755","v":0},{"$f":"IF(T1760=0,0,S1760/T1760)","v":0},{"$f":"+G1763","v":0},{"$f":"+G1755","v":0},{"$f":"IF(ISERROR(W1760-V1760),0,+W1760-V1760)","v":0},{"$f":"+L1763","v":0},{"$f":"+X1760*Y1760","v":0},{"$f":"IF(OR(C1755=0,U1760=0),0,+Z1760/U1760)","v":0},{"$f":"IF(AA1760<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1754=\"N/A\",\"\",IF(MIN(AF1755:AF1757)<=G1760,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1760","v":0},{"$f":"+T1760","v":0},{"$f":"IF(T1761=0,0,S1761/T1761)","v":0},{"$f":"+G1764","v":0},{"$f":"+W1760","v":0},{"$f":"IF(ISERROR(W1761-V1761),0,+W1761-V1761)","v":0},{"$f":"+L1764","v":0},{"$f":"+X1761*Y1761","v":0},{"$f":"IF(OR(C1755=0,U1761=0),0,+Z1761/U1761)","v":0},{"$f":"IF(AA1761<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1755","v":"Each"},0,{"$f":"E1763","v":0},0,{"$f":"+H1755","v":0},{"$f":"+I1755","v":0},null,null,{"$f":"L1755","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1756","v":"Each"},0,0,0,{"$f":"+H1755","v":0},{"$f":"I1755","v":0},null,null,{"$f":"L1755","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1760>0,OR(G1763>0,G1764>0)),IF(OR(G1760=G1763,G1760=G1764),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1756","v":0},{"$f":"+I1756","v":0},{"$f":"IF(T1765=0,0,S1765/T1765)","v":0},{"$f":"+V1760","v":0},{"$f":"+G1756","v":0},{"$f":"IF(ISERROR(W1765-V1765),0,+W1765-V1765)","v":0},{"$f":"+L1763","v":0},{"$f":"+X1765*Y1765","v":0},{"$f":"IF(OR(C1756=0,U1765=0),0,+Z1765/U1765)","v":0},{"$f":"IF(AA1765<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1765","v":0},{"$f":"+T1765","v":0},{"$f":"IF(T1766=0,0,S1766/T1766)","v":0},{"$f":"+V1761","v":0},{"$f":"+W1765","v":0},{"$f":"IF(ISERROR(W1766-V1766),0,+W1766-V1766)","v":0},{"$f":"+L1764","v":0},{"$f":"+X1766*Y1766","v":0},{"$f":"IF(OR(C1756=0,U1766=0),0,+Z1766/U1766)","v":0},{"$f":"IF(AA1766<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1770=\"Yes\",C1770<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1770=\"Yes\",C1770>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1771=\"Yes\",C1771<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1771=\"Yes\",C1771>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1762","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1770=Pass,D1771=Pass),IF(C1770<C1771,Yes,No),IF(D1770=Pass,Yes,No))","v":"No"},{"$f":"IF(B1763=\"\",\"\",A1763&\": \"&B1763)","v":""},{"$f":"+AA1755","v":0},{"$f":"+AB1755","v":"N/A"},null,{"$f":"IF(OR(AB1755=\"Fail\",AB1755=\"N/A\"),0,AA1760)","v":0},{"$f":"IF(F1770=0,\"\",AB1760)","v":""},{"$f":"IF(OR(AB1755=\"Fail\",AB1755=\"N/A\"),0,AA1765)","v":0},{"$f":"IF(H1770=0,\"\",AB1765)","v":""},{"$f":"IF(OR(AB1755=\"Fail\",AB1755=\"N/A\"),0,AA1770)","v":0},{"$f":"IF(J1770=0,\"\",AB1770)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1757","v":0},{"$f":"+I1757","v":0},{"$f":"IF(T1770=0,0,S1770/T1770)","v":0},{"$f":"+V1765","v":0},{"$f":"+G1757","v":0},{"$f":"IF(ISERROR(W1770-V1770),0,+W1770-V1770)","v":0},{"$f":"+L1763","v":0},{"$f":"+X1770*Y1770","v":0},{"$f":"IF(OR(C1757=0,U1770=0),0,+Z1770/U1770)","v":0},{"$f":"IF(AA1770<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1770=No,D1771=Pass),Yes,No)","v":"No"},{"$f":"IF(B1764=\"\",\"\",A1764&\": \"&B1764)","v":""},{"$f":"IF(AA1756=100,0,+AA1756)","v":0},{"$f":"IF(AA1756=100,\"\",+AB1756)","v":"N/A"},null,{"$f":"IF(OR(AB1756=\"Fail\",AB1756=\"N/A\"),0,AA1761)","v":0},{"$f":"IF(F1771=0,\"\",AB1761)","v":""},{"$f":"IF(OR(AB1756=\"Fail\",AB1756=\"N/A\"),0,AA1766)","v":0},{"$f":"IF(H1771=0,\"\",AB1766)","v":""},{"$f":"IF(OR(AB1756=\"Fail\",AB1756=\"N/A\"),0,AA1771)","v":0},{"$f":"IF(J1771=0,\"\",AB1771)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1770","v":0},{"$f":"+T1770","v":0},{"$f":"IF(T1771=0,0,S1771/T1771)","v":0},{"$f":"+V1766","v":0},{"$f":"+W1770","v":0},{"$f":"IF(ISERROR(W1771-V1771),0,+W1771-V1771)","v":0},{"$f":"+L1764","v":0},{"$f":"+X1771*Y1771","v":0},{"$f":"IF(OR(C1757=0,U1771=0),0,+Z1771/U1771)","v":0},{"$f":"IF(AA1771<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1770=Yes,'Cap Needs Input'!A1771=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1764=0,I1763=0),\" \",IF(OR(I1764<>I1760,I1763<>I1760),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1775<>AE1773,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1772=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1770=Yes,B1770,IF(A1771=Yes,B1771,A1760&\": \"&B1760))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1775=B1770,1,IF(B1775=B1771,2,3))","v":3},{"$f":"IF(A1770=Yes,B1770,IF(A1771=Yes,B1771,A1760&\": \"&B1760))","v":"T: "},{"$f":"CHOOSE($A1775,D1763,D1764,D1760)","v":"Each"},{"$f":"CHOOSE($A1775,F1763,F1764,F1760)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1770","v":""},{"$f":"+B1771","v":""},{"$f":"A1760&\": \"&B1760","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1775=$T$2,G1776<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1775=$T$2,G1777<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1775=$T$2,G1778<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1778=\"Traditional\",B1775<>A1760&\": \"&B1760,B1775<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1778=\"Green\",B1775=A1760&\": \"&B1760,B1775<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1755=0,0,C1755)","v":0},{"$f":"IF(B1755=0,\"\",A1755&\": \"&B1755)","v":""},{"$f":"IF(A1781=0,\"\",IF(O1755<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1781=\"\",\"\",G1778)","v":""},null,{"$f":"IF(B1781=\"\",\"\",B1775)","v":""},null,null,{"$f":"IF(B1781=\"\",0,D1775)","v":0},{"$f":"IF(B1781=\"\",0,CHOOSE(A1775,I1763,I1764,I1760))","v":0},{"$f":"IF(AND(C1781=\"End of Cycle\",S1781=\"Now\"),\"***\",IF(AND(C1781=\"Now\",S1781=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1781=0,\"\",IF(O1755<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1756=0,0,C1756)","v":0},{"$f":"IF(B1756=0,\"\",A1756&\": \"&B1756)","v":""},{"$f":"IF(A1782=0,\"\",IF(O1756<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1782=\"\",\"\",E1781)","v":""},null,{"$f":"IF(B1782=\"\",\"\",G1781)","v":""},null,null,{"$f":"IF(B1782=\"\",0,J1781)","v":0},{"$f":"IF(B1782=\"\",0,K1781)","v":0},{"$f":"IF(AND(C1782=\"End of Cycle\",S1782=\"Now\"),\"***\",IF(AND(C1782=\"Now\",S1782=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1782=0,\"\",IF(O1756<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1757=0,0,C1757)","v":0},{"$f":"IF(B1757=0,\"\",A1757&\": \"&B1757)","v":""},{"$f":"IF(A1783=0,\"\",IF(O1757<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1783=\"\",\"\",E1782)","v":""},null,{"$f":"IF(B1783=\"\",\"\",G1782)","v":""},null,null,{"$f":"IF(B1783=\"\",0,J1782)","v":0},{"$f":"IF(B1783=\"\",0,K1782)","v":0},{"$f":"IF(AND(C1783=\"End of Cycle\",S1783=\"Now\"),\"***\",IF(AND(C1783=\"Now\",S1783=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1783=0,\"\",IF(O1757<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1781=\"Now\",S1781=\"End of Cycle\"),AND(C1782=\"Now\",S1782=\"End of Cycle\"),AND(C1783=\"Now\",S1783=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1781=\"End of Cycle\",S1781=\"Now\"),AND(C1782=\"End of Cycle\",S1782=\"Now\"),AND(C1783=\"End of Cycle\",S1783=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 6 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1788","v":0},0,{"$f":"VLOOKUP(G1785,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1785=\"Tenant\",IF(ISERROR(VLOOKUP(G1785,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1785,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1785,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1785,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1788=0,\"N/A\",MAX(0,((J1788+I1788-Year1)*365)/(I1788*365)))","v":"N/A"},{"$f":"+J1788+I1788","v":0},"Payback on Green #1",{"$f":"+I1796","v":0},{"$f":"IF(Q1788=0,0,VLOOKUP(Q1788,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1793","v":0},{"$f":"+F1796","v":0},{"$f":"+L1796","v":0},{"$f":"+G1793","v":0},{"$f":"+G1796","v":0},{"$f":"+S1788-T1788","v":0},{"$f":"+V1788-W1788","v":0},{"$f":"+Y1788*U1788","v":0},{"$f":"IF(AND(G1793>0,G1796>0),IF(Y1788=0,99,IF(Q1788=0,100,IF(AND(X1788=0,Z1788=0),0,IF(Z1788=0,0,+-X1788/Z1788)))),0)","v":0},{"$f":"IF(AA1788=0,\"N/A\",IF(AA1788>=R1788,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1788=\"\",B1788=0),G1788=0),100000,G1788)","v":100000}]
["E2",null,0,{"$f":"+D1788","v":"Each"},0,{"$f":"E1789","v":0},0,{"$f":"+H1788","v":0},0,null,null,{"$f":"L1788","v":0},null,{"$f":"IF(I1789=0,\"N/A\",MAX(0,((J1789+I1789-Year1)*365)/(I1789*365)))","v":"N/A"},{"$f":"+J1789+I1789","v":0},"Payback on Green #2",{"$f":"+I1797","v":0},{"$f":"IF(Q1789=0,0,VLOOKUP(Q1789,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1788","v":0},{"$f":"+F1797","v":0},{"$f":"+L1797","v":0},{"$f":"+V1788","v":0},{"$f":"+G1797","v":0},{"$f":"+S1789-T1789","v":0},{"$f":"+V1789-W1789","v":0},{"$f":"+Y1789*U1789","v":0},{"$f":"IF(AND(G1793>0,G1797>0),IF(Y1789=0,99,IF(Q1789=0,100,IF(AND(X1789=0,Z1789=0),0,IF(Z1789=0,0,+-X1789/Z1789)))),0)","v":0},{"$f":"IF(AA1789=0,\"N/A\",IF(AA1789>=R1789,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1789=\"\",B1789=0),G1789=0),100000,G1789)","v":100000}]
["E3",null,0,{"$f":"+D1789","v":"Each"},0,{"$f":"E1790","v":0},0,{"$f":"+H1788","v":0},0,null,null,{"$f":"L1788","v":0},null,{"$f":"IF(I1790=0,\"N/A\",MAX(0,((J1790+I1790-Year1)*365)/(I1790*365)))","v":"N/A"},{"$f":"+J1790+I1790","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1790=\"\",B1790=0),G1790=0),100000,G1790)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1788>=E1793,E1789>=E1793,E1790>=E1793,F1788>=F1793,F1789>=F1793,F1790>=F1793),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1788","v":"Each"},0,{"$f":"E1793","v":0},0,{"$f":"+H1788","v":0},{"$f":"+I1788","v":0},null,null,{"$f":"L1788","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1788","v":0},{"$f":"+I1788","v":0},{"$f":"IF(T1793=0,0,S1793/T1793)","v":0},{"$f":"+G1796","v":0},{"$f":"+G1788","v":0},{"$f":"IF(ISERROR(W1793-V1793),0,+W1793-V1793)","v":0},{"$f":"+L1796","v":0},{"$f":"+X1793*Y1793","v":0},{"$f":"IF(OR(C1788=0,U1793=0),0,+Z1793/U1793)","v":0},{"$f":"IF(AA1793<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1787=\"N/A\",\"\",IF(MIN(AF1788:AF1790)<=G1793,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1793","v":0},{"$f":"+T1793","v":0},{"$f":"IF(T1794=0,0,S1794/T1794)","v":0},{"$f":"+G1797","v":0},{"$f":"+W1793","v":0},{"$f":"IF(ISERROR(W1794-V1794),0,+W1794-V1794)","v":0},{"$f":"+L1797","v":0},{"$f":"+X1794*Y1794","v":0},{"$f":"IF(OR(C1788=0,U1794=0),0,+Z1794/U1794)","v":0},{"$f":"IF(AA1794<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1788","v":"Each"},0,{"$f":"E1796","v":0},0,{"$f":"+H1788","v":0},{"$f":"+I1788","v":0},null,null,{"$f":"L1788","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1789","v":"Each"},0,{"$f":"E1797","v":0},0,{"$f":"+H1788","v":0},{"$f":"I1788","v":0},null,null,{"$f":"L1788","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1793>0,OR(G1796>0,G1797>0)),IF(OR(G1793=G1796,G1793=G1797),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1789","v":0},{"$f":"+I1789","v":0},{"$f":"IF(T1798=0,0,S1798/T1798)","v":0},{"$f":"+V1793","v":0},{"$f":"+G1789","v":0},{"$f":"IF(ISERROR(W1798-V1798),0,+W1798-V1798)","v":0},{"$f":"+L1796","v":0},{"$f":"+X1798*Y1798","v":0},{"$f":"IF(OR(C1789=0,U1798=0),0,+Z1798/U1798)","v":0},{"$f":"IF(AA1798<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1798","v":0},{"$f":"+T1798","v":0},{"$f":"IF(T1799=0,0,S1799/T1799)","v":0},{"$f":"+V1794","v":0},{"$f":"+W1798","v":0},{"$f":"IF(ISERROR(W1799-V1799),0,+W1799-V1799)","v":0},{"$f":"+L1797","v":0},{"$f":"+X1799*Y1799","v":0},{"$f":"IF(OR(C1789=0,U1799=0),0,+Z1799/U1799)","v":0},{"$f":"IF(AA1799<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1803=\"Yes\",C1803<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1803=\"Yes\",C1803>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1804=\"Yes\",C1804<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1804=\"Yes\",C1804>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1795","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1803=Pass,D1804=Pass),IF(C1803<C1804,Yes,No),IF(D1803=Pass,Yes,No))","v":"No"},{"$f":"IF(B1796=\"\",\"\",A1796&\": \"&B1796)","v":""},{"$f":"+AA1788","v":0},{"$f":"+AB1788","v":"N/A"},null,{"$f":"IF(OR(AB1788=\"Fail\",AB1788=\"N/A\"),0,AA1793)","v":0},{"$f":"IF(F1803=0,\"\",AB1793)","v":""},{"$f":"IF(OR(AB1788=\"Fail\",AB1788=\"N/A\"),0,AA1798)","v":0},{"$f":"IF(H1803=0,\"\",AB1798)","v":""},{"$f":"IF(OR(AB1788=\"Fail\",AB1788=\"N/A\"),0,AA1803)","v":0},{"$f":"IF(J1803=0,\"\",AB1803)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1790","v":0},{"$f":"+I1790","v":0},{"$f":"IF(T1803=0,0,S1803/T1803)","v":0},{"$f":"+V1798","v":0},{"$f":"+G1790","v":0},{"$f":"IF(ISERROR(W1803-V1803),0,+W1803-V1803)","v":0},{"$f":"+L1796","v":0},{"$f":"+X1803*Y1803","v":0},{"$f":"IF(OR(C1790=0,U1803=0),0,+Z1803/U1803)","v":0},{"$f":"IF(AA1803<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1803=No,D1804=Pass),Yes,No)","v":"No"},{"$f":"IF(B1797=\"\",\"\",A1797&\": \"&B1797)","v":""},{"$f":"IF(AA1789=100,0,+AA1789)","v":0},{"$f":"IF(AA1789=100,\"\",+AB1789)","v":"N/A"},null,{"$f":"IF(OR(AB1789=\"Fail\",AB1789=\"N/A\"),0,AA1794)","v":0},{"$f":"IF(F1804=0,\"\",AB1794)","v":""},{"$f":"IF(OR(AB1789=\"Fail\",AB1789=\"N/A\"),0,AA1799)","v":0},{"$f":"IF(H1804=0,\"\",AB1799)","v":""},{"$f":"IF(OR(AB1789=\"Fail\",AB1789=\"N/A\"),0,AA1804)","v":0},{"$f":"IF(J1804=0,\"\",AB1804)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1803","v":0},{"$f":"+T1803","v":0},{"$f":"IF(T1804=0,0,S1804/T1804)","v":0},{"$f":"+V1799","v":0},{"$f":"+W1803","v":0},{"$f":"IF(ISERROR(W1804-V1804),0,+W1804-V1804)","v":0},{"$f":"+L1797","v":0},{"$f":"+X1804*Y1804","v":0},{"$f":"IF(OR(C1790=0,U1804=0),0,+Z1804/U1804)","v":0},{"$f":"IF(AA1804<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1803=Yes,'Cap Needs Input'!A1804=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1797=0,I1796=0),\" \",IF(OR(I1797<>I1793,I1796<>I1793),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1808<>AE1806,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1805=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1803=Yes,B1803,IF(A1804=Yes,B1804,A1793&\": \"&B1793))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1808=B1803,1,IF(B1808=B1804,2,3))","v":3},{"$f":"IF(A1803=Yes,B1803,IF(A1804=Yes,B1804,A1793&\": \"&B1793))","v":"T: "},{"$f":"CHOOSE($A1808,D1796,D1797,D1793)","v":"Each"},{"$f":"CHOOSE($A1808,F1796,F1797,F1793)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1803","v":""},{"$f":"+B1804","v":""},{"$f":"A1793&\": \"&B1793","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1808=$T$2,G1809<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1808=$T$2,G1810<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1808=$T$2,G1811<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1811=\"Traditional\",B1808<>A1793&\": \"&B1793,B1808<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1811=\"Green\",B1808=A1793&\": \"&B1793,B1808<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1788=0,0,C1788)","v":0},{"$f":"IF(B1788=0,\"\",A1788&\": \"&B1788)","v":""},{"$f":"IF(A1814=0,\"\",IF(O1788<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1814=\"\",\"\",G1811)","v":""},null,{"$f":"IF(B1814=\"\",\"\",B1808)","v":""},null,null,{"$f":"IF(B1814=\"\",0,D1808)","v":0},{"$f":"IF(B1814=\"\",0,CHOOSE(A1808,I1796,I1797,I1793))","v":0},{"$f":"IF(AND(C1814=\"End of Cycle\",S1814=\"Now\"),\"***\",IF(AND(C1814=\"Now\",S1814=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1814=0,\"\",IF(O1788<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1789=0,0,C1789)","v":0},{"$f":"IF(B1789=0,\"\",A1789&\": \"&B1789)","v":""},{"$f":"IF(A1815=0,\"\",IF(O1789<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1815=\"\",\"\",E1814)","v":""},null,{"$f":"IF(B1815=\"\",\"\",G1814)","v":""},null,null,{"$f":"IF(B1815=\"\",0,J1814)","v":0},{"$f":"IF(B1815=\"\",0,K1814)","v":0},{"$f":"IF(AND(C1815=\"End of Cycle\",S1815=\"Now\"),\"***\",IF(AND(C1815=\"Now\",S1815=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1815=0,\"\",IF(O1789<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1790=0,0,C1790)","v":0},{"$f":"IF(B1790=0,\"\",A1790&\": \"&B1790)","v":""},{"$f":"IF(A1816=0,\"\",IF(O1790<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1816=\"\",\"\",E1815)","v":""},null,{"$f":"IF(B1816=\"\",\"\",G1815)","v":""},null,null,{"$f":"IF(B1816=\"\",0,J1815)","v":0},{"$f":"IF(B1816=\"\",0,K1815)","v":0},{"$f":"IF(AND(C1816=\"End of Cycle\",S1816=\"Now\"),\"***\",IF(AND(C1816=\"Now\",S1816=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1816=0,\"\",IF(O1790<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1814=\"Now\",S1814=\"End of Cycle\"),AND(C1815=\"Now\",S1815=\"End of Cycle\"),AND(C1816=\"Now\",S1816=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1814=\"End of Cycle\",S1814=\"Now\"),AND(C1815=\"End of Cycle\",S1815=\"Now\"),AND(C1816=\"End of Cycle\",S1816=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 7 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1821","v":0},0,{"$f":"VLOOKUP(G1818,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1818=\"Tenant\",IF(ISERROR(VLOOKUP(G1818,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1818,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1818,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1818,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1821=0,\"N/A\",MAX(0,((J1821+I1821-Year1)*365)/(I1821*365)))","v":"N/A"},{"$f":"+J1821+I1821","v":0},"Payback on Green #1",{"$f":"+I1829","v":0},{"$f":"IF(Q1821=0,0,VLOOKUP(Q1821,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1826","v":0},{"$f":"+F1829","v":0},{"$f":"+L1829","v":0},{"$f":"+G1826","v":0},{"$f":"+G1829","v":0},{"$f":"+S1821-T1821","v":0},{"$f":"+V1821-W1821","v":0},{"$f":"+Y1821*U1821","v":0},{"$f":"IF(AND(G1826>0,G1829>0),IF(Y1821=0,99,IF(Q1821=0,100,IF(AND(X1821=0,Z1821=0),0,IF(Z1821=0,0,+-X1821/Z1821)))),0)","v":0},{"$f":"IF(AA1821=0,\"N/A\",IF(AA1821>=R1821,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1821=\"\",B1821=0),G1821=0),100000,G1821)","v":100000}]
["E2",null,0,{"$f":"+D1821","v":"Each"},0,{"$f":"E1822","v":0},0,{"$f":"+H1821","v":0},0,null,null,{"$f":"L1821","v":0},null,{"$f":"IF(I1822=0,\"N/A\",MAX(0,((J1822+I1822-Year1)*365)/(I1822*365)))","v":"N/A"},{"$f":"+J1822+I1822","v":0},"Payback on Green #2",{"$f":"+I1830","v":0},{"$f":"IF(Q1822=0,0,VLOOKUP(Q1822,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1821","v":0},{"$f":"+F1830","v":0},{"$f":"+L1830","v":0},{"$f":"+V1821","v":0},{"$f":"+G1830","v":0},{"$f":"+S1822-T1822","v":0},{"$f":"+V1822-W1822","v":0},{"$f":"+Y1822*U1822","v":0},{"$f":"IF(AND(G1826>0,G1830>0),IF(Y1822=0,99,IF(Q1822=0,100,IF(AND(X1822=0,Z1822=0),0,IF(Z1822=0,0,+-X1822/Z1822)))),0)","v":0},{"$f":"IF(AA1822=0,\"N/A\",IF(AA1822>=R1822,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1822=\"\",B1822=0),G1822=0),100000,G1822)","v":100000}]
["E3",null,0,{"$f":"+D1822","v":"Each"},0,0,0,{"$f":"+H1821","v":0},0,null,null,{"$f":"L1821","v":0},null,{"$f":"IF(I1823=0,\"N/A\",MAX(0,((J1823+I1823-Year1)*365)/(I1823*365)))","v":"N/A"},{"$f":"+J1823+I1823","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1823=\"\",B1823=0),G1823=0),100000,G1823)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1821>=E1826,E1822>=E1826,E1823>=E1826,F1821>=F1826,F1822>=F1826,F1823>=F1826),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1821","v":"Each"},0,{"$f":"E1826","v":0},0,{"$f":"+H1821","v":0},{"$f":"+I1821","v":0},null,null,{"$f":"L1821","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1821","v":0},{"$f":"+I1821","v":0},{"$f":"IF(T1826=0,0,S1826/T1826)","v":0},{"$f":"+G1829","v":0},{"$f":"+G1821","v":0},{"$f":"IF(ISERROR(W1826-V1826),0,+W1826-V1826)","v":0},{"$f":"+L1829","v":0},{"$f":"+X1826*Y1826","v":0},{"$f":"IF(OR(C1821=0,U1826=0),0,+Z1826/U1826)","v":0},{"$f":"IF(AA1826<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1820=\"N/A\",\"\",IF(MIN(AF1821:AF1823)<=G1826,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1826","v":0},{"$f":"+T1826","v":0},{"$f":"IF(T1827=0,0,S1827/T1827)","v":0},{"$f":"+G1830","v":0},{"$f":"+W1826","v":0},{"$f":"IF(ISERROR(W1827-V1827),0,+W1827-V1827)","v":0},{"$f":"+L1830","v":0},{"$f":"+X1827*Y1827","v":0},{"$f":"IF(OR(C1821=0,U1827=0),0,+Z1827/U1827)","v":0},{"$f":"IF(AA1827<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1821","v":"Each"},0,{"$f":"E1829","v":0},0,{"$f":"+H1821","v":0},{"$f":"+I1821","v":0},null,null,{"$f":"L1821","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1822","v":"Each"},0,0,0,{"$f":"+H1821","v":0},0,null,null,{"$f":"L1821","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1826>0,OR(G1829>0,G1830>0)),IF(OR(G1826=G1829,G1826=G1830),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1822","v":0},{"$f":"+I1822","v":0},{"$f":"IF(T1831=0,0,S1831/T1831)","v":0},{"$f":"+V1826","v":0},{"$f":"+G1822","v":0},{"$f":"IF(ISERROR(W1831-V1831),0,+W1831-V1831)","v":0},{"$f":"+L1829","v":0},{"$f":"+X1831*Y1831","v":0},{"$f":"IF(OR(C1822=0,U1831=0),0,+Z1831/U1831)","v":0},{"$f":"IF(AA1831<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1831","v":0},{"$f":"+T1831","v":0},{"$f":"IF(T1832=0,0,S1832/T1832)","v":0},{"$f":"+V1827","v":0},{"$f":"+W1831","v":0},{"$f":"IF(ISERROR(W1832-V1832),0,+W1832-V1832)","v":0},{"$f":"+L1830","v":0},{"$f":"+X1832*Y1832","v":0},{"$f":"IF(OR(C1822=0,U1832=0),0,+Z1832/U1832)","v":0},{"$f":"IF(AA1832<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1836=\"Yes\",C1836<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1836=\"Yes\",C1836>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1837=\"Yes\",C1837<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1837=\"Yes\",C1837>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1828","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1836=Pass,D1837=Pass),IF(C1836<C1837,Yes,No),IF(D1836=Pass,Yes,No))","v":"No"},{"$f":"IF(B1829=\"\",\"\",A1829&\": \"&B1829)","v":""},{"$f":"+AA1821","v":0},{"$f":"+AB1821","v":"N/A"},null,{"$f":"IF(OR(AB1821=\"Fail\",AB1821=\"N/A\"),0,AA1826)","v":0},{"$f":"IF(F1836=0,\"\",AB1826)","v":""},{"$f":"IF(OR(AB1821=\"Fail\",AB1821=\"N/A\"),0,AA1831)","v":0},{"$f":"IF(H1836=0,\"\",AB1831)","v":""},{"$f":"IF(OR(AB1821=\"Fail\",AB1821=\"N/A\"),0,AA1836)","v":0},{"$f":"IF(J1836=0,\"\",AB1836)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1823","v":0},{"$f":"+I1823","v":0},{"$f":"IF(T1836=0,0,S1836/T1836)","v":0},{"$f":"+V1831","v":0},{"$f":"+G1823","v":0},{"$f":"IF(ISERROR(W1836-V1836),0,+W1836-V1836)","v":0},{"$f":"+L1829","v":0},{"$f":"+X1836*Y1836","v":0},{"$f":"IF(OR(C1823=0,U1836=0),0,+Z1836/U1836)","v":0},{"$f":"IF(AA1836<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1836=No,D1837=Pass),Yes,No)","v":"No"},{"$f":"IF(B1830=\"\",\"\",A1830&\": \"&B1830)","v":""},{"$f":"IF(AA1822=100,0,+AA1822)","v":0},{"$f":"IF(AA1822=100,\"\",+AB1822)","v":"N/A"},null,{"$f":"IF(OR(AB1822=\"Fail\",AB1822=\"N/A\"),0,AA1827)","v":0},{"$f":"IF(F1837=0,\"\",AB1827)","v":""},{"$f":"IF(OR(AB1822=\"Fail\",AB1822=\"N/A\"),0,AA1832)","v":0},{"$f":"IF(H1837=0,\"\",AB1832)","v":""},{"$f":"IF(OR(AB1822=\"Fail\",AB1822=\"N/A\"),0,AA1837)","v":0},{"$f":"IF(J1837=0,\"\",AB1837)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1836","v":0},{"$f":"+T1836","v":0},{"$f":"IF(T1837=0,0,S1837/T1837)","v":0},{"$f":"+V1832","v":0},{"$f":"+W1836","v":0},{"$f":"IF(ISERROR(W1837-V1837),0,+W1837-V1837)","v":0},{"$f":"+L1830","v":0},{"$f":"+X1837*Y1837","v":0},{"$f":"IF(OR(C1823=0,U1837=0),0,+Z1837/U1837)","v":0},{"$f":"IF(AA1837<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1836=Yes,'Cap Needs Input'!A1837=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1830=0,I1829=0),\" \",IF(OR(I1830<>I1826,I1829<>I1826),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1841<>AE1839,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1838=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1836=Yes,B1836,IF(A1837=Yes,B1837,A1826&\": \"&B1826))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1841=B1836,1,IF(B1841=B1837,2,3))","v":3},{"$f":"IF(A1836=Yes,B1836,IF(A1837=Yes,B1837,A1826&\": \"&B1826))","v":"T: "},{"$f":"CHOOSE($A1841,D1829,D1830,D1826)","v":"Each"},{"$f":"CHOOSE($A1841,F1829,F1830,F1826)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1836","v":""},{"$f":"+B1837","v":""},{"$f":"A1826&\": \"&B1826","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1841=$T$2,G1842<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1841=$T$2,G1843<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1841=$T$2,G1844<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1844=\"Traditional\",B1841<>A1826&\": \"&B1826,B1841<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1844=\"Green\",B1841=A1826&\": \"&B1826,B1841<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1821=0,0,C1821)","v":0},{"$f":"IF(B1821=0,\"\",A1821&\": \"&B1821)","v":""},{"$f":"IF(A1847=0,\"\",IF(O1821<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1847=\"\",\"\",G1844)","v":""},null,{"$f":"IF(B1847=\"\",\"\",B1841)","v":""},null,null,{"$f":"IF(B1847=\"\",0,D1841)","v":0},{"$f":"IF(B1847=\"\",0,CHOOSE(A1841,I1829,I1830,I1826))","v":0},{"$f":"IF(AND(C1847=\"End of Cycle\",S1847=\"Now\"),\"***\",IF(AND(C1847=\"Now\",S1847=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1847=0,\"\",IF(O1821<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1822=0,0,C1822)","v":0},{"$f":"IF(B1822=0,\"\",A1822&\": \"&B1822)","v":""},{"$f":"IF(A1848=0,\"\",IF(O1822<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1848=\"\",\"\",E1847)","v":""},null,{"$f":"IF(B1848=\"\",\"\",G1847)","v":""},null,null,{"$f":"IF(B1848=\"\",0,J1847)","v":0},{"$f":"IF(B1848=\"\",0,K1847)","v":0},{"$f":"IF(AND(C1848=\"End of Cycle\",S1848=\"Now\"),\"***\",IF(AND(C1848=\"Now\",S1848=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1848=0,\"\",IF(O1822<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1823=0,0,C1823)","v":0},{"$f":"IF(B1823=0,\"\",A1823&\": \"&B1823)","v":""},{"$f":"IF(A1849=0,\"\",IF(O1823<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1849=\"\",\"\",E1848)","v":""},null,{"$f":"IF(B1849=\"\",\"\",G1848)","v":""},null,null,{"$f":"IF(B1849=\"\",0,J1848)","v":0},{"$f":"IF(B1849=\"\",0,K1848)","v":0},{"$f":"IF(AND(C1849=\"End of Cycle\",S1849=\"Now\"),\"***\",IF(AND(C1849=\"Now\",S1849=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1849=0,\"\",IF(O1823<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1847=\"Now\",S1847=\"End of Cycle\"),AND(C1848=\"Now\",S1848=\"End of Cycle\"),AND(C1849=\"Now\",S1849=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1847=\"End of Cycle\",S1847=\"Now\"),AND(C1848=\"End of Cycle\",S1848=\"Now\"),AND(C1849=\"End of Cycle\",S1849=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 8 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Units",0,{"$f":"E1854","v":0},0,{"$f":"VLOOKUP(G1851,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1851=\"Tenant\",IF(ISERROR(VLOOKUP(G1851,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1851,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1851,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1851,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1854=0,\"N/A\",MAX(0,((J1854+I1854-Year1)*365)/(I1854*365)))","v":"N/A"},{"$f":"+J1854+I1854","v":0},"Payback on Green #1",{"$f":"+I1862","v":0},{"$f":"IF(Q1854=0,0,VLOOKUP(Q1854,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1859","v":0},{"$f":"+F1862","v":0},{"$f":"+L1862","v":0},{"$f":"+G1859","v":0},{"$f":"+G1862","v":0},{"$f":"+S1854-T1854","v":0},{"$f":"+V1854-W1854","v":0},{"$f":"+Y1854*U1854","v":0},{"$f":"IF(AND(G1859>0,G1862>0),IF(Y1854=0,99,IF(Q1854=0,100,IF(AND(X1854=0,Z1854=0),0,IF(Z1854=0,0,+-X1854/Z1854)))),0)","v":0},{"$f":"IF(AA1854=0,\"N/A\",IF(AA1854>=R1854,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1854=\"\",B1854=0),G1854=0),100000,G1854)","v":100000}]
["E2",null,0,{"$f":"+D1854","v":"Units"},0,{"$f":"E1855","v":0},0,{"$f":"+H1854","v":0},0,null,null,{"$f":"L1854","v":0},null,{"$f":"IF(I1855=0,\"N/A\",MAX(0,((J1855+I1855-Year1)*365)/(I1855*365)))","v":"N/A"},{"$f":"+J1855+I1855","v":0},"Payback on Green #2",{"$f":"+I1863","v":0},{"$f":"IF(Q1855=0,0,VLOOKUP(Q1855,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1854","v":0},{"$f":"+F1863","v":0},{"$f":"+L1863","v":0},{"$f":"+V1854","v":0},{"$f":"+G1863","v":0},{"$f":"+S1855-T1855","v":0},{"$f":"+V1855-W1855","v":0},{"$f":"+Y1855*U1855","v":0},{"$f":"IF(AND(G1859>0,G1863>0),IF(Y1855=0,99,IF(Q1855=0,100,IF(AND(X1855=0,Z1855=0),0,IF(Z1855=0,0,+-X1855/Z1855)))),0)","v":0},{"$f":"IF(AA1855=0,\"N/A\",IF(AA1855>=R1855,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1855=\"\",B1855=0),G1855=0),100000,G1855)","v":100000}]
["E3",null,0,{"$f":"+D1855","v":"Units"},0,{"$f":"E1856","v":0},0,{"$f":"+H1854","v":0},0,null,null,{"$f":"L1854","v":0},null,{"$f":"IF(I1856=0,\"N/A\",MAX(0,((J1856+I1856-Year1)*365)/(I1856*365)))","v":"N/A"},{"$f":"+J1856+I1856","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1856=\"\",B1856=0),G1856=0),100000,G1856)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1854>=E1859,E1855>=E1859,E1856>=E1859,F1854>=F1859,F1855>=F1859,F1856>=F1859),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1854","v":"Units"},0,{"$f":"E1859","v":0},0,{"$f":"+H1854","v":0},{"$f":"+I1854","v":0},null,null,{"$f":"L1854","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1854","v":0},{"$f":"+I1854","v":0},{"$f":"IF(T1859=0,0,S1859/T1859)","v":0},{"$f":"+G1862","v":0},{"$f":"+G1854","v":0},{"$f":"IF(ISERROR(W1859-V1859),0,+W1859-V1859)","v":0},{"$f":"+L1862","v":0},{"$f":"+X1859*Y1859","v":0},{"$f":"IF(OR(C1854=0,U1859=0),0,+Z1859/U1859)","v":0},{"$f":"IF(AA1859<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1853=\"N/A\",\"\",IF(MIN(AF1854:AF1856)<=G1859,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1859","v":0},{"$f":"+T1859","v":0},{"$f":"IF(T1860=0,0,S1860/T1860)","v":0},{"$f":"+G1863","v":0},{"$f":"+W1859","v":0},{"$f":"IF(ISERROR(W1860-V1860),0,+W1860-V1860)","v":0},{"$f":"+L1863","v":0},{"$f":"+X1860*Y1860","v":0},{"$f":"IF(OR(C1854=0,U1860=0),0,+Z1860/U1860)","v":0},{"$f":"IF(AA1860<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1854","v":"Units"},0,{"$f":"E1862","v":0},0,{"$f":"+H1854","v":0},{"$f":"+I1854","v":0},null,null,{"$f":"L1854","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1855","v":"Units"},0,{"$f":"E1863","v":0},0,{"$f":"+H1854","v":0},{"$f":"I1854","v":0},null,null,{"$f":"L1854","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1859>0,OR(G1862>0,G1863>0)),IF(OR(G1859=G1862,G1859=G1863),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1855","v":0},{"$f":"+I1855","v":0},{"$f":"IF(T1864=0,0,S1864/T1864)","v":0},{"$f":"+V1859","v":0},{"$f":"+G1855","v":0},{"$f":"IF(ISERROR(W1864-V1864),0,+W1864-V1864)","v":0},{"$f":"+L1862","v":0},{"$f":"+X1864*Y1864","v":0},{"$f":"IF(OR(C1855=0,U1864=0),0,+Z1864/U1864)","v":0},{"$f":"IF(AA1864<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1864","v":0},{"$f":"+T1864","v":0},{"$f":"IF(T1865=0,0,S1865/T1865)","v":0},{"$f":"+V1860","v":0},{"$f":"+W1864","v":0},{"$f":"IF(ISERROR(W1865-V1865),0,+W1865-V1865)","v":0},{"$f":"+L1863","v":0},{"$f":"+X1865*Y1865","v":0},{"$f":"IF(OR(C1855=0,U1865=0),0,+Z1865/U1865)","v":0},{"$f":"IF(AA1865<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1869=\"Yes\",C1869<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1869=\"Yes\",C1869>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1870=\"Yes\",C1870<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1870=\"Yes\",C1870>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1861","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1869=Pass,D1870=Pass),IF(C1869<C1870,Yes,No),IF(D1869=Pass,Yes,No))","v":"No"},{"$f":"IF(B1862=\"\",\"\",A1862&\": \"&B1862)","v":""},{"$f":"+AA1854","v":0},{"$f":"+AB1854","v":"N/A"},null,{"$f":"IF(OR(AB1854=\"Fail\",AB1854=\"N/A\"),0,AA1859)","v":0},{"$f":"IF(F1869=0,\"\",AB1859)","v":""},{"$f":"IF(OR(AB1854=\"Fail\",AB1854=\"N/A\"),0,AA1864)","v":0},{"$f":"IF(H1869=0,\"\",AB1864)","v":""},{"$f":"IF(OR(AB1854=\"Fail\",AB1854=\"N/A\"),0,AA1869)","v":0},{"$f":"IF(J1869=0,\"\",AB1869)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1856","v":0},{"$f":"+I1856","v":0},{"$f":"IF(T1869=0,0,S1869/T1869)","v":0},{"$f":"+V1864","v":0},{"$f":"+G1856","v":0},{"$f":"IF(ISERROR(W1869-V1869),0,+W1869-V1869)","v":0},{"$f":"+L1862","v":0},{"$f":"+X1869*Y1869","v":0},{"$f":"IF(OR(C1856=0,U1869=0),0,+Z1869/U1869)","v":0},{"$f":"IF(AA1869<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1869=No,D1870=Pass),Yes,No)","v":"No"},{"$f":"IF(B1863=\"\",\"\",A1863&\": \"&B1863)","v":""},{"$f":"IF(AA1855=100,0,+AA1855)","v":0},{"$f":"IF(AA1855=100,\"\",+AB1855)","v":"N/A"},null,{"$f":"IF(OR(AB1855=\"Fail\",AB1855=\"N/A\"),0,AA1860)","v":0},{"$f":"IF(F1870=0,\"\",AB1860)","v":""},{"$f":"IF(OR(AB1855=\"Fail\",AB1855=\"N/A\"),0,AA1865)","v":0},{"$f":"IF(H1870=0,\"\",AB1865)","v":""},{"$f":"IF(OR(AB1855=\"Fail\",AB1855=\"N/A\"),0,AA1870)","v":0},{"$f":"IF(J1870=0,\"\",AB1870)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1869","v":0},{"$f":"+T1869","v":0},{"$f":"IF(T1870=0,0,S1870/T1870)","v":0},{"$f":"+V1865","v":0},{"$f":"+W1869","v":0},{"$f":"IF(ISERROR(W1870-V1870),0,+W1870-V1870)","v":0},{"$f":"+L1863","v":0},{"$f":"+X1870*Y1870","v":0},{"$f":"IF(OR(C1856=0,U1870=0),0,+Z1870/U1870)","v":0},{"$f":"IF(AA1870<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1869=Yes,'Cap Needs Input'!A1870=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1863=0,I1862=0),\" \",IF(OR(I1863<>I1859,I1862<>I1859),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1874<>AE1872,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1871=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1869=Yes,B1869,IF(A1870=Yes,B1870,A1859&\": \"&B1859))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1874=B1869,1,IF(B1874=B1870,2,3))","v":3},{"$f":"IF(A1869=Yes,B1869,IF(A1870=Yes,B1870,A1859&\": \"&B1859))","v":"T: "},{"$f":"CHOOSE($A1874,D1862,D1863,D1859)","v":"Units"},{"$f":"CHOOSE($A1874,F1862,F1863,F1859)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1869","v":""},{"$f":"+B1870","v":""},{"$f":"A1859&\": \"&B1859","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1874=$T$2,G1875<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1874=$T$2,G1876<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1874=$T$2,G1877<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1877=\"Traditional\",B1874<>A1859&\": \"&B1859,B1874<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1877=\"Green\",B1874=A1859&\": \"&B1859,B1874<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1854=0,0,C1854)","v":0},{"$f":"IF(B1854=0,\"\",A1854&\": \"&B1854)","v":""},{"$f":"IF(A1880=0,\"\",IF(O1854<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1880=\"\",\"\",G1877)","v":""},null,{"$f":"IF(B1880=\"\",\"\",B1874)","v":""},null,null,{"$f":"IF(B1880=\"\",0,D1874)","v":0},{"$f":"IF(B1880=\"\",0,CHOOSE(A1874,I1862,I1863,I1859))","v":0},{"$f":"IF(AND(C1880=\"End of Cycle\",S1880=\"Now\"),\"***\",IF(AND(C1880=\"Now\",S1880=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1880=0,\"\",IF(O1854<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1855=0,0,C1855)","v":0},{"$f":"IF(B1855=0,\"\",A1855&\": \"&B1855)","v":""},{"$f":"IF(A1881=0,\"\",IF(O1855<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1881=\"\",\"\",E1880)","v":""},null,{"$f":"IF(B1881=\"\",\"\",G1880)","v":""},null,null,{"$f":"IF(B1881=\"\",0,J1880)","v":0},{"$f":"IF(B1881=\"\",0,K1880)","v":0},{"$f":"IF(AND(C1881=\"End of Cycle\",S1881=\"Now\"),\"***\",IF(AND(C1881=\"Now\",S1881=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1881=0,\"\",IF(O1855<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1856=0,0,C1856)","v":0},{"$f":"IF(B1856=0,\"\",A1856&\": \"&B1856)","v":""},{"$f":"IF(A1882=0,\"\",IF(O1856<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1882=\"\",\"\",E1881)","v":""},null,{"$f":"IF(B1882=\"\",\"\",G1881)","v":""},null,null,{"$f":"IF(B1882=\"\",0,J1881)","v":0},{"$f":"IF(B1882=\"\",0,K1881)","v":0},{"$f":"IF(AND(C1882=\"End of Cycle\",S1882=\"Now\"),\"***\",IF(AND(C1882=\"Now\",S1882=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1882=0,\"\",IF(O1856<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1880=\"Now\",S1880=\"End of Cycle\"),AND(C1881=\"Now\",S1881=\"End of Cycle\"),AND(C1882=\"Now\",S1882=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1880=\"End of Cycle\",S1880=\"Now\"),AND(C1881=\"End of Cycle\",S1881=\"Now\"),AND(C1882=\"End of Cycle\",S1882=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 9 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1887","v":0},0,{"$f":"VLOOKUP(G1884,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1884=\"Tenant\",IF(ISERROR(VLOOKUP(G1884,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1884,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1884,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1884,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1887=0,\"N/A\",MAX(0,((J1887+I1887-Year1)*365)/(I1887*365)))","v":"N/A"},{"$f":"+J1887+I1887","v":0},"Payback on Green #1",{"$f":"+I1895","v":0},{"$f":"IF(Q1887=0,0,VLOOKUP(Q1887,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1892","v":0},{"$f":"+F1895","v":0},{"$f":"+L1895","v":0},{"$f":"+G1892","v":0},{"$f":"+G1895","v":0},{"$f":"+S1887-T1887","v":0},{"$f":"+V1887-W1887","v":0},{"$f":"+Y1887*U1887","v":0},{"$f":"IF(AND(G1892>0,G1895>0),IF(Y1887=0,99,IF(Q1887=0,100,IF(AND(X1887=0,Z1887=0),0,IF(Z1887=0,0,+-X1887/Z1887)))),0)","v":0},{"$f":"IF(AA1887=0,\"N/A\",IF(AA1887>=R1887,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1887=\"\",B1887=0),G1887=0),100000,G1887)","v":100000}]
["E2",null,0,{"$f":"+D1887","v":"Each"},0,{"$f":"E1888","v":0},0,{"$f":"+H1887","v":0},0,null,null,{"$f":"L1887","v":0},null,{"$f":"IF(I1888=0,\"N/A\",MAX(0,((J1888+I1888-Year1)*365)/(I1888*365)))","v":"N/A"},{"$f":"+J1888+I1888","v":0},"Payback on Green #2",{"$f":"+I1896","v":0},{"$f":"IF(Q1888=0,0,VLOOKUP(Q1888,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1887","v":0},{"$f":"+F1896","v":0},{"$f":"+L1896","v":0},{"$f":"+V1887","v":0},{"$f":"+G1896","v":0},{"$f":"+S1888-T1888","v":0},{"$f":"+V1888-W1888","v":0},{"$f":"+Y1888*U1888","v":0},{"$f":"IF(AND(G1892>0,G1896>0),IF(Y1888=0,99,IF(Q1888=0,100,IF(AND(X1888=0,Z1888=0),0,IF(Z1888=0,0,+-X1888/Z1888)))),0)","v":0},{"$f":"IF(AA1888=0,\"N/A\",IF(AA1888>=R1888,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1888=\"\",B1888=0),G1888=0),100000,G1888)","v":100000}]
["E3",null,0,{"$f":"+D1888","v":"Each"},0,0,0,{"$f":"+H1887","v":0},0,null,null,{"$f":"L1887","v":0},null,{"$f":"IF(I1889=0,\"N/A\",MAX(0,((J1889+I1889-Year1)*365)/(I1889*365)))","v":"N/A"},{"$f":"+J1889+I1889","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1889=\"\",B1889=0),G1889=0),100000,G1889)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1887>=E1892,E1888>=E1892,E1889>=E1892,F1887>=F1892,F1888>=F1892,F1889>=F1892),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1887","v":"Each"},0,{"$f":"E1892","v":0},0,{"$f":"+H1887","v":0},{"$f":"+I1887","v":0},null,null,{"$f":"L1887","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1887","v":0},{"$f":"+I1887","v":0},{"$f":"IF(T1892=0,0,S1892/T1892)","v":0},{"$f":"+G1895","v":0},{"$f":"+G1887","v":0},{"$f":"IF(ISERROR(W1892-V1892),0,+W1892-V1892)","v":0},{"$f":"+L1895","v":0},{"$f":"+X1892*Y1892","v":0},{"$f":"IF(OR(C1887=0,U1892=0),0,+Z1892/U1892)","v":0},{"$f":"IF(AA1892<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1886=\"N/A\",\"\",IF(MIN(AF1887:AF1889)<=G1892,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1892","v":0},{"$f":"+T1892","v":0},{"$f":"IF(T1893=0,0,S1893/T1893)","v":0},{"$f":"+G1896","v":0},{"$f":"+W1892","v":0},{"$f":"IF(ISERROR(W1893-V1893),0,+W1893-V1893)","v":0},{"$f":"+L1896","v":0},{"$f":"+X1893*Y1893","v":0},{"$f":"IF(OR(C1887=0,U1893=0),0,+Z1893/U1893)","v":0},{"$f":"IF(AA1893<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1887","v":"Each"},0,{"$f":"E1895","v":0},0,{"$f":"+H1887","v":0},{"$f":"+I1887","v":0},null,null,{"$f":"L1887","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1888","v":"Each"},0,0,0,{"$f":"+H1887","v":0},{"$f":"I1887","v":0},null,null,{"$f":"L1887","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1892>0,OR(G1895>0,G1896>0)),IF(OR(G1892=G1895,G1892=G1896),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1888","v":0},{"$f":"+I1888","v":0},{"$f":"IF(T1897=0,0,S1897/T1897)","v":0},{"$f":"+V1892","v":0},{"$f":"+G1888","v":0},{"$f":"IF(ISERROR(W1897-V1897),0,+W1897-V1897)","v":0},{"$f":"+L1895","v":0},{"$f":"+X1897*Y1897","v":0},{"$f":"IF(OR(C1888=0,U1897=0),0,+Z1897/U1897)","v":0},{"$f":"IF(AA1897<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1897","v":0},{"$f":"+T1897","v":0},{"$f":"IF(T1898=0,0,S1898/T1898)","v":0},{"$f":"+V1893","v":0},{"$f":"+W1897","v":0},{"$f":"IF(ISERROR(W1898-V1898),0,+W1898-V1898)","v":0},{"$f":"+L1896","v":0},{"$f":"+X1898*Y1898","v":0},{"$f":"IF(OR(C1888=0,U1898=0),0,+Z1898/U1898)","v":0},{"$f":"IF(AA1898<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1902=\"Yes\",C1902<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1902=\"Yes\",C1902>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1903=\"Yes\",C1903<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1903=\"Yes\",C1903>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1894","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1902=Pass,D1903=Pass),IF(C1902<C1903,Yes,No),IF(D1902=Pass,Yes,No))","v":"No"},{"$f":"IF(B1895=\"\",\"\",A1895&\": \"&B1895)","v":""},{"$f":"+AA1887","v":0},{"$f":"+AB1887","v":"N/A"},null,{"$f":"IF(OR(AB1887=\"Fail\",AB1887=\"N/A\"),0,AA1892)","v":0},{"$f":"IF(F1902=0,\"\",AB1892)","v":""},{"$f":"IF(OR(AB1887=\"Fail\",AB1887=\"N/A\"),0,AA1897)","v":0},{"$f":"IF(H1902=0,\"\",AB1897)","v":""},{"$f":"IF(OR(AB1887=\"Fail\",AB1887=\"N/A\"),0,AA1902)","v":0},{"$f":"IF(J1902=0,\"\",AB1902)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1889","v":0},{"$f":"+I1889","v":0},{"$f":"IF(T1902=0,0,S1902/T1902)","v":0},{"$f":"+V1897","v":0},{"$f":"+G1889","v":0},{"$f":"IF(ISERROR(W1902-V1902),0,+W1902-V1902)","v":0},{"$f":"+L1895","v":0},{"$f":"+X1902*Y1902","v":0},{"$f":"IF(OR(C1889=0,U1902=0),0,+Z1902/U1902)","v":0},{"$f":"IF(AA1902<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1902=No,D1903=Pass),Yes,No)","v":"No"},{"$f":"IF(B1896=\"\",\"\",A1896&\": \"&B1896)","v":""},{"$f":"IF(AA1888=100,0,+AA1888)","v":0},{"$f":"IF(AA1888=100,\"\",+AB1888)","v":"N/A"},null,{"$f":"IF(OR(AB1888=\"Fail\",AB1888=\"N/A\"),0,AA1893)","v":0},{"$f":"IF(F1903=0,\"\",AB1893)","v":""},{"$f":"IF(OR(AB1888=\"Fail\",AB1888=\"N/A\"),0,AA1898)","v":0},{"$f":"IF(H1903=0,\"\",AB1898)","v":""},{"$f":"IF(OR(AB1888=\"Fail\",AB1888=\"N/A\"),0,AA1903)","v":0},{"$f":"IF(J1903=0,\"\",AB1903)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1902","v":0},{"$f":"+T1902","v":0},{"$f":"IF(T1903=0,0,S1903/T1903)","v":0},{"$f":"+V1898","v":0},{"$f":"+W1902","v":0},{"$f":"IF(ISERROR(W1903-V1903),0,+W1903-V1903)","v":0},{"$f":"+L1896","v":0},{"$f":"+X1903*Y1903","v":0},{"$f":"IF(OR(C1889=0,U1903=0),0,+Z1903/U1903)","v":0},{"$f":"IF(AA1903<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1902=Yes,'Cap Needs Input'!A1903=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1896=0,I1895=0),\" \",IF(OR(I1896<>I1892,I1895<>I1892),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1907<>AE1905,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1904=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1902=Yes,B1902,IF(A1903=Yes,B1903,A1892&\": \"&B1892))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1907=B1902,1,IF(B1907=B1903,2,3))","v":3},{"$f":"IF(A1902=Yes,B1902,IF(A1903=Yes,B1903,A1892&\": \"&B1892))","v":"T: "},{"$f":"CHOOSE($A1907,D1895,D1896,D1892)","v":"Each"},{"$f":"CHOOSE($A1907,F1895,F1896,F1892)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1902","v":""},{"$f":"+B1903","v":""},{"$f":"A1892&\": \"&B1892","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1907=$T$2,G1908<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1907=$T$2,G1909<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1907=$T$2,G1910<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1910=\"Traditional\",B1907<>A1892&\": \"&B1892,B1907<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1910=\"Green\",B1907=A1892&\": \"&B1892,B1907<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1887=0,0,C1887)","v":0},{"$f":"IF(B1887=0,\"\",A1887&\": \"&B1887)","v":""},{"$f":"IF(A1913=0,\"\",IF(O1887<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1913=\"\",\"\",G1910)","v":""},null,{"$f":"IF(B1913=\"\",\"\",B1907)","v":""},null,null,{"$f":"IF(B1913=\"\",0,D1907)","v":0},{"$f":"IF(B1913=\"\",0,CHOOSE(A1907,I1895,I1896,I1892))","v":0},{"$f":"IF(AND(C1913=\"End of Cycle\",S1913=\"Now\"),\"***\",IF(AND(C1913=\"Now\",S1913=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1913=0,\"\",IF(O1887<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1888=0,0,C1888)","v":0},{"$f":"IF(B1888=0,\"\",A1888&\": \"&B1888)","v":""},{"$f":"IF(A1914=0,\"\",IF(O1888<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1914=\"\",\"\",E1913)","v":""},null,{"$f":"IF(B1914=\"\",\"\",G1913)","v":""},null,null,{"$f":"IF(B1914=\"\",0,J1913)","v":0},{"$f":"IF(B1914=\"\",0,K1913)","v":0},{"$f":"IF(AND(C1914=\"End of Cycle\",S1914=\"Now\"),\"***\",IF(AND(C1914=\"Now\",S1914=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1914=0,\"\",IF(O1888<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1889=0,0,C1889)","v":0},{"$f":"IF(B1889=0,\"\",A1889&\": \"&B1889)","v":""},{"$f":"IF(A1915=0,\"\",IF(O1889<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1915=\"\",\"\",E1914)","v":""},null,{"$f":"IF(B1915=\"\",\"\",G1914)","v":""},null,null,{"$f":"IF(B1915=\"\",0,J1914)","v":0},{"$f":"IF(B1915=\"\",0,K1914)","v":0},{"$f":"IF(AND(C1915=\"End of Cycle\",S1915=\"Now\"),\"***\",IF(AND(C1915=\"Now\",S1915=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1915=0,\"\",IF(O1889<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1913=\"Now\",S1913=\"End of Cycle\"),AND(C1914=\"Now\",S1914=\"End of Cycle\"),AND(C1915=\"Now\",S1915=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1913=\"End of Cycle\",S1913=\"Now\"),AND(C1914=\"End of Cycle\",S1914=\"Now\"),AND(C1915=\"End of Cycle\",S1915=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 10 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1920","v":0},0,{"$f":"VLOOKUP(G1917,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1917=\"Tenant\",IF(ISERROR(VLOOKUP(G1917,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1917,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1917,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1917,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1920=0,\"N/A\",MAX(0,((J1920+I1920-Year1)*365)/(I1920*365)))","v":"N/A"},{"$f":"+J1920+I1920","v":0},"Payback on Green #1",{"$f":"+I1928","v":0},{"$f":"IF(Q1920=0,0,VLOOKUP(Q1920,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1925","v":0},{"$f":"+F1928","v":0},{"$f":"+L1928","v":0},{"$f":"+G1925","v":0},{"$f":"+G1928","v":0},{"$f":"+S1920-T1920","v":0},{"$f":"+V1920-W1920","v":0},{"$f":"+Y1920*U1920","v":0},{"$f":"IF(AND(G1925>0,G1928>0),IF(Y1920=0,99,IF(Q1920=0,100,IF(AND(X1920=0,Z1920=0),0,IF(Z1920=0,0,+-X1920/Z1920)))),0)","v":0},{"$f":"IF(AA1920=0,\"N/A\",IF(AA1920>=R1920,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1920=\"\",B1920=0),G1920=0),100000,G1920)","v":100000}]
["E2",null,0,{"$f":"+D1920","v":"Each"},0,{"$f":"E1921","v":0},0,{"$f":"+H1920","v":0},0,null,null,{"$f":"L1920","v":0},null,{"$f":"IF(I1921=0,\"N/A\",MAX(0,((J1921+I1921-Year1)*365)/(I1921*365)))","v":"N/A"},{"$f":"+J1921+I1921","v":0},"Payback on Green #2",{"$f":"+I1929","v":0},{"$f":"IF(Q1921=0,0,VLOOKUP(Q1921,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1920","v":0},{"$f":"+F1929","v":0},{"$f":"+L1929","v":0},{"$f":"+V1920","v":0},{"$f":"+G1929","v":0},{"$f":"+S1921-T1921","v":0},{"$f":"+V1921-W1921","v":0},{"$f":"+Y1921*U1921","v":0},{"$f":"IF(AND(G1925>0,G1929>0),IF(Y1921=0,99,IF(Q1921=0,100,IF(AND(X1921=0,Z1921=0),0,IF(Z1921=0,0,+-X1921/Z1921)))),0)","v":0},{"$f":"IF(AA1921=0,\"N/A\",IF(AA1921>=R1921,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1921=\"\",B1921=0),G1921=0),100000,G1921)","v":100000}]
["E3",null,0,{"$f":"+D1921","v":"Each"},0,{"$f":"E1922","v":0},0,{"$f":"+H1920","v":0},0,null,null,{"$f":"L1920","v":0},null,{"$f":"IF(I1922=0,\"N/A\",MAX(0,((J1922+I1922-Year1)*365)/(I1922*365)))","v":"N/A"},{"$f":"+J1922+I1922","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1922=\"\",B1922=0),G1922=0),100000,G1922)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1920>=E1925,E1921>=E1925,E1922>=E1925,F1920>=F1925,F1921>=F1925,F1922>=F1925),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1920","v":"Each"},0,{"$f":"E1925","v":0},0,{"$f":"+H1920","v":0},{"$f":"+I1920","v":0},null,null,{"$f":"L1920","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1920","v":0},{"$f":"+I1920","v":0},{"$f":"IF(T1925=0,0,S1925/T1925)","v":0},{"$f":"+G1928","v":0},{"$f":"+G1920","v":0},{"$f":"IF(ISERROR(W1925-V1925),0,+W1925-V1925)","v":0},{"$f":"+L1928","v":0},{"$f":"+X1925*Y1925","v":0},{"$f":"IF(OR(C1920=0,U1925=0),0,+Z1925/U1925)","v":0},{"$f":"IF(AA1925<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1919=\"N/A\",\"\",IF(MIN(AF1920:AF1922)<=G1925,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1925","v":0},{"$f":"+T1925","v":0},{"$f":"IF(T1926=0,0,S1926/T1926)","v":0},{"$f":"+G1929","v":0},{"$f":"+W1925","v":0},{"$f":"IF(ISERROR(W1926-V1926),0,+W1926-V1926)","v":0},{"$f":"+L1929","v":0},{"$f":"+X1926*Y1926","v":0},{"$f":"IF(OR(C1920=0,U1926=0),0,+Z1926/U1926)","v":0},{"$f":"IF(AA1926<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1920","v":"Each"},0,{"$f":"E1928","v":0},0,{"$f":"+H1920","v":0},{"$f":"+I1920","v":0},null,null,{"$f":"L1920","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1921","v":"Each"},0,{"$f":"E1929","v":0},0,{"$f":"+H1920","v":0},{"$f":"I1920","v":0},null,null,{"$f":"L1920","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1925>0,OR(G1928>0,G1929>0)),IF(OR(G1925=G1928,G1925=G1929),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1921","v":0},{"$f":"+I1921","v":0},{"$f":"IF(T1930=0,0,S1930/T1930)","v":0},{"$f":"+V1925","v":0},{"$f":"+G1921","v":0},{"$f":"IF(ISERROR(W1930-V1930),0,+W1930-V1930)","v":0},{"$f":"+L1928","v":0},{"$f":"+X1930*Y1930","v":0},{"$f":"IF(OR(C1921=0,U1930=0),0,+Z1930/U1930)","v":0},{"$f":"IF(AA1930<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1930","v":0},{"$f":"+T1930","v":0},{"$f":"IF(T1931=0,0,S1931/T1931)","v":0},{"$f":"+V1926","v":0},{"$f":"+W1930","v":0},{"$f":"IF(ISERROR(W1931-V1931),0,+W1931-V1931)","v":0},{"$f":"+L1929","v":0},{"$f":"+X1931*Y1931","v":0},{"$f":"IF(OR(C1921=0,U1931=0),0,+Z1931/U1931)","v":0},{"$f":"IF(AA1931<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1935=\"Yes\",C1935<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1935=\"Yes\",C1935>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1936=\"Yes\",C1936<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1936=\"Yes\",C1936>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1927","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1935=Pass,D1936=Pass),IF(C1935<C1936,Yes,No),IF(D1935=Pass,Yes,No))","v":"No"},{"$f":"IF(B1928=\"\",\"\",A1928&\": \"&B1928)","v":""},{"$f":"+AA1920","v":0},{"$f":"+AB1920","v":"N/A"},null,{"$f":"IF(OR(AB1920=\"Fail\",AB1920=\"N/A\"),0,AA1925)","v":0},{"$f":"IF(F1935=0,\"\",AB1925)","v":""},{"$f":"IF(OR(AB1920=\"Fail\",AB1920=\"N/A\"),0,AA1930)","v":0},{"$f":"IF(H1935=0,\"\",AB1930)","v":""},{"$f":"IF(OR(AB1920=\"Fail\",AB1920=\"N/A\"),0,AA1935)","v":0},{"$f":"IF(J1935=0,\"\",AB1935)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1922","v":0},{"$f":"+I1922","v":0},{"$f":"IF(T1935=0,0,S1935/T1935)","v":0},{"$f":"+V1930","v":0},{"$f":"+G1922","v":0},{"$f":"IF(ISERROR(W1935-V1935),0,+W1935-V1935)","v":0},{"$f":"+L1928","v":0},{"$f":"+X1935*Y1935","v":0},{"$f":"IF(OR(C1922=0,U1935=0),0,+Z1935/U1935)","v":0},{"$f":"IF(AA1935<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1935=No,D1936=Pass),Yes,No)","v":"No"},{"$f":"IF(B1929=\"\",\"\",A1929&\": \"&B1929)","v":""},{"$f":"IF(AA1921=100,0,+AA1921)","v":0},{"$f":"IF(AA1921=100,\"\",+AB1921)","v":"N/A"},null,{"$f":"IF(OR(AB1921=\"Fail\",AB1921=\"N/A\"),0,AA1926)","v":0},{"$f":"IF(F1936=0,\"\",AB1926)","v":""},{"$f":"IF(OR(AB1921=\"Fail\",AB1921=\"N/A\"),0,AA1931)","v":0},{"$f":"IF(H1936=0,\"\",AB1931)","v":""},{"$f":"IF(OR(AB1921=\"Fail\",AB1921=\"N/A\"),0,AA1936)","v":0},{"$f":"IF(J1936=0,\"\",AB1936)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1935","v":0},{"$f":"+T1935","v":0},{"$f":"IF(T1936=0,0,S1936/T1936)","v":0},{"$f":"+V1931","v":0},{"$f":"+W1935","v":0},{"$f":"IF(ISERROR(W1936-V1936),0,+W1936-V1936)","v":0},{"$f":"+L1929","v":0},{"$f":"+X1936*Y1936","v":0},{"$f":"IF(OR(C1922=0,U1936=0),0,+Z1936/U1936)","v":0},{"$f":"IF(AA1936<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1935=Yes,'Cap Needs Input'!A1936=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1929=0,I1928=0),\" \",IF(OR(I1929<>I1925,I1928<>I1925),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1940<>AE1938,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1937=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1935=Yes,B1935,IF(A1936=Yes,B1936,A1925&\": \"&B1925))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1940=B1935,1,IF(B1940=B1936,2,3))","v":3},{"$f":"IF(A1935=Yes,B1935,IF(A1936=Yes,B1936,A1925&\": \"&B1925))","v":"T: "},{"$f":"CHOOSE($A1940,D1928,D1929,D1925)","v":"Each"},{"$f":"CHOOSE($A1940,F1928,F1929,F1925)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1935","v":""},{"$f":"+B1936","v":""},{"$f":"A1925&\": \"&B1925","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1940=$T$2,G1941<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1940=$T$2,G1942<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1940=$T$2,G1943<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1943=\"Traditional\",B1940<>A1925&\": \"&B1925,B1940<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1943=\"Green\",B1940=A1925&\": \"&B1925,B1940<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1920=0,0,C1920)","v":0},{"$f":"IF(B1920=0,\"\",A1920&\": \"&B1920)","v":""},{"$f":"IF(A1946=0,\"\",IF(O1920<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1946=\"\",\"\",G1943)","v":""},null,{"$f":"IF(B1946=\"\",\"\",B1940)","v":""},null,null,{"$f":"IF(B1946=\"\",0,D1940)","v":0},{"$f":"IF(B1946=\"\",0,CHOOSE(A1940,I1928,I1929,I1925))","v":0},{"$f":"IF(AND(C1946=\"End of Cycle\",S1946=\"Now\"),\"***\",IF(AND(C1946=\"Now\",S1946=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1946=0,\"\",IF(O1920<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1921=0,0,C1921)","v":0},{"$f":"IF(B1921=0,\"\",A1921&\": \"&B1921)","v":""},{"$f":"IF(A1947=0,\"\",IF(O1921<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1947=\"\",\"\",E1946)","v":""},null,{"$f":"IF(B1947=\"\",\"\",G1946)","v":""},null,null,{"$f":"IF(B1947=\"\",0,J1946)","v":0},{"$f":"IF(B1947=\"\",0,K1946)","v":0},{"$f":"IF(AND(C1947=\"End of Cycle\",S1947=\"Now\"),\"***\",IF(AND(C1947=\"Now\",S1947=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1947=0,\"\",IF(O1921<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1922=0,0,C1922)","v":0},{"$f":"IF(B1922=0,\"\",A1922&\": \"&B1922)","v":""},{"$f":"IF(A1948=0,\"\",IF(O1922<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1948=\"\",\"\",E1947)","v":""},null,{"$f":"IF(B1948=\"\",\"\",G1947)","v":""},null,null,{"$f":"IF(B1948=\"\",0,J1947)","v":0},{"$f":"IF(B1948=\"\",0,K1947)","v":0},{"$f":"IF(AND(C1948=\"End of Cycle\",S1948=\"Now\"),\"***\",IF(AND(C1948=\"Now\",S1948=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1948=0,\"\",IF(O1922<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1946=\"Now\",S1946=\"End of Cycle\"),AND(C1947=\"Now\",S1947=\"End of Cycle\"),AND(C1948=\"Now\",S1948=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1946=\"End of Cycle\",S1946=\"Now\"),AND(C1947=\"End of Cycle\",S1947=\"Now\"),AND(C1948=\"End of Cycle\",S1948=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 11 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1953","v":0},0,{"$f":"VLOOKUP(G1950,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1950=\"Tenant\",IF(ISERROR(VLOOKUP(G1950,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1950,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1950,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1950,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1953=0,\"N/A\",MAX(0,((J1953+I1953-Year1)*365)/(I1953*365)))","v":"N/A"},{"$f":"+J1953+I1953","v":0},"Payback on Green #1",{"$f":"+I1961","v":0},{"$f":"IF(Q1953=0,0,VLOOKUP(Q1953,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1958","v":0},{"$f":"+F1961","v":0},{"$f":"+L1961","v":0},{"$f":"+G1958","v":0},{"$f":"+G1961","v":0},{"$f":"+S1953-T1953","v":0},{"$f":"+V1953-W1953","v":0},{"$f":"+Y1953*U1953","v":0},{"$f":"IF(AND(G1958>0,G1961>0),IF(Y1953=0,99,IF(Q1953=0,100,IF(AND(X1953=0,Z1953=0),0,IF(Z1953=0,0,+-X1953/Z1953)))),0)","v":0},{"$f":"IF(AA1953=0,\"N/A\",IF(AA1953>=R1953,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1953=\"\",B1953=0),G1953=0),100000,G1953)","v":100000}]
["E2",null,0,{"$f":"+D1953","v":"Each"},0,{"$f":"E1954","v":0},0,{"$f":"+H1953","v":0},0,null,null,{"$f":"L1953","v":0},null,{"$f":"IF(I1954=0,\"N/A\",MAX(0,((J1954+I1954-Year1)*365)/(I1954*365)))","v":"N/A"},{"$f":"+J1954+I1954","v":0},"Payback on Green #2",{"$f":"+I1962","v":0},{"$f":"IF(Q1954=0,0,VLOOKUP(Q1954,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1953","v":0},{"$f":"+F1962","v":0},{"$f":"+L1962","v":0},{"$f":"+V1953","v":0},{"$f":"+G1962","v":0},{"$f":"+S1954-T1954","v":0},{"$f":"+V1954-W1954","v":0},{"$f":"+Y1954*U1954","v":0},{"$f":"IF(AND(G1958>0,G1962>0),IF(Y1954=0,99,IF(Q1954=0,100,IF(AND(X1954=0,Z1954=0),0,IF(Z1954=0,0,+-X1954/Z1954)))),0)","v":0},{"$f":"IF(AA1954=0,\"N/A\",IF(AA1954>=R1954,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1954=\"\",B1954=0),G1954=0),100000,G1954)","v":100000}]
["E3",null,0,{"$f":"+D1954","v":"Each"},0,0,0,{"$f":"+H1953","v":0},0,null,null,{"$f":"L1953","v":0},null,{"$f":"IF(I1955=0,\"N/A\",MAX(0,((J1955+I1955-Year1)*365)/(I1955*365)))","v":"N/A"},{"$f":"+J1955+I1955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1955=\"\",B1955=0),G1955=0),100000,G1955)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1953>=E1958,E1954>=E1958,E1955>=E1958,F1953>=F1958,F1954>=F1958,F1955>=F1958),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1953","v":"Each"},0,{"$f":"E1958","v":0},0,{"$f":"+H1953","v":0},{"$f":"+I1953","v":0},null,null,{"$f":"L1953","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1953","v":0},{"$f":"+I1953","v":0},{"$f":"IF(T1958=0,0,S1958/T1958)","v":0},{"$f":"+G1961","v":0},{"$f":"+G1953","v":0},{"$f":"IF(ISERROR(W1958-V1958),0,+W1958-V1958)","v":0},{"$f":"+L1961","v":0},{"$f":"+X1958*Y1958","v":0},{"$f":"IF(OR(C1953=0,U1958=0),0,+Z1958/U1958)","v":0},{"$f":"IF(AA1958<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1952=\"N/A\",\"\",IF(MIN(AF1953:AF1955)<=G1958,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1958","v":0},{"$f":"+T1958","v":0},{"$f":"IF(T1959=0,0,S1959/T1959)","v":0},{"$f":"+G1962","v":0},{"$f":"+W1958","v":0},{"$f":"IF(ISERROR(W1959-V1959),0,+W1959-V1959)","v":0},{"$f":"+L1962","v":0},{"$f":"+X1959*Y1959","v":0},{"$f":"IF(OR(C1953=0,U1959=0),0,+Z1959/U1959)","v":0},{"$f":"IF(AA1959<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1953","v":"Each"},0,{"$f":"E1961","v":0},0,{"$f":"+H1953","v":0},{"$f":"+I1953","v":0},null,null,{"$f":"L1953","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1954","v":"Each"},0,0,0,{"$f":"+H1953","v":0},{"$f":"I1953","v":0},null,null,{"$f":"L1953","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1958>0,OR(G1961>0,G1962>0)),IF(OR(G1958=G1961,G1958=G1962),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1954","v":0},{"$f":"+I1954","v":0},{"$f":"IF(T1963=0,0,S1963/T1963)","v":0},{"$f":"+V1958","v":0},{"$f":"+G1954","v":0},{"$f":"IF(ISERROR(W1963-V1963),0,+W1963-V1963)","v":0},{"$f":"+L1961","v":0},{"$f":"+X1963*Y1963","v":0},{"$f":"IF(OR(C1954=0,U1963=0),0,+Z1963/U1963)","v":0},{"$f":"IF(AA1963<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1963","v":0},{"$f":"+T1963","v":0},{"$f":"IF(T1964=0,0,S1964/T1964)","v":0},{"$f":"+V1959","v":0},{"$f":"+W1963","v":0},{"$f":"IF(ISERROR(W1964-V1964),0,+W1964-V1964)","v":0},{"$f":"+L1962","v":0},{"$f":"+X1964*Y1964","v":0},{"$f":"IF(OR(C1954=0,U1964=0),0,+Z1964/U1964)","v":0},{"$f":"IF(AA1964<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A1968=\"Yes\",C1968<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1968=\"Yes\",C1968>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A1969=\"Yes\",C1969<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A1969=\"Yes\",C1969>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1960","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D1968=Pass,D1969=Pass),IF(C1968<C1969,Yes,No),IF(D1968=Pass,Yes,No))","v":"No"},{"$f":"IF(B1961=\"\",\"\",A1961&\": \"&B1961)","v":""},{"$f":"+AA1953","v":0},{"$f":"+AB1953","v":"N/A"},null,{"$f":"IF(OR(AB1953=\"Fail\",AB1953=\"N/A\"),0,AA1958)","v":0},{"$f":"IF(F1968=0,\"\",AB1958)","v":""},{"$f":"IF(OR(AB1953=\"Fail\",AB1953=\"N/A\"),0,AA1963)","v":0},{"$f":"IF(H1968=0,\"\",AB1963)","v":""},{"$f":"IF(OR(AB1953=\"Fail\",AB1953=\"N/A\"),0,AA1968)","v":0},{"$f":"IF(J1968=0,\"\",AB1968)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1955","v":0},{"$f":"+I1955","v":0},{"$f":"IF(T1968=0,0,S1968/T1968)","v":0},{"$f":"+V1963","v":0},{"$f":"+G1955","v":0},{"$f":"IF(ISERROR(W1968-V1968),0,+W1968-V1968)","v":0},{"$f":"+L1961","v":0},{"$f":"+X1968*Y1968","v":0},{"$f":"IF(OR(C1955=0,U1968=0),0,+Z1968/U1968)","v":0},{"$f":"IF(AA1968<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A1968=No,D1969=Pass),Yes,No)","v":"No"},{"$f":"IF(B1962=\"\",\"\",A1962&\": \"&B1962)","v":""},{"$f":"IF(AA1954=100,0,+AA1954)","v":0},{"$f":"IF(AA1954=100,\"\",+AB1954)","v":"N/A"},null,{"$f":"IF(OR(AB1954=\"Fail\",AB1954=\"N/A\"),0,AA1959)","v":0},{"$f":"IF(F1969=0,\"\",AB1959)","v":""},{"$f":"IF(OR(AB1954=\"Fail\",AB1954=\"N/A\"),0,AA1964)","v":0},{"$f":"IF(H1969=0,\"\",AB1964)","v":""},{"$f":"IF(OR(AB1954=\"Fail\",AB1954=\"N/A\"),0,AA1969)","v":0},{"$f":"IF(J1969=0,\"\",AB1969)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1968","v":0},{"$f":"+T1968","v":0},{"$f":"IF(T1969=0,0,S1969/T1969)","v":0},{"$f":"+V1964","v":0},{"$f":"+W1968","v":0},{"$f":"IF(ISERROR(W1969-V1969),0,+W1969-V1969)","v":0},{"$f":"+L1962","v":0},{"$f":"+X1969*Y1969","v":0},{"$f":"IF(OR(C1955=0,U1969=0),0,+Z1969/U1969)","v":0},{"$f":"IF(AA1969<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A1968=Yes,'Cap Needs Input'!A1969=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1962=0,I1961=0),\" \",IF(OR(I1962<>I1958,I1961<>I1958),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B1973<>AE1971,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C1970=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1968=Yes,B1968,IF(A1969=Yes,B1969,A1958&\": \"&B1958))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B1973=B1968,1,IF(B1973=B1969,2,3))","v":3},{"$f":"IF(A1968=Yes,B1968,IF(A1969=Yes,B1969,A1958&\": \"&B1958))","v":"T: "},{"$f":"CHOOSE($A1973,D1961,D1962,D1958)","v":"Each"},{"$f":"CHOOSE($A1973,F1961,F1962,F1958)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B1968","v":""},{"$f":"+B1969","v":""},{"$f":"A1958&\": \"&B1958","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G1973=$T$2,G1974<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G1973=$T$2,G1975<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G1973=$T$2,G1976<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G1976=\"Traditional\",B1973<>A1958&\": \"&B1958,B1973<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G1976=\"Green\",B1973=A1958&\": \"&B1958,B1973<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1953=0,0,C1953)","v":0},{"$f":"IF(B1953=0,\"\",A1953&\": \"&B1953)","v":""},{"$f":"IF(A1979=0,\"\",IF(O1953<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1979=\"\",\"\",G1976)","v":""},null,{"$f":"IF(B1979=\"\",\"\",B1973)","v":""},null,null,{"$f":"IF(B1979=\"\",0,D1973)","v":0},{"$f":"IF(B1979=\"\",0,CHOOSE(A1973,I1961,I1962,I1958))","v":0},{"$f":"IF(AND(C1979=\"End of Cycle\",S1979=\"Now\"),\"***\",IF(AND(C1979=\"Now\",S1979=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1979=0,\"\",IF(O1953<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1954=0,0,C1954)","v":0},{"$f":"IF(B1954=0,\"\",A1954&\": \"&B1954)","v":""},{"$f":"IF(A1980=0,\"\",IF(O1954<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1980=\"\",\"\",E1979)","v":""},null,{"$f":"IF(B1980=\"\",\"\",G1979)","v":""},null,null,{"$f":"IF(B1980=\"\",0,J1979)","v":0},{"$f":"IF(B1980=\"\",0,K1979)","v":0},{"$f":"IF(AND(C1980=\"End of Cycle\",S1980=\"Now\"),\"***\",IF(AND(C1980=\"Now\",S1980=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1980=0,\"\",IF(O1954<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1955=0,0,C1955)","v":0},{"$f":"IF(B1955=0,\"\",A1955&\": \"&B1955)","v":""},{"$f":"IF(A1981=0,\"\",IF(O1955<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B1981=\"\",\"\",E1980)","v":""},null,{"$f":"IF(B1981=\"\",\"\",G1980)","v":""},null,null,{"$f":"IF(B1981=\"\",0,J1980)","v":0},{"$f":"IF(B1981=\"\",0,K1980)","v":0},{"$f":"IF(AND(C1981=\"End of Cycle\",S1981=\"Now\"),\"***\",IF(AND(C1981=\"Now\",S1981=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A1981=0,\"\",IF(O1955<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C1979=\"Now\",S1979=\"End of Cycle\"),AND(C1980=\"Now\",S1980=\"End of Cycle\"),AND(C1981=\"Now\",S1981=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C1979=\"End of Cycle\",S1979=\"Now\"),AND(C1980=\"End of Cycle\",S1980=\"Now\"),AND(C1981=\"End of Cycle\",S1981=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 12 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E1986","v":0},0,{"$f":"VLOOKUP(G1983,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E1983=\"Tenant\",IF(ISERROR(VLOOKUP(G1983,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G1983,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G1983,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G1983,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I1986=0,\"N/A\",MAX(0,((J1986+I1986-Year1)*365)/(I1986*365)))","v":"N/A"},{"$f":"+J1986+I1986","v":0},"Payback on Green #1",{"$f":"+I1994","v":0},{"$f":"IF(Q1986=0,0,VLOOKUP(Q1986,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F1991","v":0},{"$f":"+F1994","v":0},{"$f":"+L1994","v":0},{"$f":"+G1991","v":0},{"$f":"+G1994","v":0},{"$f":"+S1986-T1986","v":0},{"$f":"+V1986-W1986","v":0},{"$f":"+Y1986*U1986","v":0},{"$f":"IF(AND(G1991>0,G1994>0),IF(Y1986=0,99,IF(Q1986=0,100,IF(AND(X1986=0,Z1986=0),0,IF(Z1986=0,0,+-X1986/Z1986)))),0)","v":0},{"$f":"IF(AA1986=0,\"N/A\",IF(AA1986>=R1986,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1986=\"\",B1986=0),G1986=0),100000,G1986)","v":100000}]
["E2",null,0,{"$f":"+D1986","v":"Each"},0,{"$f":"E1987","v":0},0,{"$f":"+H1986","v":0},0,null,null,{"$f":"L1986","v":0},null,{"$f":"IF(I1987=0,\"N/A\",MAX(0,((J1987+I1987-Year1)*365)/(I1987*365)))","v":"N/A"},{"$f":"+J1987+I1987","v":0},"Payback on Green #2",{"$f":"+I1995","v":0},{"$f":"IF(Q1987=0,0,VLOOKUP(Q1987,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S1986","v":0},{"$f":"+F1995","v":0},{"$f":"+L1995","v":0},{"$f":"+V1986","v":0},{"$f":"+G1995","v":0},{"$f":"+S1987-T1987","v":0},{"$f":"+V1987-W1987","v":0},{"$f":"+Y1987*U1987","v":0},{"$f":"IF(AND(G1991>0,G1995>0),IF(Y1987=0,99,IF(Q1987=0,100,IF(AND(X1987=0,Z1987=0),0,IF(Z1987=0,0,+-X1987/Z1987)))),0)","v":0},{"$f":"IF(AA1987=0,\"N/A\",IF(AA1987>=R1987,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B1987=\"\",B1987=0),G1987=0),100000,G1987)","v":100000}]
["E3",null,0,{"$f":"+D1987","v":"Each"},0,{"$f":"E1988","v":0},0,{"$f":"+H1986","v":0},0,null,null,{"$f":"L1986","v":0},null,{"$f":"IF(I1988=0,\"N/A\",MAX(0,((J1988+I1988-Year1)*365)/(I1988*365)))","v":"N/A"},{"$f":"+J1988+I1988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B1988=\"\",B1988=0),G1988=0),100000,G1988)","v":100000}]
[null,null,null,{"$f":"IF(OR(E1986>=E1991,E1987>=E1991,E1988>=E1991,F1986>=F1991,F1987>=F1991,F1988>=F1991),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D1986","v":"Each"},0,{"$f":"E1991","v":0},0,{"$f":"+H1986","v":0},{"$f":"+I1986","v":0},null,null,{"$f":"L1986","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1986","v":0},{"$f":"+I1986","v":0},{"$f":"IF(T1991=0,0,S1991/T1991)","v":0},{"$f":"+G1994","v":0},{"$f":"+G1986","v":0},{"$f":"IF(ISERROR(W1991-V1991),0,+W1991-V1991)","v":0},{"$f":"+L1994","v":0},{"$f":"+X1991*Y1991","v":0},{"$f":"IF(OR(C1986=0,U1991=0),0,+Z1991/U1991)","v":0},{"$f":"IF(AA1991<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K1985=\"N/A\",\"\",IF(MIN(AF1986:AF1988)<=G1991,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1991","v":0},{"$f":"+T1991","v":0},{"$f":"IF(T1992=0,0,S1992/T1992)","v":0},{"$f":"+G1995","v":0},{"$f":"+W1991","v":0},{"$f":"IF(ISERROR(W1992-V1992),0,+W1992-V1992)","v":0},{"$f":"+L1995","v":0},{"$f":"+X1992*Y1992","v":0},{"$f":"IF(OR(C1986=0,U1992=0),0,+Z1992/U1992)","v":0},{"$f":"IF(AA1992<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D1986","v":"Each"},0,{"$f":"E1994","v":0},0,{"$f":"+H1986","v":0},{"$f":"+I1986","v":0},null,null,{"$f":"L1986","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D1987","v":"Each"},0,{"$f":"E1995","v":0},0,{"$f":"+H1986","v":0},{"$f":"I1986","v":0},null,null,{"$f":"L1986","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G1991>0,OR(G1994>0,G1995>0)),IF(OR(G1991=G1994,G1991=G1995),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1987","v":0},{"$f":"+I1987","v":0},{"$f":"IF(T1996=0,0,S1996/T1996)","v":0},{"$f":"+V1991","v":0},{"$f":"+G1987","v":0},{"$f":"IF(ISERROR(W1996-V1996),0,+W1996-V1996)","v":0},{"$f":"+L1994","v":0},{"$f":"+X1996*Y1996","v":0},{"$f":"IF(OR(C1987=0,U1996=0),0,+Z1996/U1996)","v":0},{"$f":"IF(AA1996<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S1996","v":0},{"$f":"+T1996","v":0},{"$f":"IF(T1997=0,0,S1997/T1997)","v":0},{"$f":"+V1992","v":0},{"$f":"+W1996","v":0},{"$f":"IF(ISERROR(W1997-V1997),0,+W1997-V1997)","v":0},{"$f":"+L1995","v":0},{"$f":"+X1997*Y1997","v":0},{"$f":"IF(OR(C1987=0,U1997=0),0,+Z1997/U1997)","v":0},{"$f":"IF(AA1997<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A2001=\"Yes\",C2001<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2001=\"Yes\",C2001>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A2002=\"Yes\",C2002<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2002=\"Yes\",C2002>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B1993","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D2001=Pass,D2002=Pass),IF(C2001<C2002,Yes,No),IF(D2001=Pass,Yes,No))","v":"No"},{"$f":"IF(B1994=\"\",\"\",A1994&\": \"&B1994)","v":""},{"$f":"+AA1986","v":0},{"$f":"+AB1986","v":"N/A"},null,{"$f":"IF(OR(AB1986=\"Fail\",AB1986=\"N/A\"),0,AA1991)","v":0},{"$f":"IF(F2001=0,\"\",AB1991)","v":""},{"$f":"IF(OR(AB1986=\"Fail\",AB1986=\"N/A\"),0,AA1996)","v":0},{"$f":"IF(H2001=0,\"\",AB1996)","v":""},{"$f":"IF(OR(AB1986=\"Fail\",AB1986=\"N/A\"),0,AA2001)","v":0},{"$f":"IF(J2001=0,\"\",AB2001)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F1988","v":0},{"$f":"+I1988","v":0},{"$f":"IF(T2001=0,0,S2001/T2001)","v":0},{"$f":"+V1996","v":0},{"$f":"+G1988","v":0},{"$f":"IF(ISERROR(W2001-V2001),0,+W2001-V2001)","v":0},{"$f":"+L1994","v":0},{"$f":"+X2001*Y2001","v":0},{"$f":"IF(OR(C1988=0,U2001=0),0,+Z2001/U2001)","v":0},{"$f":"IF(AA2001<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2001=No,D2002=Pass),Yes,No)","v":"No"},{"$f":"IF(B1995=\"\",\"\",A1995&\": \"&B1995)","v":""},{"$f":"IF(AA1987=100,0,+AA1987)","v":0},{"$f":"IF(AA1987=100,\"\",+AB1987)","v":"N/A"},null,{"$f":"IF(OR(AB1987=\"Fail\",AB1987=\"N/A\"),0,AA1992)","v":0},{"$f":"IF(F2002=0,\"\",AB1992)","v":""},{"$f":"IF(OR(AB1987=\"Fail\",AB1987=\"N/A\"),0,AA1997)","v":0},{"$f":"IF(H2002=0,\"\",AB1997)","v":""},{"$f":"IF(OR(AB1987=\"Fail\",AB1987=\"N/A\"),0,AA2002)","v":0},{"$f":"IF(J2002=0,\"\",AB2002)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2001","v":0},{"$f":"+T2001","v":0},{"$f":"IF(T2002=0,0,S2002/T2002)","v":0},{"$f":"+V1997","v":0},{"$f":"+W2001","v":0},{"$f":"IF(ISERROR(W2002-V2002),0,+W2002-V2002)","v":0},{"$f":"+L1995","v":0},{"$f":"+X2002*Y2002","v":0},{"$f":"IF(OR(C1988=0,U2002=0),0,+Z2002/U2002)","v":0},{"$f":"IF(AA2002<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A2001=Yes,'Cap Needs Input'!A2002=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I1995=0,I1994=0),\" \",IF(OR(I1995<>I1991,I1994<>I1991),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B2006<>AE2004,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C2003=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2001=Yes,B2001,IF(A2002=Yes,B2002,A1991&\": \"&B1991))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B2006=B2001,1,IF(B2006=B2002,2,3))","v":3},{"$f":"IF(A2001=Yes,B2001,IF(A2002=Yes,B2002,A1991&\": \"&B1991))","v":"T: "},{"$f":"CHOOSE($A2006,D1994,D1995,D1991)","v":"Each"},{"$f":"CHOOSE($A2006,F1994,F1995,F1991)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B2001","v":""},{"$f":"+B2002","v":""},{"$f":"A1991&\": \"&B1991","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G2006=$T$2,G2007<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G2006=$T$2,G2008<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G2006=$T$2,G2009<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G2009=\"Traditional\",B2006<>A1991&\": \"&B1991,B2006<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2009=\"Green\",B2006=A1991&\": \"&B1991,B2006<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C1986=0,0,C1986)","v":0},{"$f":"IF(B1986=0,\"\",A1986&\": \"&B1986)","v":""},{"$f":"IF(A2012=0,\"\",IF(O1986<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2012=\"\",\"\",G2009)","v":""},null,{"$f":"IF(B2012=\"\",\"\",B2006)","v":""},null,null,{"$f":"IF(B2012=\"\",0,D2006)","v":0},{"$f":"IF(B2012=\"\",0,CHOOSE(A2006,I1994,I1995,I1991))","v":0},{"$f":"IF(AND(C2012=\"End of Cycle\",S2012=\"Now\"),\"***\",IF(AND(C2012=\"Now\",S2012=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2012=0,\"\",IF(O1986<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1987=0,0,C1987)","v":0},{"$f":"IF(B1987=0,\"\",A1987&\": \"&B1987)","v":""},{"$f":"IF(A2013=0,\"\",IF(O1987<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2013=\"\",\"\",E2012)","v":""},null,{"$f":"IF(B2013=\"\",\"\",G2012)","v":""},null,null,{"$f":"IF(B2013=\"\",0,J2012)","v":0},{"$f":"IF(B2013=\"\",0,K2012)","v":0},{"$f":"IF(AND(C2013=\"End of Cycle\",S2013=\"Now\"),\"***\",IF(AND(C2013=\"Now\",S2013=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2013=0,\"\",IF(O1987<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C1988=0,0,C1988)","v":0},{"$f":"IF(B1988=0,\"\",A1988&\": \"&B1988)","v":""},{"$f":"IF(A2014=0,\"\",IF(O1988<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2014=\"\",\"\",E2013)","v":""},null,{"$f":"IF(B2014=\"\",\"\",G2013)","v":""},null,null,{"$f":"IF(B2014=\"\",0,J2013)","v":0},{"$f":"IF(B2014=\"\",0,K2013)","v":0},{"$f":"IF(AND(C2014=\"End of Cycle\",S2014=\"Now\"),\"***\",IF(AND(C2014=\"Now\",S2014=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2014=0,\"\",IF(O1988<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C2012=\"Now\",S2012=\"End of Cycle\"),AND(C2013=\"Now\",S2013=\"End of Cycle\"),AND(C2014=\"Now\",S2014=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C2012=\"End of Cycle\",S2012=\"Now\"),AND(C2013=\"End of Cycle\",S2013=\"Now\"),AND(C2014=\"End of Cycle\",S2014=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 13 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E2019","v":0},0,{"$f":"VLOOKUP(G2016,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E2016=\"Tenant\",IF(ISERROR(VLOOKUP(G2016,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G2016,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G2016,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G2016,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I2019=0,\"N/A\",MAX(0,((J2019+I2019-Year1)*365)/(I2019*365)))","v":"N/A"},{"$f":"+J2019+I2019","v":0},"Payback on Green #1",{"$f":"+I2027","v":0},{"$f":"IF(Q2019=0,0,VLOOKUP(Q2019,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F2024","v":0},{"$f":"+F2027","v":0},{"$f":"+L2027","v":0},{"$f":"+G2024","v":0},{"$f":"+G2027","v":0},{"$f":"+S2019-T2019","v":0},{"$f":"+V2019-W2019","v":0},{"$f":"+Y2019*U2019","v":0},{"$f":"IF(AND(G2024>0,G2027>0),IF(Y2019=0,99,IF(Q2019=0,100,IF(AND(X2019=0,Z2019=0),0,IF(Z2019=0,0,+-X2019/Z2019)))),0)","v":0},{"$f":"IF(AA2019=0,\"N/A\",IF(AA2019>=R2019,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2019=\"\",B2019=0),G2019=0),100000,G2019)","v":100000}]
["E2",null,0,{"$f":"+D2019","v":"Each"},0,{"$f":"E2020","v":0},0,{"$f":"+H2019","v":0},0,null,null,{"$f":"L2019","v":0},null,{"$f":"IF(I2020=0,\"N/A\",MAX(0,((J2020+I2020-Year1)*365)/(I2020*365)))","v":"N/A"},{"$f":"+J2020+I2020","v":0},"Payback on Green #2",{"$f":"+I2028","v":0},{"$f":"IF(Q2020=0,0,VLOOKUP(Q2020,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S2019","v":0},{"$f":"+F2028","v":0},{"$f":"+L2028","v":0},{"$f":"+V2019","v":0},{"$f":"+G2028","v":0},{"$f":"+S2020-T2020","v":0},{"$f":"+V2020-W2020","v":0},{"$f":"+Y2020*U2020","v":0},{"$f":"IF(AND(G2024>0,G2028>0),IF(Y2020=0,99,IF(Q2020=0,100,IF(AND(X2020=0,Z2020=0),0,IF(Z2020=0,0,+-X2020/Z2020)))),0)","v":0},{"$f":"IF(AA2020=0,\"N/A\",IF(AA2020>=R2020,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2020=\"\",B2020=0),G2020=0),100000,G2020)","v":100000}]
["E3",null,0,{"$f":"+D2020","v":"Each"},0,0,0,{"$f":"+H2019","v":0},0,null,null,{"$f":"L2019","v":0},null,{"$f":"IF(I2021=0,\"N/A\",MAX(0,((J2021+I2021-Year1)*365)/(I2021*365)))","v":"N/A"},{"$f":"+J2021+I2021","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2021=\"\",B2021=0),G2021=0),100000,G2021)","v":100000}]
[null,null,null,{"$f":"IF(OR(E2019>=E2024,E2020>=E2024,E2021>=E2024,F2019>=F2024,F2020>=F2024,F2021>=F2024),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D2019","v":"Each"},0,{"$f":"E2024","v":0},0,{"$f":"+H2019","v":0},{"$f":"+I2019","v":0},null,null,{"$f":"L2019","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2019","v":0},{"$f":"+I2019","v":0},{"$f":"IF(T2024=0,0,S2024/T2024)","v":0},{"$f":"+G2027","v":0},{"$f":"+G2019","v":0},{"$f":"IF(ISERROR(W2024-V2024),0,+W2024-V2024)","v":0},{"$f":"+L2027","v":0},{"$f":"+X2024*Y2024","v":0},{"$f":"IF(OR(C2019=0,U2024=0),0,+Z2024/U2024)","v":0},{"$f":"IF(AA2024<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K2018=\"N/A\",\"\",IF(MIN(AF2019:AF2021)<=G2024,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2024","v":0},{"$f":"+T2024","v":0},{"$f":"IF(T2025=0,0,S2025/T2025)","v":0},{"$f":"+G2028","v":0},{"$f":"+W2024","v":0},{"$f":"IF(ISERROR(W2025-V2025),0,+W2025-V2025)","v":0},{"$f":"+L2028","v":0},{"$f":"+X2025*Y2025","v":0},{"$f":"IF(OR(C2019=0,U2025=0),0,+Z2025/U2025)","v":0},{"$f":"IF(AA2025<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D2019","v":"Each"},0,{"$f":"E2027","v":0},0,{"$f":"+H2019","v":0},{"$f":"+I2019","v":0},null,null,{"$f":"L2019","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2020","v":"Each"},0,0,0,{"$f":"+H2019","v":0},{"$f":"I2019","v":0},null,null,{"$f":"L2019","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G2024>0,OR(G2027>0,G2028>0)),IF(OR(G2024=G2027,G2024=G2028),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2020","v":0},{"$f":"+I2020","v":0},{"$f":"IF(T2029=0,0,S2029/T2029)","v":0},{"$f":"+V2024","v":0},{"$f":"+G2020","v":0},{"$f":"IF(ISERROR(W2029-V2029),0,+W2029-V2029)","v":0},{"$f":"+L2027","v":0},{"$f":"+X2029*Y2029","v":0},{"$f":"IF(OR(C2020=0,U2029=0),0,+Z2029/U2029)","v":0},{"$f":"IF(AA2029<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2029","v":0},{"$f":"+T2029","v":0},{"$f":"IF(T2030=0,0,S2030/T2030)","v":0},{"$f":"+V2025","v":0},{"$f":"+W2029","v":0},{"$f":"IF(ISERROR(W2030-V2030),0,+W2030-V2030)","v":0},{"$f":"+L2028","v":0},{"$f":"+X2030*Y2030","v":0},{"$f":"IF(OR(C2020=0,U2030=0),0,+Z2030/U2030)","v":0},{"$f":"IF(AA2030<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A2034=\"Yes\",C2034<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2034=\"Yes\",C2034>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A2035=\"Yes\",C2035<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2035=\"Yes\",C2035>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2026","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D2034=Pass,D2035=Pass),IF(C2034<C2035,Yes,No),IF(D2034=Pass,Yes,No))","v":"No"},{"$f":"IF(B2027=\"\",\"\",A2027&\": \"&B2027)","v":""},{"$f":"+AA2019","v":0},{"$f":"+AB2019","v":"N/A"},null,{"$f":"IF(OR(AB2019=\"Fail\",AB2019=\"N/A\"),0,AA2024)","v":0},{"$f":"IF(F2034=0,\"\",AB2024)","v":""},{"$f":"IF(OR(AB2019=\"Fail\",AB2019=\"N/A\"),0,AA2029)","v":0},{"$f":"IF(H2034=0,\"\",AB2029)","v":""},{"$f":"IF(OR(AB2019=\"Fail\",AB2019=\"N/A\"),0,AA2034)","v":0},{"$f":"IF(J2034=0,\"\",AB2034)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2021","v":0},{"$f":"+I2021","v":0},{"$f":"IF(T2034=0,0,S2034/T2034)","v":0},{"$f":"+V2029","v":0},{"$f":"+G2021","v":0},{"$f":"IF(ISERROR(W2034-V2034),0,+W2034-V2034)","v":0},{"$f":"+L2027","v":0},{"$f":"+X2034*Y2034","v":0},{"$f":"IF(OR(C2021=0,U2034=0),0,+Z2034/U2034)","v":0},{"$f":"IF(AA2034<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2034=No,D2035=Pass),Yes,No)","v":"No"},{"$f":"IF(B2028=\"\",\"\",A2028&\": \"&B2028)","v":""},{"$f":"IF(AA2020=100,0,+AA2020)","v":0},{"$f":"IF(AA2020=100,\"\",+AB2020)","v":"N/A"},null,{"$f":"IF(OR(AB2020=\"Fail\",AB2020=\"N/A\"),0,AA2025)","v":0},{"$f":"IF(F2035=0,\"\",AB2025)","v":""},{"$f":"IF(OR(AB2020=\"Fail\",AB2020=\"N/A\"),0,AA2030)","v":0},{"$f":"IF(H2035=0,\"\",AB2030)","v":""},{"$f":"IF(OR(AB2020=\"Fail\",AB2020=\"N/A\"),0,AA2035)","v":0},{"$f":"IF(J2035=0,\"\",AB2035)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2034","v":0},{"$f":"+T2034","v":0},{"$f":"IF(T2035=0,0,S2035/T2035)","v":0},{"$f":"+V2030","v":0},{"$f":"+W2034","v":0},{"$f":"IF(ISERROR(W2035-V2035),0,+W2035-V2035)","v":0},{"$f":"+L2028","v":0},{"$f":"+X2035*Y2035","v":0},{"$f":"IF(OR(C2021=0,U2035=0),0,+Z2035/U2035)","v":0},{"$f":"IF(AA2035<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A2034=Yes,'Cap Needs Input'!A2035=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I2028=0,I2027=0),\" \",IF(OR(I2028<>I2024,I2027<>I2024),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B2039<>AE2037,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C2036=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2034=Yes,B2034,IF(A2035=Yes,B2035,A2024&\": \"&B2024))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B2039=B2034,1,IF(B2039=B2035,2,3))","v":3},{"$f":"IF(A2034=Yes,B2034,IF(A2035=Yes,B2035,A2024&\": \"&B2024))","v":"T: "},{"$f":"CHOOSE($A2039,D2027,D2028,D2024)","v":"Each"},{"$f":"CHOOSE($A2039,F2027,F2028,F2024)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B2034","v":""},{"$f":"+B2035","v":""},{"$f":"A2024&\": \"&B2024","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G2039=$T$2,G2040<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G2039=$T$2,G2041<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G2039=$T$2,G2042<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G2042=\"Traditional\",B2039<>A2024&\": \"&B2024,B2039<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2042=\"Green\",B2039=A2024&\": \"&B2024,B2039<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C2019=0,0,C2019)","v":0},{"$f":"IF(B2019=0,\"\",A2019&\": \"&B2019)","v":""},{"$f":"IF(A2045=0,\"\",IF(O2019<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2045=\"\",\"\",G2042)","v":""},null,{"$f":"IF(B2045=\"\",\"\",B2039)","v":""},null,null,{"$f":"IF(B2045=\"\",0,D2039)","v":0},{"$f":"IF(B2045=\"\",0,CHOOSE(A2039,I2027,I2028,I2024))","v":0},{"$f":"IF(AND(C2045=\"End of Cycle\",S2045=\"Now\"),\"***\",IF(AND(C2045=\"Now\",S2045=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2045=0,\"\",IF(O2019<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2020=0,0,C2020)","v":0},{"$f":"IF(B2020=0,\"\",A2020&\": \"&B2020)","v":""},{"$f":"IF(A2046=0,\"\",IF(O2020<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2046=\"\",\"\",E2045)","v":""},null,{"$f":"IF(B2046=\"\",\"\",G2045)","v":""},null,null,{"$f":"IF(B2046=\"\",0,J2045)","v":0},{"$f":"IF(B2046=\"\",0,K2045)","v":0},{"$f":"IF(AND(C2046=\"End of Cycle\",S2046=\"Now\"),\"***\",IF(AND(C2046=\"Now\",S2046=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2046=0,\"\",IF(O2020<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2021=0,0,C2021)","v":0},{"$f":"IF(B2021=0,\"\",A2021&\": \"&B2021)","v":""},{"$f":"IF(A2047=0,\"\",IF(O2021<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2047=\"\",\"\",E2046)","v":""},null,{"$f":"IF(B2047=\"\",\"\",G2046)","v":""},null,null,{"$f":"IF(B2047=\"\",0,J2046)","v":0},{"$f":"IF(B2047=\"\",0,K2046)","v":0},{"$f":"IF(AND(C2047=\"End of Cycle\",S2047=\"Now\"),\"***\",IF(AND(C2047=\"Now\",S2047=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2047=0,\"\",IF(O2021<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C2045=\"Now\",S2045=\"End of Cycle\"),AND(C2046=\"Now\",S2046=\"End of Cycle\"),AND(C2047=\"Now\",S2047=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C2045=\"End of Cycle\",S2045=\"Now\"),AND(C2046=\"End of Cycle\",S2046=\"Now\"),AND(C2047=\"End of Cycle\",S2047=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 14 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E2052","v":0},0,{"$f":"VLOOKUP(G2049,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E2049=\"Tenant\",IF(ISERROR(VLOOKUP(G2049,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G2049,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G2049,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G2049,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I2052=0,\"N/A\",MAX(0,((J2052+I2052-Year1)*365)/(I2052*365)))","v":"N/A"},{"$f":"+J2052+I2052","v":0},"Payback on Green #1",{"$f":"+I2060","v":0},{"$f":"IF(Q2052=0,0,VLOOKUP(Q2052,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F2057","v":0},{"$f":"+F2060","v":0},{"$f":"+L2060","v":0},{"$f":"+G2057","v":0},{"$f":"+G2060","v":0},{"$f":"+S2052-T2052","v":0},{"$f":"+V2052-W2052","v":0},{"$f":"+Y2052*U2052","v":0},{"$f":"IF(AND(G2057>0,G2060>0),IF(Y2052=0,99,IF(Q2052=0,100,IF(AND(X2052=0,Z2052=0),0,IF(Z2052=0,0,+-X2052/Z2052)))),0)","v":0},{"$f":"IF(AA2052=0,\"N/A\",IF(AA2052>=R2052,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2052=\"\",B2052=0),G2052=0),100000,G2052)","v":100000}]
["E2",null,0,{"$f":"+D2052","v":"Each"},0,{"$f":"E2053","v":0},0,{"$f":"+H2052","v":0},0,null,null,{"$f":"L2052","v":0},null,{"$f":"IF(I2053=0,\"N/A\",MAX(0,((J2053+I2053-Year1)*365)/(I2053*365)))","v":"N/A"},{"$f":"+J2053+I2053","v":0},"Payback on Green #2",{"$f":"+I2061","v":0},{"$f":"IF(Q2053=0,0,VLOOKUP(Q2053,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S2052","v":0},{"$f":"+F2061","v":0},{"$f":"+L2061","v":0},{"$f":"+V2052","v":0},{"$f":"+G2061","v":0},{"$f":"+S2053-T2053","v":0},{"$f":"+V2053-W2053","v":0},{"$f":"+Y2053*U2053","v":0},{"$f":"IF(AND(G2057>0,G2061>0),IF(Y2053=0,99,IF(Q2053=0,100,IF(AND(X2053=0,Z2053=0),0,IF(Z2053=0,0,+-X2053/Z2053)))),0)","v":0},{"$f":"IF(AA2053=0,\"N/A\",IF(AA2053>=R2053,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2053=\"\",B2053=0),G2053=0),100000,G2053)","v":100000}]
["E3",null,0,{"$f":"+D2053","v":"Each"},0,{"$f":"E2054","v":0},0,{"$f":"+H2052","v":0},0,null,null,{"$f":"L2052","v":0},null,{"$f":"IF(I2054=0,\"N/A\",MAX(0,((J2054+I2054-Year1)*365)/(I2054*365)))","v":"N/A"},{"$f":"+J2054+I2054","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2054=\"\",B2054=0),G2054=0),100000,G2054)","v":100000}]
[null,null,null,{"$f":"IF(OR(E2052>=E2057,E2053>=E2057,E2054>=E2057,F2052>=F2057,F2053>=F2057,F2054>=F2057),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D2052","v":"Each"},0,{"$f":"E2057","v":0},0,{"$f":"+H2052","v":0},{"$f":"+I2052","v":0},null,null,{"$f":"L2052","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2052","v":0},{"$f":"+I2052","v":0},{"$f":"IF(T2057=0,0,S2057/T2057)","v":0},{"$f":"+G2060","v":0},{"$f":"+G2052","v":0},{"$f":"IF(ISERROR(W2057-V2057),0,+W2057-V2057)","v":0},{"$f":"+L2060","v":0},{"$f":"+X2057*Y2057","v":0},{"$f":"IF(OR(C2052=0,U2057=0),0,+Z2057/U2057)","v":0},{"$f":"IF(AA2057<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K2051=\"N/A\",\"\",IF(MIN(AF2052:AF2054)<=G2057,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2057","v":0},{"$f":"+T2057","v":0},{"$f":"IF(T2058=0,0,S2058/T2058)","v":0},{"$f":"+G2061","v":0},{"$f":"+W2057","v":0},{"$f":"IF(ISERROR(W2058-V2058),0,+W2058-V2058)","v":0},{"$f":"+L2061","v":0},{"$f":"+X2058*Y2058","v":0},{"$f":"IF(OR(C2052=0,U2058=0),0,+Z2058/U2058)","v":0},{"$f":"IF(AA2058<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D2052","v":"Each"},0,{"$f":"E2060","v":0},0,{"$f":"+H2052","v":0},{"$f":"+I2052","v":0},null,null,{"$f":"L2052","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2053","v":"Each"},0,{"$f":"E2061","v":0},0,{"$f":"+H2052","v":0},{"$f":"I2052","v":0},null,null,{"$f":"L2052","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G2057>0,OR(G2060>0,G2061>0)),IF(OR(G2057=G2060,G2057=G2061),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2053","v":0},{"$f":"+I2053","v":0},{"$f":"IF(T2062=0,0,S2062/T2062)","v":0},{"$f":"+V2057","v":0},{"$f":"+G2053","v":0},{"$f":"IF(ISERROR(W2062-V2062),0,+W2062-V2062)","v":0},{"$f":"+L2060","v":0},{"$f":"+X2062*Y2062","v":0},{"$f":"IF(OR(C2053=0,U2062=0),0,+Z2062/U2062)","v":0},{"$f":"IF(AA2062<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2062","v":0},{"$f":"+T2062","v":0},{"$f":"IF(T2063=0,0,S2063/T2063)","v":0},{"$f":"+V2058","v":0},{"$f":"+W2062","v":0},{"$f":"IF(ISERROR(W2063-V2063),0,+W2063-V2063)","v":0},{"$f":"+L2061","v":0},{"$f":"+X2063*Y2063","v":0},{"$f":"IF(OR(C2053=0,U2063=0),0,+Z2063/U2063)","v":0},{"$f":"IF(AA2063<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A2067=\"Yes\",C2067<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2067=\"Yes\",C2067>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A2068=\"Yes\",C2068<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2068=\"Yes\",C2068>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2059","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D2067=Pass,D2068=Pass),IF(C2067<C2068,Yes,No),IF(D2067=Pass,Yes,No))","v":"No"},{"$f":"IF(B2060=\"\",\"\",A2060&\": \"&B2060)","v":""},{"$f":"+AA2052","v":0},{"$f":"+AB2052","v":"N/A"},null,{"$f":"IF(OR(AB2052=\"Fail\",AB2052=\"N/A\"),0,AA2057)","v":0},{"$f":"IF(F2067=0,\"\",AB2057)","v":""},{"$f":"IF(OR(AB2052=\"Fail\",AB2052=\"N/A\"),0,AA2062)","v":0},{"$f":"IF(H2067=0,\"\",AB2062)","v":""},{"$f":"IF(OR(AB2052=\"Fail\",AB2052=\"N/A\"),0,AA2067)","v":0},{"$f":"IF(J2067=0,\"\",AB2067)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2054","v":0},{"$f":"+I2054","v":0},{"$f":"IF(T2067=0,0,S2067/T2067)","v":0},{"$f":"+V2062","v":0},{"$f":"+G2054","v":0},{"$f":"IF(ISERROR(W2067-V2067),0,+W2067-V2067)","v":0},{"$f":"+L2060","v":0},{"$f":"+X2067*Y2067","v":0},{"$f":"IF(OR(C2054=0,U2067=0),0,+Z2067/U2067)","v":0},{"$f":"IF(AA2067<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2067=No,D2068=Pass),Yes,No)","v":"No"},{"$f":"IF(B2061=\"\",\"\",A2061&\": \"&B2061)","v":""},{"$f":"IF(AA2053=100,0,+AA2053)","v":0},{"$f":"IF(AA2053=100,\"\",+AB2053)","v":"N/A"},null,{"$f":"IF(OR(AB2053=\"Fail\",AB2053=\"N/A\"),0,AA2058)","v":0},{"$f":"IF(F2068=0,\"\",AB2058)","v":""},{"$f":"IF(OR(AB2053=\"Fail\",AB2053=\"N/A\"),0,AA2063)","v":0},{"$f":"IF(H2068=0,\"\",AB2063)","v":""},{"$f":"IF(OR(AB2053=\"Fail\",AB2053=\"N/A\"),0,AA2068)","v":0},{"$f":"IF(J2068=0,\"\",AB2068)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2067","v":0},{"$f":"+T2067","v":0},{"$f":"IF(T2068=0,0,S2068/T2068)","v":0},{"$f":"+V2063","v":0},{"$f":"+W2067","v":0},{"$f":"IF(ISERROR(W2068-V2068),0,+W2068-V2068)","v":0},{"$f":"+L2061","v":0},{"$f":"+X2068*Y2068","v":0},{"$f":"IF(OR(C2054=0,U2068=0),0,+Z2068/U2068)","v":0},{"$f":"IF(AA2068<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A2067=Yes,'Cap Needs Input'!A2068=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I2061=0,I2060=0),\" \",IF(OR(I2061<>I2057,I2060<>I2057),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B2072<>AE2070,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C2069=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2067=Yes,B2067,IF(A2068=Yes,B2068,A2057&\": \"&B2057))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B2072=B2067,1,IF(B2072=B2068,2,3))","v":3},{"$f":"IF(A2067=Yes,B2067,IF(A2068=Yes,B2068,A2057&\": \"&B2057))","v":"T: "},{"$f":"CHOOSE($A2072,D2060,D2061,D2057)","v":"Each"},{"$f":"CHOOSE($A2072,F2060,F2061,F2057)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B2067","v":""},{"$f":"+B2068","v":""},{"$f":"A2057&\": \"&B2057","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G2072=$T$2,G2073<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G2072=$T$2,G2074<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G2072=$T$2,G2075<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G2075=\"Traditional\",B2072<>A2057&\": \"&B2057,B2072<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2075=\"Green\",B2072=A2057&\": \"&B2057,B2072<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C2052=0,0,C2052)","v":0},{"$f":"IF(B2052=0,\"\",A2052&\": \"&B2052)","v":""},{"$f":"IF(A2078=0,\"\",IF(O2052<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2078=\"\",\"\",G2075)","v":""},null,{"$f":"IF(B2078=\"\",\"\",B2072)","v":""},null,null,{"$f":"IF(B2078=\"\",0,D2072)","v":0},{"$f":"IF(B2078=\"\",0,CHOOSE(A2072,I2060,I2061,I2057))","v":0},{"$f":"IF(AND(C2078=\"End of Cycle\",S2078=\"Now\"),\"***\",IF(AND(C2078=\"Now\",S2078=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2078=0,\"\",IF(O2052<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2053=0,0,C2053)","v":0},{"$f":"IF(B2053=0,\"\",A2053&\": \"&B2053)","v":""},{"$f":"IF(A2079=0,\"\",IF(O2053<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2079=\"\",\"\",E2078)","v":""},null,{"$f":"IF(B2079=\"\",\"\",G2078)","v":""},null,null,{"$f":"IF(B2079=\"\",0,J2078)","v":0},{"$f":"IF(B2079=\"\",0,K2078)","v":0},{"$f":"IF(AND(C2079=\"End of Cycle\",S2079=\"Now\"),\"***\",IF(AND(C2079=\"Now\",S2079=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2079=0,\"\",IF(O2053<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2054=0,0,C2054)","v":0},{"$f":"IF(B2054=0,\"\",A2054&\": \"&B2054)","v":""},{"$f":"IF(A2080=0,\"\",IF(O2054<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2080=\"\",\"\",E2079)","v":""},null,{"$f":"IF(B2080=\"\",\"\",G2079)","v":""},null,null,{"$f":"IF(B2080=\"\",0,J2079)","v":0},{"$f":"IF(B2080=\"\",0,K2079)","v":0},{"$f":"IF(AND(C2080=\"End of Cycle\",S2080=\"Now\"),\"***\",IF(AND(C2080=\"Now\",S2080=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2080=0,\"\",IF(O2054<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C2078=\"Now\",S2078=\"End of Cycle\"),AND(C2079=\"Now\",S2079=\"End of Cycle\"),AND(C2080=\"Now\",S2080=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C2078=\"End of Cycle\",S2078=\"Now\"),AND(C2079=\"End of Cycle\",S2079=\"Now\"),AND(C2080=\"End of Cycle\",S2080=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 15 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E2085","v":0},0,{"$f":"VLOOKUP(G2082,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E2082=\"Tenant\",IF(ISERROR(VLOOKUP(G2082,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G2082,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G2082,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G2082,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I2085=0,\"N/A\",MAX(0,((J2085+I2085-Year1)*365)/(I2085*365)))","v":"N/A"},{"$f":"+J2085+I2085","v":0},"Payback on Green #1",{"$f":"+I2093","v":0},{"$f":"IF(Q2085=0,0,VLOOKUP(Q2085,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F2090","v":0},{"$f":"+F2093","v":0},{"$f":"+L2093","v":0},{"$f":"+G2090","v":0},{"$f":"+G2093","v":0},{"$f":"+S2085-T2085","v":0},{"$f":"+V2085-W2085","v":0},{"$f":"+Y2085*U2085","v":0},{"$f":"IF(AND(G2090>0,G2093>0),IF(Y2085=0,99,IF(Q2085=0,100,IF(AND(X2085=0,Z2085=0),0,IF(Z2085=0,0,+-X2085/Z2085)))),0)","v":0},{"$f":"IF(AA2085=0,\"N/A\",IF(AA2085>=R2085,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2085=\"\",B2085=0),G2085=0),100000,G2085)","v":100000}]
["E2",null,0,{"$f":"+D2085","v":"Each"},0,{"$f":"E2086","v":0},0,{"$f":"+H2085","v":0},0,null,null,{"$f":"L2085","v":0},null,{"$f":"IF(I2086=0,\"N/A\",MAX(0,((J2086+I2086-Year1)*365)/(I2086*365)))","v":"N/A"},{"$f":"+J2086+I2086","v":0},"Payback on Green #2",{"$f":"+I2094","v":0},{"$f":"IF(Q2086=0,0,VLOOKUP(Q2086,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S2085","v":0},{"$f":"+F2094","v":0},{"$f":"+L2094","v":0},{"$f":"+V2085","v":0},{"$f":"+G2094","v":0},{"$f":"+S2086-T2086","v":0},{"$f":"+V2086-W2086","v":0},{"$f":"+Y2086*U2086","v":0},{"$f":"IF(AND(G2090>0,G2094>0),IF(Y2086=0,99,IF(Q2086=0,100,IF(AND(X2086=0,Z2086=0),0,IF(Z2086=0,0,+-X2086/Z2086)))),0)","v":0},{"$f":"IF(AA2086=0,\"N/A\",IF(AA2086>=R2086,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2086=\"\",B2086=0),G2086=0),100000,G2086)","v":100000}]
["E3",null,0,{"$f":"+D2086","v":"Each"},0,0,0,{"$f":"+H2085","v":0},0,null,null,{"$f":"L2085","v":0},null,{"$f":"IF(I2087=0,\"N/A\",MAX(0,((J2087+I2087-Year1)*365)/(I2087*365)))","v":"N/A"},{"$f":"+J2087+I2087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2087=\"\",B2087=0),G2087=0),100000,G2087)","v":100000}]
[null,null,null,{"$f":"IF(OR(E2085>=E2090,E2086>=E2090,E2087>=E2090,F2085>=F2090,F2086>=F2090,F2087>=F2090),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D2085","v":"Each"},0,{"$f":"E2090","v":0},0,{"$f":"+H2085","v":0},{"$f":"+I2085","v":0},null,null,{"$f":"L2085","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2085","v":0},{"$f":"+I2085","v":0},{"$f":"IF(T2090=0,0,S2090/T2090)","v":0},{"$f":"+G2093","v":0},{"$f":"+G2085","v":0},{"$f":"IF(ISERROR(W2090-V2090),0,+W2090-V2090)","v":0},{"$f":"+L2093","v":0},{"$f":"+X2090*Y2090","v":0},{"$f":"IF(OR(C2085=0,U2090=0),0,+Z2090/U2090)","v":0},{"$f":"IF(AA2090<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K2084=\"N/A\",\"\",IF(MIN(AF2085:AF2087)<=G2090,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2090","v":0},{"$f":"+T2090","v":0},{"$f":"IF(T2091=0,0,S2091/T2091)","v":0},{"$f":"+G2094","v":0},{"$f":"+W2090","v":0},{"$f":"IF(ISERROR(W2091-V2091),0,+W2091-V2091)","v":0},{"$f":"+L2094","v":0},{"$f":"+X2091*Y2091","v":0},{"$f":"IF(OR(C2085=0,U2091=0),0,+Z2091/U2091)","v":0},{"$f":"IF(AA2091<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D2085","v":"Each"},0,{"$f":"E2093","v":0},0,{"$f":"+H2085","v":0},{"$f":"+I2085","v":0},null,null,{"$f":"L2085","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2086","v":"Each"},0,0,0,{"$f":"+H2085","v":0},{"$f":"I2085","v":0},null,null,{"$f":"L2085","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G2090>0,OR(G2093>0,G2094>0)),IF(OR(G2090=G2093,G2090=G2094),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2086","v":0},{"$f":"+I2086","v":0},{"$f":"IF(T2095=0,0,S2095/T2095)","v":0},{"$f":"+V2090","v":0},{"$f":"+G2086","v":0},{"$f":"IF(ISERROR(W2095-V2095),0,+W2095-V2095)","v":0},{"$f":"+L2093","v":0},{"$f":"+X2095*Y2095","v":0},{"$f":"IF(OR(C2086=0,U2095=0),0,+Z2095/U2095)","v":0},{"$f":"IF(AA2095<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2095","v":0},{"$f":"+T2095","v":0},{"$f":"IF(T2096=0,0,S2096/T2096)","v":0},{"$f":"+V2091","v":0},{"$f":"+W2095","v":0},{"$f":"IF(ISERROR(W2096-V2096),0,+W2096-V2096)","v":0},{"$f":"+L2094","v":0},{"$f":"+X2096*Y2096","v":0},{"$f":"IF(OR(C2086=0,U2096=0),0,+Z2096/U2096)","v":0},{"$f":"IF(AA2096<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A2100=\"Yes\",C2100<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2100=\"Yes\",C2100>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A2101=\"Yes\",C2101<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2101=\"Yes\",C2101>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2092","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D2100=Pass,D2101=Pass),IF(C2100<C2101,Yes,No),IF(D2100=Pass,Yes,No))","v":"No"},{"$f":"IF(B2093=\"\",\"\",A2093&\": \"&B2093)","v":""},{"$f":"+AA2085","v":0},{"$f":"+AB2085","v":"N/A"},null,{"$f":"IF(OR(AB2085=\"Fail\",AB2085=\"N/A\"),0,AA2090)","v":0},{"$f":"IF(F2100=0,\"\",AB2090)","v":""},{"$f":"IF(OR(AB2085=\"Fail\",AB2085=\"N/A\"),0,AA2095)","v":0},{"$f":"IF(H2100=0,\"\",AB2095)","v":""},{"$f":"IF(OR(AB2085=\"Fail\",AB2085=\"N/A\"),0,AA2100)","v":0},{"$f":"IF(J2100=0,\"\",AB2100)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2087","v":0},{"$f":"+I2087","v":0},{"$f":"IF(T2100=0,0,S2100/T2100)","v":0},{"$f":"+V2095","v":0},{"$f":"+G2087","v":0},{"$f":"IF(ISERROR(W2100-V2100),0,+W2100-V2100)","v":0},{"$f":"+L2093","v":0},{"$f":"+X2100*Y2100","v":0},{"$f":"IF(OR(C2087=0,U2100=0),0,+Z2100/U2100)","v":0},{"$f":"IF(AA2100<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2100=No,D2101=Pass),Yes,No)","v":"No"},{"$f":"IF(B2094=\"\",\"\",A2094&\": \"&B2094)","v":""},{"$f":"IF(AA2086=100,0,+AA2086)","v":0},{"$f":"IF(AA2086=100,\"\",+AB2086)","v":"N/A"},null,{"$f":"IF(OR(AB2086=\"Fail\",AB2086=\"N/A\"),0,AA2091)","v":0},{"$f":"IF(F2101=0,\"\",AB2091)","v":""},{"$f":"IF(OR(AB2086=\"Fail\",AB2086=\"N/A\"),0,AA2096)","v":0},{"$f":"IF(H2101=0,\"\",AB2096)","v":""},{"$f":"IF(OR(AB2086=\"Fail\",AB2086=\"N/A\"),0,AA2101)","v":0},{"$f":"IF(J2101=0,\"\",AB2101)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2100","v":0},{"$f":"+T2100","v":0},{"$f":"IF(T2101=0,0,S2101/T2101)","v":0},{"$f":"+V2096","v":0},{"$f":"+W2100","v":0},{"$f":"IF(ISERROR(W2101-V2101),0,+W2101-V2101)","v":0},{"$f":"+L2094","v":0},{"$f":"+X2101*Y2101","v":0},{"$f":"IF(OR(C2087=0,U2101=0),0,+Z2101/U2101)","v":0},{"$f":"IF(AA2101<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A2100=Yes,'Cap Needs Input'!A2101=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I2094=0,I2093=0),\" \",IF(OR(I2094<>I2090,I2093<>I2090),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B2105<>AE2103,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C2102=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2100=Yes,B2100,IF(A2101=Yes,B2101,A2090&\": \"&B2090))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B2105=B2100,1,IF(B2105=B2101,2,3))","v":3},{"$f":"IF(A2100=Yes,B2100,IF(A2101=Yes,B2101,A2090&\": \"&B2090))","v":"T: "},{"$f":"CHOOSE($A2105,D2093,D2094,D2090)","v":"Each"},{"$f":"CHOOSE($A2105,F2093,F2094,F2090)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B2100","v":""},{"$f":"+B2101","v":""},{"$f":"A2090&\": \"&B2090","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G2105=$T$2,G2106<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G2105=$T$2,G2107<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G2105=$T$2,G2108<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G2108=\"Traditional\",B2105<>A2090&\": \"&B2090,B2105<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2108=\"Green\",B2105=A2090&\": \"&B2090,B2105<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C2085=0,0,C2085)","v":0},{"$f":"IF(B2085=0,\"\",A2085&\": \"&B2085)","v":""},{"$f":"IF(A2111=0,\"\",IF(O2085<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2111=\"\",\"\",G2108)","v":""},null,{"$f":"IF(B2111=\"\",\"\",B2105)","v":""},null,null,{"$f":"IF(B2111=\"\",0,D2105)","v":0},{"$f":"IF(B2111=\"\",0,CHOOSE(A2105,I2093,I2094,I2090))","v":0},{"$f":"IF(AND(C2111=\"End of Cycle\",S2111=\"Now\"),\"***\",IF(AND(C2111=\"Now\",S2111=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2111=0,\"\",IF(O2085<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2086=0,0,C2086)","v":0},{"$f":"IF(B2086=0,\"\",A2086&\": \"&B2086)","v":""},{"$f":"IF(A2112=0,\"\",IF(O2086<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2112=\"\",\"\",E2111)","v":""},null,{"$f":"IF(B2112=\"\",\"\",G2111)","v":""},null,null,{"$f":"IF(B2112=\"\",0,J2111)","v":0},{"$f":"IF(B2112=\"\",0,K2111)","v":0},{"$f":"IF(AND(C2112=\"End of Cycle\",S2112=\"Now\"),\"***\",IF(AND(C2112=\"Now\",S2112=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2112=0,\"\",IF(O2086<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2087=0,0,C2087)","v":0},{"$f":"IF(B2087=0,\"\",A2087&\": \"&B2087)","v":""},{"$f":"IF(A2113=0,\"\",IF(O2087<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2113=\"\",\"\",E2112)","v":""},null,{"$f":"IF(B2113=\"\",\"\",G2112)","v":""},null,null,{"$f":"IF(B2113=\"\",0,J2112)","v":0},{"$f":"IF(B2113=\"\",0,K2112)","v":0},{"$f":"IF(AND(C2113=\"End of Cycle\",S2113=\"Now\"),\"***\",IF(AND(C2113=\"Now\",S2113=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2113=0,\"\",IF(O2087<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C2111=\"Now\",S2111=\"End of Cycle\"),AND(C2112=\"Now\",S2112=\"End of Cycle\"),AND(C2113=\"Now\",S2113=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C2111=\"End of Cycle\",S2111=\"Now\"),AND(C2112=\"End of Cycle\",S2112=\"Now\"),AND(C2113=\"End of Cycle\",S2113=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Other 16 (describe)",null,null,"Utility Paid By:","Owner","Utility is:","Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Appx.",null,null,"Standard Payback Calculation"]
["Existing","Existing components","Qty","U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL","Installed","N/A","Rate",null,"% RUL",null,null,"EUL","PBM","T Cost","G Cost","Rate","U Trad","U Green","C Diff","U Diff","$ / Yr","PBP",null,null,null,null,"Util compare flags"]
["E1",null,0,"Each",0,{"$f":"E2118","v":0},0,{"$f":"VLOOKUP(G2115,StartInput!$D$58:$E$66,2,FALSE)","v":0},0,null,null,{"$f":"IF(E2115=\"Tenant\",IF(ISERROR(VLOOKUP(G2115,StartInput!$D$58:$G$66,3,FALSE)),0,VLOOKUP(G2115,StartInput!$D$58:$G$66,3,FALSE)),IF(ISERROR(VLOOKUP(G2115,StartInput!$D$58:$G$66,4,FALSE)),0,VLOOKUP(G2115,StartInput!$D$58:$G$66,4,FALSE)))","v":0},null,{"$f":"IF(I2118=0,\"N/A\",MAX(0,((J2118+I2118-Year1)*365)/(I2118*365)))","v":"N/A"},{"$f":"+J2118+I2118","v":0},"Payback on Green #1",{"$f":"+I2126","v":0},{"$f":"IF(Q2118=0,0,VLOOKUP(Q2118,Controls!$B$2:$D$24,2))","v":0},{"$f":"+F2123","v":0},{"$f":"+F2126","v":0},{"$f":"+L2126","v":0},{"$f":"+G2123","v":0},{"$f":"+G2126","v":0},{"$f":"+S2118-T2118","v":0},{"$f":"+V2118-W2118","v":0},{"$f":"+Y2118*U2118","v":0},{"$f":"IF(AND(G2123>0,G2126>0),IF(Y2118=0,99,IF(Q2118=0,100,IF(AND(X2118=0,Z2118=0),0,IF(Z2118=0,0,+-X2118/Z2118)))),0)","v":0},{"$f":"IF(AA2118=0,\"N/A\",IF(AA2118>=R2118,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2118=\"\",B2118=0),G2118=0),100000,G2118)","v":100000}]
["E2",null,0,{"$f":"+D2118","v":"Each"},0,{"$f":"E2119","v":0},0,{"$f":"+H2118","v":0},0,null,null,{"$f":"L2118","v":0},null,{"$f":"IF(I2119=0,\"N/A\",MAX(0,((J2119+I2119-Year1)*365)/(I2119*365)))","v":"N/A"},{"$f":"+J2119+I2119","v":0},"Payback on Green #2",{"$f":"+I2127","v":0},{"$f":"IF(Q2119=0,0,VLOOKUP(Q2119,Controls!$B$2:$D$24,2))","v":0},{"$f":"+S2118","v":0},{"$f":"+F2127","v":0},{"$f":"+L2127","v":0},{"$f":"+V2118","v":0},{"$f":"+G2127","v":0},{"$f":"+S2119-T2119","v":0},{"$f":"+V2119-W2119","v":0},{"$f":"+Y2119*U2119","v":0},{"$f":"IF(AND(G2123>0,G2127>0),IF(Y2119=0,99,IF(Q2119=0,100,IF(AND(X2119=0,Z2119=0),0,IF(Z2119=0,0,+-X2119/Z2119)))),0)","v":0},{"$f":"IF(AA2119=0,\"N/A\",IF(AA2119>=R2119,Fail,Pass))","v":"N/A"},null,null,null,{"$f":"IF(AND(OR(B2119=\"\",B2119=0),G2119=0),100000,G2119)","v":100000}]
["E3",null,0,{"$f":"+D2119","v":"Each"},0,{"$f":"E2120","v":0},0,{"$f":"+H2118","v":0},0,null,null,{"$f":"L2118","v":0},null,{"$f":"IF(I2120=0,\"N/A\",MAX(0,((J2120+I2120-Year1)*365)/(I2120*365)))","v":"N/A"},{"$f":"+J2120+I2120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(B2120=\"\",B2120=0),G2120=0),100000,G2120)","v":100000}]
[null,null,null,{"$f":"IF(OR(E2118>=E2123,E2119>=E2123,E2120>=E2123,F2118>=F2123,F2119>=F2123,F2120>=F2123),\"Confirm costs: typically expected that Traditional alternative would cost more than existing\",\"\")","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #1"]
[null,"Traditional alternative",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate",null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
["T",null,null,{"$f":"+D2118","v":"Each"},0,{"$f":"E2123","v":0},0,{"$f":"+H2118","v":0},{"$f":"+I2118","v":0},null,null,{"$f":"L2118","v":0},null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2118","v":0},{"$f":"+I2118","v":0},{"$f":"IF(T2123=0,0,S2123/T2123)","v":0},{"$f":"+G2126","v":0},{"$f":"+G2118","v":0},{"$f":"IF(ISERROR(W2123-V2123),0,+W2123-V2123)","v":0},{"$f":"+L2126","v":0},{"$f":"+X2123*Y2123","v":0},{"$f":"IF(OR(C2118=0,U2123=0),0,+Z2123/U2123)","v":0},{"$f":"IF(AA2123<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,{"$f":"IF(K2117=\"N/A\",\"\",IF(MIN(AF2118:AF2120)<=G2123,\"Confirm usage: typically expected that Traditional alternative would use less energy than existing\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2123","v":0},{"$f":"+T2123","v":0},{"$f":"IF(T2124=0,0,S2124/T2124)","v":0},{"$f":"+G2127","v":0},{"$f":"+W2123","v":0},{"$f":"IF(ISERROR(W2124-V2124),0,+W2124-V2124)","v":0},{"$f":"+L2127","v":0},{"$f":"+X2124*Y2124","v":0},{"$f":"IF(OR(C2118=0,U2124=0),0,+Z2124/U2124)","v":0},{"$f":"IF(AA2124<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
["Green","Green alternatives",null,"U of Meas","PCA Cost","UW Cost","Usage / Yr","Unit","EUL",null,null,"Rate"]
["G1",null,null,{"$f":"+D2118","v":"Each"},0,{"$f":"E2126","v":0},0,{"$f":"+H2118","v":0},{"$f":"+I2118","v":0},null,null,{"$f":"L2118","v":0},null,null,null,null,null,null,"Standard Early Replacement for Existing Component #2"]
["G2",null,null,{"$f":"+D2119","v":"Each"},0,{"$f":"E2127","v":0},0,{"$f":"+H2118","v":0},{"$f":"I2118","v":0},null,null,{"$f":"L2118","v":0},null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[null,null,{"$f":"IF(AND(G2123>0,OR(G2126>0,G2127>0)),IF(OR(G2123=G2126,G2123=G2127),\"Traditional and Green Usage are the same in one or both cases. This is unusual: comment required\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2119","v":0},{"$f":"+I2119","v":0},{"$f":"IF(T2128=0,0,S2128/T2128)","v":0},{"$f":"+V2123","v":0},{"$f":"+G2119","v":0},{"$f":"IF(ISERROR(W2128-V2128),0,+W2128-V2128)","v":0},{"$f":"+L2126","v":0},{"$f":"+X2128*Y2128","v":0},{"$f":"IF(OR(C2119=0,U2128=0),0,+Z2128/U2128)","v":0},{"$f":"IF(AA2128<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,"Source of energy usage data:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2128","v":0},{"$f":"+T2128","v":0},{"$f":"IF(T2129=0,0,S2129/T2129)","v":0},{"$f":"+V2124","v":0},{"$f":"+W2128","v":0},{"$f":"IF(ISERROR(W2129-V2129),0,+W2129-V2129)","v":0},{"$f":"+L2127","v":0},{"$f":"+X2129*Y2129","v":0},{"$f":"IF(OR(C2119=0,U2129=0),0,+Z2129/U2129)","v":0},{"$f":"IF(AA2129<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[null,null,null,null,null,{"$f":"IF(AND(A2133=\"Yes\",C2133<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2133=\"Yes\",C2133>$AG$3),\"Payback(s) greater than \"&$AG$3,IF(AND(A2134=\"Yes\",C2134<$AG$2),\"Payback(s) less than \"&$AG$2,IF(AND(A2134=\"Yes\",C2134>$AG$3),\"Payback(s) greater than \"&$AG$3,\"\"))))","v":""}]
["Replacement at End of Cycle (vs. Traditional)",null,null,null,null,"Early Replacement Ratio (vs. Existing Components)",null,null,null,null,null,null,null,null,null,null,null,null,"Standard Early Replacement for Existing Component #3"]
["Indicated",{"$f":"+B2125","v":"Green alternatives"},"Payback",null,null,"vs Existing #1",null,"vs Existing #2",null,"vs Existing #3",null,null,null,null,null,null,null,null,"Ex Cost","Ex EUL","Ex C/Yr","U Green","U Trad","U Diff","Rate","$ / Yr"]
[{"$f":"IF(AND(D2133=Pass,D2134=Pass),IF(C2133<C2134,Yes,No),IF(D2133=Pass,Yes,No))","v":"No"},{"$f":"IF(B2126=\"\",\"\",A2126&\": \"&B2126)","v":""},{"$f":"+AA2118","v":0},{"$f":"+AB2118","v":"N/A"},null,{"$f":"IF(OR(AB2118=\"Fail\",AB2118=\"N/A\"),0,AA2123)","v":0},{"$f":"IF(F2133=0,\"\",AB2123)","v":""},{"$f":"IF(OR(AB2118=\"Fail\",AB2118=\"N/A\"),0,AA2128)","v":0},{"$f":"IF(H2133=0,\"\",AB2128)","v":""},{"$f":"IF(OR(AB2118=\"Fail\",AB2118=\"N/A\"),0,AA2133)","v":0},{"$f":"IF(J2133=0,\"\",AB2133)","v":""},null,null,null,null,null,null,"Early Repl with Green #1",{"$f":"+F2120","v":0},{"$f":"+I2120","v":0},{"$f":"IF(T2133=0,0,S2133/T2133)","v":0},{"$f":"+V2128","v":0},{"$f":"+G2120","v":0},{"$f":"IF(ISERROR(W2133-V2133),0,+W2133-V2133)","v":0},{"$f":"+L2126","v":0},{"$f":"+X2133*Y2133","v":0},{"$f":"IF(OR(C2120=0,U2133=0),0,+Z2133/U2133)","v":0},{"$f":"IF(AA2133<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND(A2133=No,D2134=Pass),Yes,No)","v":"No"},{"$f":"IF(B2127=\"\",\"\",A2127&\": \"&B2127)","v":""},{"$f":"IF(AA2119=100,0,+AA2119)","v":0},{"$f":"IF(AA2119=100,\"\",+AB2119)","v":"N/A"},null,{"$f":"IF(OR(AB2119=\"Fail\",AB2119=\"N/A\"),0,AA2124)","v":0},{"$f":"IF(F2134=0,\"\",AB2124)","v":""},{"$f":"IF(OR(AB2119=\"Fail\",AB2119=\"N/A\"),0,AA2129)","v":0},{"$f":"IF(H2134=0,\"\",AB2129)","v":""},{"$f":"IF(OR(AB2119=\"Fail\",AB2119=\"N/A\"),0,AA2134)","v":0},{"$f":"IF(J2134=0,\"\",AB2134)","v":""},null,null,null,null,null,null,"Early Repl with Green #2",{"$f":"+S2133","v":0},{"$f":"+T2133","v":0},{"$f":"IF(T2134=0,0,S2134/T2134)","v":0},{"$f":"+V2129","v":0},{"$f":"+W2133","v":0},{"$f":"IF(ISERROR(W2134-V2134),0,+W2134-V2134)","v":0},{"$f":"+L2127","v":0},{"$f":"+X2134*Y2134","v":0},{"$f":"IF(OR(C2120=0,U2134=0),0,+Z2134/U2134)","v":0},{"$f":"IF(AA2134<Controls!$B$27,$U$1,$T$1)","v":"Fail"}]
[{"$f":"IF(AND('Cap Needs Input'!A2133=Yes,'Cap Needs Input'!A2134=Yes),\"Cannot Both be Yes\",\"\")","v":""},null,{"$f":"IF(OR(I2127=0,I2126=0),\" \",IF(OR(I2127<>I2123,I2126<>I2123),\"NOTE: Alternatives have different useful lives, consider advanced analysis\",\" \"))","v":" "}]
[{"$f":"IF(B2138<>AE2136,\"Component selection (below) is not suggested\",\"\")","v":""},null,{"$f":"IF(C2135=\" \",\"\",\"An Advanced Analysis worksheet (hidden) is provided\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2133=Yes,B2133,IF(A2134=Yes,B2134,A2123&\": \"&B2123))","v":"T: "}]
[null,"Selected Replacement Component","Unit","Cost",null,"Replacements for This Component"]
[{"$f":"IF(B2138=B2133,1,IF(B2138=B2134,2,3))","v":3},{"$f":"IF(A2133=Yes,B2133,IF(A2134=Yes,B2134,A2123&\": \"&B2123))","v":"T: "},{"$f":"CHOOSE($A2138,D2126,D2127,D2123)","v":"Each"},{"$f":"CHOOSE($A2138,F2126,F2127,F2123)","v":0},null,"Policy","N/A",null,null,null,null,null,null,null,null,{"$f":"+B2133","v":""},{"$f":"+B2134","v":""},{"$f":"A2123&\": \"&B2123","v":"T: "}]
["Comment:",null,null,null,null,"PAE","Green",{"$f":"IF(AND(G2138=$T$2,G2139<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Owner","Green",{"$f":"IF(AND(G2138=$T$2,G2140<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,null,null,null,null,"Use This","Green",{"$f":"IF(AND(G2138=$T$2,G2141<>$T$2),\"Must agree with policy\",\"\")","v":""}]
[null,{"$f":"IF(AND(G2141=\"Traditional\",B2138<>A2123&\": \"&B2123,B2138<>0),\"Inconsistent selection: 'Use Traditional' is indicated but a Green component is selected\",IF(AND(G2141=\"Green\",B2138=A2123&\": \"&B2123,B2138<>0),\"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected\",\"\"))","v":"Inconsistent selection: 'Use Green' is indicated but a Tradtional component is selected"}]
["Qty","Existing Component","Replace When?",null,"With What?",null,"Selected Replacement Component",null,null,"Cost","EUL",null,null,null,null,null,null,null,"Replace When flags, non-mandatory early replacements"]
[{"$f":"IF(C2118=0,0,C2118)","v":0},{"$f":"IF(B2118=0,\"\",A2118&\": \"&B2118)","v":""},{"$f":"IF(A2144=0,\"\",IF(O2118<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2144=\"\",\"\",G2141)","v":""},null,{"$f":"IF(B2144=\"\",\"\",B2138)","v":""},null,null,{"$f":"IF(B2144=\"\",0,D2138)","v":0},{"$f":"IF(B2144=\"\",0,CHOOSE(A2138,I2126,I2127,I2123))","v":0},{"$f":"IF(AND(C2144=\"End of Cycle\",S2144=\"Now\"),\"***\",IF(AND(C2144=\"Now\",S2144=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2144=0,\"\",IF(O2118<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2119=0,0,C2119)","v":0},{"$f":"IF(B2119=0,\"\",A2119&\": \"&B2119)","v":""},{"$f":"IF(A2145=0,\"\",IF(O2119<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2145=\"\",\"\",E2144)","v":""},null,{"$f":"IF(B2145=\"\",\"\",G2144)","v":""},null,null,{"$f":"IF(B2145=\"\",0,J2144)","v":0},{"$f":"IF(B2145=\"\",0,K2144)","v":0},{"$f":"IF(AND(C2145=\"End of Cycle\",S2145=\"Now\"),\"***\",IF(AND(C2145=\"Now\",S2145=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2145=0,\"\",IF(O2119<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(C2120=0,0,C2120)","v":0},{"$f":"IF(B2120=0,\"\",A2120&\": \"&B2120)","v":""},{"$f":"IF(A2146=0,\"\",IF(O2120<=$P$1,\"Now\",\"End of Cycle\"))","v":""},null,{"$f":"IF(B2146=\"\",\"\",E2145)","v":""},null,{"$f":"IF(B2146=\"\",\"\",G2145)","v":""},null,null,{"$f":"IF(B2146=\"\",0,J2145)","v":0},{"$f":"IF(B2146=\"\",0,K2145)","v":0},{"$f":"IF(AND(C2146=\"End of Cycle\",S2146=\"Now\"),\"***\",IF(AND(C2146=\"Now\",S2146=\"End of Cycle\"),\"*\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"IF(A2146=0,\"\",IF(O2120<=$P$1,\"Now\",\"End of Cycle\"))","v":""}]
[{"$f":"IF(OR(AND(C2144=\"Now\",S2144=\"End of Cycle\"),AND(C2145=\"Now\",S2145=\"End of Cycle\"),AND(C2146=\"Now\",S2146=\"End of Cycle\")),\"* Replacement timing suggested at End of Cycle\",\"\")","v":""},null,null,{"$f":"IF(OR(AND(C2144=\"End of Cycle\",S2144=\"Now\"),AND(C2145=\"End of Cycle\",S2145=\"Now\"),AND(C2146=\"End of Cycle\",S2146=\"Now\")),\"*** EUL is expired: Please select 'Now' for this replacement\",\"\")","v":""}]
["Optional Cost and Usage Estimator"]
[]
[null,"Component","Installed","Appx. Age","Current Trad. Cost","Cost Deflation % / Yr.","Cost Result","Current Trad. Usage","Usage Inflation % / Yr.","Usage Result",null,null,null,null,null,null,"Age (Yrs)",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,{"$f":"IF(C2151=0,0,$P$1-C2151)","v":0},null,null,{"$f":"IF(D2151=0,0,E2151*HLOOKUP(D2151,$R$2150:$AP$2160,6,FALSE))","v":0},null,null,{"$f":"IF(D2151=0,0,E2151*HLOOKUP(D2151,$R$2150:$AP$2160,11,FALSE))","v":0},null,null,null,null,null,null,null,{"$f":"$P$1-1","v":-1},{"$f":"R2151-1","v":-2},{"$f":"S2151-1","v":-3},-4,-5,-6,-7,-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19,-20,-21,-22,-23,-24,-25]
[null,null,null,{"$f":"IF(C2152=0,0,$P$1-C2152)","v":0},null,null,{"$f":"IF(D2152=0,0,E2152*HLOOKUP(D2152,$R$2150:$AP$2160,6,FALSE))","v":0},null,null,{"$f":"IF(D2152=0,0,E2152*HLOOKUP(D2152,$R$2150:$AP$2160,11,FALSE))","v":0},null,null,null,null,null,null,null,{"$f":"$P$1-1","v":-1},{"$f":"R2152-1","v":-2},-3,-4,-5,-6,-7,-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19,-20,-21,-22,-23,-24,-25]
[null,null,null,{"$f":"IF(C2153=0,0,$P$1-C2153)","v":0},null,null,{"$f":"IF(D2153=0,0,E2153*HLOOKUP(D2153,$R$2150:$AP$2160,6,FALSE))","v":0},null,null,{"$f":"IF(D2153=0,0,E2153*HLOOKUP(D2153,$R$2150:$AP$2160,11,FALSE))","v":0},null,null,null,null,null,null,null,{"$f":"$P$1-1","v":-1},-2,-3,-4,-5,-6,-7,-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19,-20,-21,-22,-23,-24,-25]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deflation",{"$f":"1-F2151","v":1},{"$f":"R2155*(1-$F$2151)","v":1},{"$f":"S2155*(1-$F$2151)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",{"$f":"1+I2151","v":1},{"$f":"R2160*(1+$I$2151)","v":1},{"$f":"S2160*(1+$I$2151)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Advanced Analysis","index":12,"n_rows":31,"n_cols":63,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[null,"Life Cycle Cost Analysis"]
[null,"Example Component",null,null,null,{"$f":"StartInput!K34","v":2.5000000000000001E-2}," Installation Component Inflation",null,null,{"$f":"F2","v":2.5000000000000001E-2}," Utility/Energy Inflation"]
[]
[null,"Life Cycle Cost Analysis","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 31","Year 32","Year 33","Year 34","Year 35","Year 36","Year 37","Year 38","Year 39","Year 40","Year 41","Year 42","Year 43","Year 44","Year 45","Year 46","Year 47","Year 48","Year 49","Year 50","Year 51","Year 52","Year 53","Year 54","Year 55","Year 56","Year 57","Year 58","Year 59","Year 60"]
[]
[null,{"$f":"\"EUL of Green \"&$B$2&\" (Yrs.)\"","v":"EUL of Green Example Component (Yrs.)"},30]
[null,"Green Installation Total Cost ",-214500,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M$30=$C6+1,M$30=$C6*2+1,M$30=$C6*3+1,M$30=$C6*4+1,M$30=$C6*5+1),ROUND($C7*((1+$F$2)^L$30),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-449928,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AS$30=$C6+1,AS$30=$C6*2+1,AS$30=$C6*3+1,AS$30=$C6*4+1,AS$30=$C6*5+1),ROUND($C7*((1+$F$2)^AR$30),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Green savings in energy cost (note 1)",null,3120,{"$f":"ROUND(D8*(1+$J$2),0)","v":3198},3278,3360,3444,3530,3618,3708,3801,3896,3993,4093,4195,4300,4408,4518,4631,4747,4866,4988,5113,5241,5372,5506,5644,5785,5930,6078,6230,6386,6546,6710,6878,{"$f":"ROUND(AJ8*(1+$J$2),0)","v":7050},7226,7407,7592,7782,7977,8176,8380,8590,8805,9025,9251,9482,9719,9962,10211,10466,10728,10996,11271,11553,11842,12138,12441,12752,13071,13398]
[null,"Green maintenance cost (note 2)"]
[null,"Green disposal cost (note 2)"]
[]
[null,"   Green Annual Cost",{"$f":"SUM(C6:C11)","v":-214470},{"$f":"SUM(D5:D11)","v":3120},3198,3278,3360,3444,3530,3618,3708,3801,3896,3993,4093,4195,4300,4408,4518,4631,4747,4866,4988,5113,5241,5372,5506,5644,5785,5930,6078,6230,6386,-443382,{"$f":"SUM(AI5:AI11)","v":6710},6878,7050,7226,7407,7592,7782,7977,8176,8380,8590,8805,9025,9251,9482,9719,9962,10211,10466,10728,10996,11271,11553,11842,12138,12441,12752,13071,13398]
[]
[null,{"$f":"\"EUL of Traditional \"&$B$2&\" (Yrs.)\"","v":"EUL of Traditional Example Component (Yrs.)"},20]
[null,"Traditional Installation Total Cost",-126000,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(M$30=$C14+1,M$30=$C14*2+1,M$30=$C14*3+1,M$30=$C14*4+1,M$30=$C14*5+1),ROUND($C15*((1+$F$2)^L$30),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,-206466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-338318,{"$f":"IF(OR(AS$30=$C14+1,AS$30=$C14*2+1,AS$30=$C14*3+1,AS$30=$C14*4+1,AS$30=$C14*5+1),ROUND($C15*((1+$F$2)^AR$30),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Traditional maintenance cost (note 2)"]
[null,"Traditional disposal cost (note 2)"]
[]
[null,"   Traditional Annual Cost",{"$f":"SUM(C15:C18)","v":-126000},{"$f":"SUM(D13:D18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-206466,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI13:AI18)","v":0},0,0,0,0,0,0,0,0,-338318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Savings (Cost) for Green",{"$f":"C12-C19","v":-88470},3120,3198,3278,3360,3444,3530,3618,3708,3801,3896,3993,4093,4195,4300,4408,4518,4631,4747,4866,4988,211579,5241,5372,5506,5644,5785,5930,6078,6230,6386,-443382,{"$f":"AI12-AI19","v":6710},6878,7050,7226,7407,7592,7782,7977,8176,346698,8590,8805,9025,9251,9482,9719,9962,10211,10466,10728,10996,11271,11553,11842,12138,12441,12752,13071,13398]
[]
[null,"Internal Rate of Return for Green",{"$f":"IRR(C21:BK21,5%)","v":6.3979956423296916E-2}]
[]
[null,null,"Note 1 -- explain the source for the savings estimate"]
[]
[null,null,"Note 2 -- if these costs differ between the Green and Traditional scenarios, include them, otherwise they can be ignored"]
[]
[null,null,"General note: this worksheet is password protected; however, should additional edits be required, the password is 'Green' (case sensitive)."]
[null,null,null,null,null,null,null,null,null,null,null,null,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,null,null,null,null,null,null,null,null,null,"min EUL of 10 years is required"]

{"sheet":"Utility Savings","index":13,"n_rows":64,"n_cols":28,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Utility Savings Estimate for \"&'Data Entry'!$F$3","v":"Utility Savings Estimate for 0"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+StartInput!$K$7","v":0},"Units"]
[]
[null,null,"Early Replacements",null,null,null,null,"Tenant-Paid Utilities",null,null,null,null,null,"Owner-Paid Utilities"]
[null,"System","E1","E2","E3","With What?",null,"Existing Annual","Per Unit Per Month","Post Rehab Annual","Savings Annual","Savings PUPM",null,"Existing Annual","Per Unit Per Month","Post Rehab Annual","Savings Annual","Savings PUPM"]
[]
[null,{"$f":"+'Cap Needs Input'!A3","v":"Refrigerators 1"},null,null,null,null,null,{"$f":"IF(AND($V6=\"T\",$U6<>0),W6,0)","v":0},{"$f":"IF(H6=0,\"\",H6/$N$1/12)","v":""},{"$f":"IF(AND($V6=\"T\",$U6<>0),X6,\"\")","v":""},{"$f":"IF(AND($V6=\"T\",$U6<>0),Y6,\"\")","v":""},{"$f":"IF(AND($V6=\"T\",$U6<>0),Z6,\"\")","v":""},null,{"$f":"IF(AND($V6=\"O\",$U6<>0),W6,0)","v":0},{"$f":"IF(N6=0,\"\",N6/$N$1/12)","v":""},{"$f":"IF(AND($V6=\"O\",$U6<>0),X6,\"\")","v":""},{"$f":"IF(AND($V6=\"O\",$U6<>0),Y6,\"\")","v":""},{"$f":"IF(AND($V6=\"O\",$U6<>0),Z6,\"\")","v":""},null,{"$f":"IF(F6=\"G1\",1,IF(F6=\"G2\",2,IF(F6=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T6,'Cap Needs Input'!G14,'Cap Needs Input'!G15,'Cap Needs Input'!G11,0)","v":0},{"$f":"IF('Cap Needs Input'!D3=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C6=\"X\",'Cap Needs Input'!$C6*'Cap Needs Input'!$G6*'Cap Needs Input'!$L6,0)+IF($D6=\"X\",'Cap Needs Input'!$C7*'Cap Needs Input'!$G7*'Cap Needs Input'!$L7,0)+IF($E6=\"X\",'Cap Needs Input'!$C8*'Cap Needs Input'!$G8*'Cap Needs Input'!$L8,0)","v":0},{"$f":"IF($C6=\"X\",'Cap Needs Input'!$C6*$U6*'Cap Needs Input'!$L6,0)+IF($D6=\"X\",'Cap Needs Input'!$C7*$U6*'Cap Needs Input'!$L7,0)+IF($E6=\"X\",'Cap Needs Input'!$C8*$U6*'Cap Needs Input'!$L8,0)","v":0},{"$f":"+W6-X6","v":0},{"$f":"+Y6/$N$1/12","v":{"$error":"#DIV/0!"}},"X","T"]
[null,{"$f":"+'Cap Needs Input'!A36","v":"Refrigerators 2"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T7,'Cap Needs Input'!G47,'Cap Needs Input'!G48,'Cap Needs Input'!G44,0)","v":0},{"$f":"IF('Cap Needs Input'!D36=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C7=\"X\",'Cap Needs Input'!$C39*'Cap Needs Input'!$G39*'Cap Needs Input'!$L39,0)+IF($D7=\"X\",'Cap Needs Input'!$C40*'Cap Needs Input'!$G40*'Cap Needs Input'!$L40,0)+IF($E7=\"X\",'Cap Needs Input'!$C41*'Cap Needs Input'!$G41*'Cap Needs Input'!$L41,0)","v":0},{"$f":"IF($C7=\"X\",'Cap Needs Input'!$C39*$U7*'Cap Needs Input'!$L39,0)+IF($D7=\"X\",'Cap Needs Input'!$C40*$U7*'Cap Needs Input'!$L40,0)+IF($E7=\"X\",'Cap Needs Input'!$C41*$U7*'Cap Needs Input'!$L41,0)","v":0},0,{"$error":"#DIV/0!"},null,"G1"]
[null,{"$f":"+'Cap Needs Input'!A69","v":"Roofs"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T8,'Cap Needs Input'!G80,'Cap Needs Input'!G81,'Cap Needs Input'!G77,0)","v":0},{"$f":"IF('Cap Needs Input'!D69=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C8=\"X\",'Cap Needs Input'!$C72*'Cap Needs Input'!$G72*'Cap Needs Input'!$L72,0)+IF($D8=\"X\",'Cap Needs Input'!$C73*'Cap Needs Input'!$G73*'Cap Needs Input'!$L73,0)+IF($E8=\"X\",'Cap Needs Input'!$C74*'Cap Needs Input'!$G74*'Cap Needs Input'!$L74,0)","v":0},{"$f":"IF($C8=\"X\",'Cap Needs Input'!$C72*$U8*'Cap Needs Input'!$L72,0)+IF($D8=\"X\",'Cap Needs Input'!$C73*$U8*'Cap Needs Input'!$L73,0)+IF($E8=\"X\",'Cap Needs Input'!$C74*$U8*'Cap Needs Input'!$L74,0)","v":0},0,{"$error":"#DIV/0!"},null,"G2"]
[null,{"$f":"+'Cap Needs Input'!A102","v":"Windows"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T9,'Cap Needs Input'!G113,'Cap Needs Input'!G114,'Cap Needs Input'!G110,0)","v":0},{"$f":"IF('Cap Needs Input'!D102=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C9=\"X\",'Cap Needs Input'!$C105*'Cap Needs Input'!$G105*'Cap Needs Input'!$L105,0)+IF($D9=\"X\",'Cap Needs Input'!$C106*'Cap Needs Input'!$G106*'Cap Needs Input'!$L106,0)+IF($E9=\"X\",'Cap Needs Input'!$C107*'Cap Needs Input'!$G107*'Cap Needs Input'!$L107,0)","v":0},{"$f":"IF($C9=\"X\",'Cap Needs Input'!$C105*$U9*'Cap Needs Input'!$L105,0)+IF($D9=\"X\",'Cap Needs Input'!$C106*$U9*'Cap Needs Input'!$L106,0)+IF($E9=\"X\",'Cap Needs Input'!$C107*$U9*'Cap Needs Input'!$L107,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A135","v":"Ranges"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T10,'Cap Needs Input'!G146,'Cap Needs Input'!G147,'Cap Needs Input'!G143,0)","v":0},{"$f":"IF('Cap Needs Input'!D135=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C10=\"X\",'Cap Needs Input'!$C138*'Cap Needs Input'!$G138*'Cap Needs Input'!$L138,0)+IF($D10=\"X\",'Cap Needs Input'!$C139*'Cap Needs Input'!$G139*'Cap Needs Input'!$L139,0)+IF($E10=\"X\",'Cap Needs Input'!$C140*'Cap Needs Input'!$G140*'Cap Needs Input'!$L140,0)","v":0},{"$f":"IF($C10=\"X\",'Cap Needs Input'!$C138*$U10*'Cap Needs Input'!$L138,0)+IF($D10=\"X\",'Cap Needs Input'!$C139*$U10*'Cap Needs Input'!$L139,0)+IF($E10=\"X\",'Cap Needs Input'!$C140*$U10*'Cap Needs Input'!$L140,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A201","v":"Dishwashers"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T11,'Cap Needs Input'!G212,'Cap Needs Input'!G213,'Cap Needs Input'!G209,0)","v":0},{"$f":"IF('Cap Needs Input'!D201=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C11=\"X\",'Cap Needs Input'!$C204*'Cap Needs Input'!$G204*'Cap Needs Input'!$L204,0)+IF($D11=\"X\",'Cap Needs Input'!$C205*'Cap Needs Input'!$G205*'Cap Needs Input'!$L205,0)+IF($E11=\"X\",'Cap Needs Input'!$C206*'Cap Needs Input'!$G206*'Cap Needs Input'!$L206,0)","v":0},{"$f":"IF($C11=\"X\",'Cap Needs Input'!$C204*$U11*'Cap Needs Input'!$L204,0)+IF($D11=\"X\",'Cap Needs Input'!$C205*$U11*'Cap Needs Input'!$L205,0)+IF($E11=\"X\",'Cap Needs Input'!$C206*$U11*'Cap Needs Input'!$L206,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A234","v":"Other Appliances"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T12,'Cap Needs Input'!G245,'Cap Needs Input'!G246,'Cap Needs Input'!G242,0)","v":0},{"$f":"IF('Cap Needs Input'!D234=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C12=\"X\",'Cap Needs Input'!$C237*'Cap Needs Input'!$G237*'Cap Needs Input'!$L237,0)+IF($D12=\"X\",'Cap Needs Input'!$C238*'Cap Needs Input'!$G238*'Cap Needs Input'!$L238,0)+IF($E12=\"X\",'Cap Needs Input'!$C239*'Cap Needs Input'!$G239*'Cap Needs Input'!$L239,0)","v":0},{"$f":"IF($C12=\"X\",'Cap Needs Input'!$C237*$U12*'Cap Needs Input'!$L237,0)+IF($D12=\"X\",'Cap Needs Input'!$C238*$U12*'Cap Needs Input'!$L238,0)+IF($E12=\"X\",'Cap Needs Input'!$C239*$U12*'Cap Needs Input'!$L239,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A597","v":"HVAC 1: Heating Component, Interior"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T13,'Cap Needs Input'!G608,'Cap Needs Input'!G609,'Cap Needs Input'!G605,0)","v":0},{"$f":"IF('Cap Needs Input'!D597=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C13=\"X\",'Cap Needs Input'!$C600*'Cap Needs Input'!$G600*'Cap Needs Input'!$L600,0)+IF($D13=\"X\",'Cap Needs Input'!$C601*'Cap Needs Input'!$G601*'Cap Needs Input'!$L601,0)+IF($E13=\"X\",'Cap Needs Input'!$C602*'Cap Needs Input'!$G602*'Cap Needs Input'!$L602,0)","v":0},{"$f":"IF($C13=\"X\",'Cap Needs Input'!$C600*$U13*'Cap Needs Input'!$L600,0)+IF($D13=\"X\",'Cap Needs Input'!$C601*$U13*'Cap Needs Input'!$L601,0)+IF($E13=\"X\",'Cap Needs Input'!$C602*$U13*'Cap Needs Input'!$L602,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A630","v":"HVAC 1: Cooling Component, Interior"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T14,'Cap Needs Input'!G641,'Cap Needs Input'!G642,'Cap Needs Input'!G638,0)","v":0},{"$f":"IF('Cap Needs Input'!D630=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C14=\"X\",'Cap Needs Input'!$C633*'Cap Needs Input'!$G633*'Cap Needs Input'!$L633,0)+IF($D14=\"X\",'Cap Needs Input'!$C634*'Cap Needs Input'!$G634*'Cap Needs Input'!$L634,0)+IF($E14=\"X\",'Cap Needs Input'!$C635*'Cap Needs Input'!$G635*'Cap Needs Input'!$L635,0)","v":0},{"$f":"IF($C14=\"X\",'Cap Needs Input'!$C633*$U14*'Cap Needs Input'!$L633,0)+IF($D14=\"X\",'Cap Needs Input'!$C634*$U14*'Cap Needs Input'!$L634,0)+IF($E14=\"X\",'Cap Needs Input'!$C635*$U14*'Cap Needs Input'!$L635,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A663","v":"HVAC 2: Heating, Common Area"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T15,'Cap Needs Input'!G674,'Cap Needs Input'!G675,'Cap Needs Input'!G671,0)","v":0},{"$f":"IF('Cap Needs Input'!D663=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C15=\"X\",'Cap Needs Input'!$C666*'Cap Needs Input'!$G666*'Cap Needs Input'!$L666,0)+IF($D15=\"X\",'Cap Needs Input'!$C667*'Cap Needs Input'!$G667*'Cap Needs Input'!$L667,0)+IF($E15=\"X\",'Cap Needs Input'!$C668*'Cap Needs Input'!$G668*'Cap Needs Input'!$L668,0)","v":0},{"$f":"IF($C15=\"X\",'Cap Needs Input'!$C666*$U15*'Cap Needs Input'!$L666,0)+IF($D15=\"X\",'Cap Needs Input'!$C667*$U15*'Cap Needs Input'!$L667,0)+IF($E15=\"X\",'Cap Needs Input'!$C668*$U15*'Cap Needs Input'!$L668,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A696","v":"HVAC 2: Cooling, Common Area"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T16,'Cap Needs Input'!G707,'Cap Needs Input'!G708,'Cap Needs Input'!G704,0)","v":0},{"$f":"IF('Cap Needs Input'!D696=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C16=\"X\",'Cap Needs Input'!$C699*'Cap Needs Input'!$G699*'Cap Needs Input'!$L699,0)+IF($D16=\"X\",'Cap Needs Input'!$C700*'Cap Needs Input'!$G700*'Cap Needs Input'!$L700,0)+IF($E16=\"X\",'Cap Needs Input'!$C701*'Cap Needs Input'!$G701*'Cap Needs Input'!$L701,0)","v":0},{"$f":"IF($C16=\"X\",'Cap Needs Input'!$C699*$U16*'Cap Needs Input'!$L699,0)+IF($D16=\"X\",'Cap Needs Input'!$C700*$U16*'Cap Needs Input'!$L700,0)+IF($E16=\"X\",'Cap Needs Input'!$C701*$U16*'Cap Needs Input'!$L701,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A729","v":"Domestic Hot Water Heating 1"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T17,'Cap Needs Input'!G740,'Cap Needs Input'!G741,'Cap Needs Input'!G737,0)","v":0},{"$f":"IF('Cap Needs Input'!D729=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C17=\"X\",'Cap Needs Input'!$C732*'Cap Needs Input'!$G732*'Cap Needs Input'!$L732,0)+IF($D17=\"X\",'Cap Needs Input'!$C733*'Cap Needs Input'!$G733*'Cap Needs Input'!$L733,0)+IF($E17=\"X\",'Cap Needs Input'!$C734*'Cap Needs Input'!$G734*'Cap Needs Input'!$L734,0)","v":0},{"$f":"IF($C17=\"X\",'Cap Needs Input'!$C732*$U17*'Cap Needs Input'!$L732,0)+IF($D17=\"X\",'Cap Needs Input'!$C733*$U17*'Cap Needs Input'!$L733,0)+IF($E17=\"X\",'Cap Needs Input'!$C734*$U17*'Cap Needs Input'!$L734,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A762","v":"Domestic Hot Water Heating 2"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T18,'Cap Needs Input'!G773,'Cap Needs Input'!G774,'Cap Needs Input'!G770,0)","v":0},{"$f":"IF('Cap Needs Input'!D762=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C18=\"X\",'Cap Needs Input'!$C765*'Cap Needs Input'!$G765*'Cap Needs Input'!$L765,0)+IF($D18=\"X\",'Cap Needs Input'!$C766*'Cap Needs Input'!$G766*'Cap Needs Input'!$L766,0)+IF($E18=\"X\",'Cap Needs Input'!$C767*'Cap Needs Input'!$G767*'Cap Needs Input'!$L767,0)","v":0},{"$f":"IF($C18=\"X\",'Cap Needs Input'!$C765*$U18*'Cap Needs Input'!$L765,0)+IF($D18=\"X\",'Cap Needs Input'!$C766*$U18*'Cap Needs Input'!$L766,0)+IF($E18=\"X\",'Cap Needs Input'!$C767*$U18*'Cap Needs Input'!$L767,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A795","v":"Domestic Hot Water Heating 3"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T19,'Cap Needs Input'!G806,'Cap Needs Input'!G807,'Cap Needs Input'!G803,0)","v":0},{"$f":"IF('Cap Needs Input'!D795=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C19=\"X\",'Cap Needs Input'!$C798*'Cap Needs Input'!$G798*'Cap Needs Input'!$L798,0)+IF($D19=\"X\",'Cap Needs Input'!$C799*'Cap Needs Input'!$G799*'Cap Needs Input'!$L799,0)+IF($E19=\"X\",'Cap Needs Input'!$C800*'Cap Needs Input'!$G800*'Cap Needs Input'!$L800,0)","v":0},{"$f":"IF($C19=\"X\",'Cap Needs Input'!$C798*$U19*'Cap Needs Input'!$L798,0)+IF($D19=\"X\",'Cap Needs Input'!$C799*$U19*'Cap Needs Input'!$L799,0)+IF($E19=\"X\",'Cap Needs Input'!$C800*$U19*'Cap Needs Input'!$L800,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A828","v":"Common Area Hot Water"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T20,'Cap Needs Input'!G839,'Cap Needs Input'!G840,'Cap Needs Input'!G836,0)","v":0},{"$f":"IF('Cap Needs Input'!D828=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C20=\"X\",'Cap Needs Input'!$C831*'Cap Needs Input'!$G831*'Cap Needs Input'!$L831,0)+IF($D20=\"X\",'Cap Needs Input'!$C832*'Cap Needs Input'!$G832*'Cap Needs Input'!$L832,0)+IF($E20=\"X\",'Cap Needs Input'!$C833*'Cap Needs Input'!$G833*'Cap Needs Input'!$L833,0)","v":0},{"$f":"IF($C20=\"X\",'Cap Needs Input'!$C831*$U20*'Cap Needs Input'!$L831,0)+IF($D20=\"X\",'Cap Needs Input'!$C832*$U20*'Cap Needs Input'!$L832,0)+IF($E20=\"X\",'Cap Needs Input'!$C833*$U20*'Cap Needs Input'!$L833,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A861","v":"Insulation"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T21,'Cap Needs Input'!G872,'Cap Needs Input'!G873,'Cap Needs Input'!G869,0)","v":0},{"$f":"IF('Cap Needs Input'!D861=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C21=\"X\",'Cap Needs Input'!$C864*'Cap Needs Input'!$G864*'Cap Needs Input'!$L864,0)+IF($D21=\"X\",'Cap Needs Input'!$C865*'Cap Needs Input'!$G865*'Cap Needs Input'!$L865,0)+IF($E21=\"X\",'Cap Needs Input'!$C866*'Cap Needs Input'!$G866*'Cap Needs Input'!$L866,0)","v":0},{"$f":"IF($C21=\"X\",'Cap Needs Input'!$C864*$U21*'Cap Needs Input'!$L864,0)+IF($D21=\"X\",'Cap Needs Input'!$C865*$U21*'Cap Needs Input'!$L865,0)+IF($E21=\"X\",'Cap Needs Input'!$C866*$U21*'Cap Needs Input'!$L866,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1059","v":"Exterior Walls"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T22,'Cap Needs Input'!G1070,'Cap Needs Input'!G1071,'Cap Needs Input'!G1067,0)","v":0},{"$f":"IF('Cap Needs Input'!D1059=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C22=\"X\",'Cap Needs Input'!$C1062*'Cap Needs Input'!$G1062*'Cap Needs Input'!$L1062,0)+IF($D22=\"X\",'Cap Needs Input'!$C1063*'Cap Needs Input'!$G1063*'Cap Needs Input'!$L1063,0)+IF($E22=\"X\",'Cap Needs Input'!$C1064*'Cap Needs Input'!$G1064*'Cap Needs Input'!$L1064,0)","v":0},{"$f":"IF($C22=\"X\",'Cap Needs Input'!$C1062*$U22*'Cap Needs Input'!$L1062,0)+IF($D22=\"X\",'Cap Needs Input'!$C1063*$U22*'Cap Needs Input'!$L1063,0)+IF($E22=\"X\",'Cap Needs Input'!$C1064*$U22*'Cap Needs Input'!$L1064,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1092","v":"Exterior Doors"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T23,'Cap Needs Input'!G1103,'Cap Needs Input'!G1104,'Cap Needs Input'!G1100,0)","v":0},{"$f":"IF('Cap Needs Input'!D1092=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C23=\"X\",'Cap Needs Input'!$C1095*'Cap Needs Input'!$G1095*'Cap Needs Input'!$L1095,0)+IF($D23=\"X\",'Cap Needs Input'!$C1096*'Cap Needs Input'!$G1096*'Cap Needs Input'!$L1096,0)+IF($E23=\"X\",'Cap Needs Input'!$C1097*'Cap Needs Input'!$G1097*'Cap Needs Input'!$L1097,0)","v":0},{"$f":"IF($C23=\"X\",'Cap Needs Input'!$C1095*$U23*'Cap Needs Input'!$L1095,0)+IF($D23=\"X\",'Cap Needs Input'!$C1096*$U23*'Cap Needs Input'!$L1096,0)+IF($E23=\"X\",'Cap Needs Input'!$C1097*$U23*'Cap Needs Input'!$L1097,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1125","v":"Storm Doors"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T24,'Cap Needs Input'!G1136,'Cap Needs Input'!G1137,'Cap Needs Input'!G1133,0)","v":0},{"$f":"IF('Cap Needs Input'!D1125=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C24=\"X\",'Cap Needs Input'!$C1128*'Cap Needs Input'!$G1128*'Cap Needs Input'!$L1128,0)+IF($D24=\"X\",'Cap Needs Input'!$C1129*'Cap Needs Input'!$G1129*'Cap Needs Input'!$L1129,0)+IF($E24=\"X\",'Cap Needs Input'!$C1130*'Cap Needs Input'!$G1130*'Cap Needs Input'!$L1130,0)","v":0},{"$f":"IF($C24=\"X\",'Cap Needs Input'!$C1128*$U24*'Cap Needs Input'!$L1128,0)+IF($D24=\"X\",'Cap Needs Input'!$C1129*$U24*'Cap Needs Input'!$L1129,0)+IF($E24=\"X\",'Cap Needs Input'!$C1130*$U24*'Cap Needs Input'!$L1130,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1158","v":"Sliding Glass Doors"},null,null,null,null,"*",0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T25,'Cap Needs Input'!G1169,'Cap Needs Input'!G1170,'Cap Needs Input'!G1166,0)","v":0},{"$f":"IF('Cap Needs Input'!D1158=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C25=\"X\",'Cap Needs Input'!$C1161*'Cap Needs Input'!$G1161*'Cap Needs Input'!$L1161,0)+IF($D25=\"X\",'Cap Needs Input'!$C1162*'Cap Needs Input'!$G1162*'Cap Needs Input'!$L1162,0)+IF($E25=\"X\",'Cap Needs Input'!$C1163*'Cap Needs Input'!$G1163*'Cap Needs Input'!$L1163,0)","v":0},{"$f":"IF($C25=\"X\",'Cap Needs Input'!$C1161*$U25*'Cap Needs Input'!$L1161,0)+IF($D25=\"X\",'Cap Needs Input'!$C1162*$U25*'Cap Needs Input'!$L1162,0)+IF($E25=\"X\",'Cap Needs Input'!$C1163*$U25*'Cap Needs Input'!$L1163,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T26,'Cap Needs Input'!G1202,'Cap Needs Input'!G1203,'Cap Needs Input'!G1199,0)","v":0},{"$f":"IF('Cap Needs Input'!D1191=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C26=\"X\",'Cap Needs Input'!$C1194*'Cap Needs Input'!$G1194*'Cap Needs Input'!$L1194,0)+IF($D26=\"X\",'Cap Needs Input'!$C1195*'Cap Needs Input'!$G1195*'Cap Needs Input'!$L1195,0)+IF($E26=\"X\",'Cap Needs Input'!$C1196*'Cap Needs Input'!$G1196*'Cap Needs Input'!$L1196,0)","v":0},{"$f":"IF($C26=\"X\",'Cap Needs Input'!$C1194*$U26*'Cap Needs Input'!$L1194,0)+IF($D26=\"X\",'Cap Needs Input'!$C1195*$U26*'Cap Needs Input'!$L1195,0)+IF($E26=\"X\",'Cap Needs Input'!$C1196*$U26*'Cap Needs Input'!$L1196,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1224","v":"Interior Lighting 1: Fixtures (In Unit)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T27,'Cap Needs Input'!G1235,'Cap Needs Input'!G1236,'Cap Needs Input'!G1232,0)","v":0},{"$f":"IF('Cap Needs Input'!D1224=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C27=\"X\",'Cap Needs Input'!$C1227*'Cap Needs Input'!$G1227*'Cap Needs Input'!$L1227,0)+IF($D27=\"X\",'Cap Needs Input'!$C1228*'Cap Needs Input'!$G1228*'Cap Needs Input'!$L1228,0)+IF($E27=\"X\",'Cap Needs Input'!$C1229*'Cap Needs Input'!$G1229*'Cap Needs Input'!$L1229,0)","v":0},{"$f":"IF($C27=\"X\",'Cap Needs Input'!$C1227*$U27*'Cap Needs Input'!$L1227,0)+IF($D27=\"X\",'Cap Needs Input'!$C1228*$U27*'Cap Needs Input'!$L1228,0)+IF($E27=\"X\",'Cap Needs Input'!$C1229*$U27*'Cap Needs Input'!$L1229,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},null,null,null,null,null,{"$f":"IF(AND($V28=\"T\",$U28<>0),W28,0)","v":0},"",{"$f":"IF(AND($V28=\"T\",$U28<>0),X28,\"\")","v":""},{"$f":"IF(AND($V28=\"T\",$U28<>0),Y28,\"\")","v":""},{"$f":"IF(AND($V28=\"T\",$U28<>0),Z28,\"\")","v":""},null,{"$f":"IF(AND($V28=\"O\",$U28<>0),W28,0)","v":0},"",{"$f":"IF(AND($V28=\"O\",$U28<>0),X28,\"\")","v":""},{"$f":"IF(AND($V28=\"O\",$U28<>0),Y28,\"\")","v":""},{"$f":"IF(AND($V28=\"O\",$U28<>0),Z28,\"\")","v":""},null,{"$f":"IF(F28=\"G1\",1,IF(F28=\"G2\",2,IF(F28=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T28,'Cap Needs Input'!G1268,'Cap Needs Input'!G1269,'Cap Needs Input'!G1265,0)","v":0},{"$f":"IF('Cap Needs Input'!D1257=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C28=\"X\",'Cap Needs Input'!$C1260*'Cap Needs Input'!$G1260*'Cap Needs Input'!$L1260,0)+IF($D28=\"X\",'Cap Needs Input'!$C1261*'Cap Needs Input'!$G1261*'Cap Needs Input'!$L1261,0)+IF($E28=\"X\",'Cap Needs Input'!$C1262*'Cap Needs Input'!$G1262*'Cap Needs Input'!$L1262,0)","v":0},{"$f":"IF($C28=\"X\",'Cap Needs Input'!$C1260*$U28*'Cap Needs Input'!$L1260,0)+IF($D28=\"X\",'Cap Needs Input'!$C1261*$U28*'Cap Needs Input'!$L1261,0)+IF($E28=\"X\",'Cap Needs Input'!$C1262*$U28*'Cap Needs Input'!$L1262,0)","v":0},{"$f":"+W28-X28","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T29,'Cap Needs Input'!G1301,'Cap Needs Input'!G1302,'Cap Needs Input'!G1298,0)","v":0},{"$f":"IF('Cap Needs Input'!D1290=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C29=\"X\",'Cap Needs Input'!$C1293*'Cap Needs Input'!$G1293*'Cap Needs Input'!$L1293,0)+IF($D29=\"X\",'Cap Needs Input'!$C1294*'Cap Needs Input'!$G1294*'Cap Needs Input'!$L1294,0)+IF($E29=\"X\",'Cap Needs Input'!$C1295*'Cap Needs Input'!$G1295*'Cap Needs Input'!$L1295,0)","v":0},{"$f":"IF($C29=\"X\",'Cap Needs Input'!$C1293*$U29*'Cap Needs Input'!$L1293,0)+IF($D29=\"X\",'Cap Needs Input'!$C1294*$U29*'Cap Needs Input'!$L1294,0)+IF($E29=\"X\",'Cap Needs Input'!$C1295*$U29*'Cap Needs Input'!$L1295,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1389","v":"Exterior Lighting"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T30,'Cap Needs Input'!G1400,'Cap Needs Input'!G1401,'Cap Needs Input'!G1397,0)","v":0},{"$f":"IF('Cap Needs Input'!D1389=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C30=\"X\",'Cap Needs Input'!$C1392*'Cap Needs Input'!$G1392*'Cap Needs Input'!$L1392,0)+IF($D30=\"X\",'Cap Needs Input'!$C1393*'Cap Needs Input'!$G1393*'Cap Needs Input'!$L1393,0)+IF($E30=\"X\",'Cap Needs Input'!$C1394*'Cap Needs Input'!$G1394*'Cap Needs Input'!$L1394,0)","v":0},{"$f":"IF($C30=\"X\",'Cap Needs Input'!$C1392*$U30*'Cap Needs Input'!$L1392,0)+IF($D30=\"X\",'Cap Needs Input'!$C1393*$U30*'Cap Needs Input'!$L1393,0)+IF($E30=\"X\",'Cap Needs Input'!$C1394*$U30*'Cap Needs Input'!$L1394,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1488","v":"Land and Grounds: Irrigation"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T31,'Cap Needs Input'!G1499,'Cap Needs Input'!G1500,'Cap Needs Input'!G1496,0)","v":0},{"$f":"IF('Cap Needs Input'!D1488=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C31=\"X\",'Cap Needs Input'!$C1491*'Cap Needs Input'!$G1491*'Cap Needs Input'!$L1491,0)+IF($D31=\"X\",'Cap Needs Input'!$C1492*'Cap Needs Input'!$G1492*'Cap Needs Input'!$L1492,0)+IF($E31=\"X\",'Cap Needs Input'!$C1493*'Cap Needs Input'!$G1493*'Cap Needs Input'!$L1493,0)","v":0},{"$f":"IF($C31=\"X\",'Cap Needs Input'!$C1491*$U31*'Cap Needs Input'!$L1491,0)+IF($D31=\"X\",'Cap Needs Input'!$C1492*$U31*'Cap Needs Input'!$L1492,0)+IF($E31=\"X\",'Cap Needs Input'!$C1493*$U31*'Cap Needs Input'!$L1493,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1587","v":"Elevators"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T32,'Cap Needs Input'!G1598,'Cap Needs Input'!G1599,'Cap Needs Input'!G1595,0)","v":0},{"$f":"IF('Cap Needs Input'!D1587=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C32=\"X\",'Cap Needs Input'!$C1590*'Cap Needs Input'!$G1590*'Cap Needs Input'!$L1590,0)+IF($D32=\"X\",'Cap Needs Input'!$C1591*'Cap Needs Input'!$G1591*'Cap Needs Input'!$L1591,0)+IF($E32=\"X\",'Cap Needs Input'!$C1592*'Cap Needs Input'!$G1592*'Cap Needs Input'!$L1592,0)","v":0},{"$f":"IF($C32=\"X\",'Cap Needs Input'!$C1590*$U32*'Cap Needs Input'!$L1590,0)+IF($D32=\"X\",'Cap Needs Input'!$C1591*$U32*'Cap Needs Input'!$L1591,0)+IF($E32=\"X\",'Cap Needs Input'!$C1592*$U32*'Cap Needs Input'!$L1592,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1620","v":"Other 1 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T33,'Cap Needs Input'!G1631,'Cap Needs Input'!G1632,'Cap Needs Input'!G1628,0)","v":0},{"$f":"IF('Cap Needs Input'!E1620=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C33=\"X\",'Cap Needs Input'!$C1623*'Cap Needs Input'!$G1623*'Cap Needs Input'!$L1623,0)+IF($D33=\"X\",'Cap Needs Input'!$C1624*'Cap Needs Input'!$G1624*'Cap Needs Input'!$L1624,0)+IF($E33=\"X\",'Cap Needs Input'!$C1625*'Cap Needs Input'!$G1625*'Cap Needs Input'!$L1625,0)","v":0},{"$f":"IF($C33=\"X\",'Cap Needs Input'!$C1623*$U33*'Cap Needs Input'!$L1623,0)+IF($D33=\"X\",'Cap Needs Input'!$C1624*$U33*'Cap Needs Input'!$L1624,0)+IF($E33=\"X\",'Cap Needs Input'!$C1625*$U33*'Cap Needs Input'!$L1625,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1653","v":"Other 2 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T34,'Cap Needs Input'!G1664,'Cap Needs Input'!G1665,'Cap Needs Input'!G1661,0)","v":0},{"$f":"IF('Cap Needs Input'!E1653=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C34=\"X\",'Cap Needs Input'!$C1656*'Cap Needs Input'!$G1656*'Cap Needs Input'!$L1656,0)+IF($D34=\"X\",'Cap Needs Input'!$C1657*'Cap Needs Input'!$G1657*'Cap Needs Input'!$L1657,0)+IF($E34=\"X\",'Cap Needs Input'!$C1658*'Cap Needs Input'!$G1658*'Cap Needs Input'!$L1658,0)","v":0},{"$f":"IF($C34=\"X\",'Cap Needs Input'!$C1656*$U34*'Cap Needs Input'!$L1656,0)+IF($D34=\"X\",'Cap Needs Input'!$C1657*$U34*'Cap Needs Input'!$L1657,0)+IF($E34=\"X\",'Cap Needs Input'!$C1658*$U34*'Cap Needs Input'!$L1658,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1686","v":"Other 3 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T35,'Cap Needs Input'!G1697,'Cap Needs Input'!G1698,'Cap Needs Input'!G1694,0)","v":0},{"$f":"IF('Cap Needs Input'!E1686=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C35=\"X\",'Cap Needs Input'!$C1689*'Cap Needs Input'!$G1689*'Cap Needs Input'!$L1689,0)+IF($D35=\"X\",'Cap Needs Input'!$C1690*'Cap Needs Input'!$G1690*'Cap Needs Input'!$L1690,0)+IF($E35=\"X\",'Cap Needs Input'!$C1691*'Cap Needs Input'!$G1691*'Cap Needs Input'!$L1691,0)","v":0},{"$f":"IF($C35=\"X\",'Cap Needs Input'!$C1689*$U35*'Cap Needs Input'!$L1689,0)+IF($D35=\"X\",'Cap Needs Input'!$C1690*$U35*'Cap Needs Input'!$L1690,0)+IF($E35=\"X\",'Cap Needs Input'!$C1691*$U35*'Cap Needs Input'!$L1691,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1719","v":"Other 4 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T36,'Cap Needs Input'!G1730,'Cap Needs Input'!G1731,'Cap Needs Input'!G1727,0)","v":0},{"$f":"IF('Cap Needs Input'!E1719=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C36=\"X\",'Cap Needs Input'!$C1722*'Cap Needs Input'!$G1722*'Cap Needs Input'!$L1722,0)+IF($D36=\"X\",'Cap Needs Input'!$C1723*'Cap Needs Input'!$G1723*'Cap Needs Input'!$L1723,0)+IF($E36=\"X\",'Cap Needs Input'!$C1724*'Cap Needs Input'!$G1724*'Cap Needs Input'!$L1724,0)","v":0},{"$f":"IF($C36=\"X\",'Cap Needs Input'!$C1722*$U36*'Cap Needs Input'!$L1722,0)+IF($D36=\"X\",'Cap Needs Input'!$C1723*$U36*'Cap Needs Input'!$L1723,0)+IF($E36=\"X\",'Cap Needs Input'!$C1724*$U36*'Cap Needs Input'!$L1724,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1752","v":"Other 5 (describe)"},null,null,null,null,null,{"$f":"IF(AND($V37=\"T\",$U37<>0),W37,0)","v":0},"",{"$f":"IF(AND($V37=\"T\",$U37<>0),X37,\"\")","v":""},"","",null,{"$f":"IF(AND($V37=\"O\",$U37<>0),W37,0)","v":0},"",{"$f":"IF(AND($V37=\"O\",$U37<>0),X37,\"\")","v":""},"","",null,{"$f":"IF(F37=\"G1\",1,IF(F37=\"G2\",2,IF(F37=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T37,'Cap Needs Input'!G1763,'Cap Needs Input'!G1764,'Cap Needs Input'!G1760,0)","v":0},{"$f":"IF('Cap Needs Input'!E1752=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C37=\"X\",'Cap Needs Input'!$C1755*'Cap Needs Input'!$G1755*'Cap Needs Input'!$L1755,0)+IF($D37=\"X\",'Cap Needs Input'!$C1756*'Cap Needs Input'!$G1756*'Cap Needs Input'!$L1756,0)+IF($E37=\"X\",'Cap Needs Input'!$C1757*'Cap Needs Input'!$G1757*'Cap Needs Input'!$L1757,0)","v":0},{"$f":"IF($C37=\"X\",'Cap Needs Input'!$C1755*$U37*'Cap Needs Input'!$L1755,0)+IF($D37=\"X\",'Cap Needs Input'!$C1756*$U37*'Cap Needs Input'!$L1756,0)+IF($E37=\"X\",'Cap Needs Input'!$C1757*$U37*'Cap Needs Input'!$L1757,0)","v":0},{"$f":"+W37-X37","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1785","v":"Other 6 (describe)"},null,null,null,null,null,{"$f":"IF(AND($V38=\"T\",$U38<>0),W38,0)","v":0},"","","","",null,{"$f":"IF(AND($V38=\"O\",$U38<>0),W38,0)","v":0},"","","","",null,{"$f":"IF(F38=\"G1\",1,IF(F38=\"G2\",2,IF(F38=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T38,'Cap Needs Input'!G1796,'Cap Needs Input'!G1797,'Cap Needs Input'!G1793,0)","v":0},{"$f":"IF('Cap Needs Input'!E1785=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C38=\"X\",'Cap Needs Input'!$C1788*'Cap Needs Input'!$G1788*'Cap Needs Input'!$L1788,0)+IF($D38=\"X\",'Cap Needs Input'!$C1789*'Cap Needs Input'!$G1789*'Cap Needs Input'!$L1789,0)+IF($E38=\"X\",'Cap Needs Input'!$C1790*'Cap Needs Input'!$G1790*'Cap Needs Input'!$L1790,0)","v":0},{"$f":"IF($C38=\"X\",'Cap Needs Input'!$C1788*$U38*'Cap Needs Input'!$L1788,0)+IF($D38=\"X\",'Cap Needs Input'!$C1789*$U38*'Cap Needs Input'!$L1789,0)+IF($E38=\"X\",'Cap Needs Input'!$C1790*$U38*'Cap Needs Input'!$L1790,0)","v":0},{"$f":"+W38-X38","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1818","v":"Other 7 (describe)"},null,null,null,null,null,{"$f":"IF(AND($V39=\"T\",$U39<>0),W39,0)","v":0},{"$f":"IF(H39=0,\"\",H39/$N$1/12)","v":""},{"$f":"IF(AND($V39=\"T\",$U39<>0),X39,\"\")","v":""},{"$f":"IF(AND($V39=\"T\",$U39<>0),Y39,\"\")","v":""},{"$f":"IF(AND($V39=\"T\",$U39<>0),Z39,\"\")","v":""},null,{"$f":"IF(AND($V39=\"O\",$U39<>0),W39,0)","v":0},{"$f":"IF(N39=0,\"\",N39/$N$1/12)","v":""},{"$f":"IF(AND($V39=\"O\",$U39<>0),X39,\"\")","v":""},{"$f":"IF(AND($V39=\"O\",$U39<>0),Y39,\"\")","v":""},{"$f":"IF(AND($V39=\"O\",$U39<>0),Z39,\"\")","v":""},null,{"$f":"IF(F39=\"G1\",1,IF(F39=\"G2\",2,IF(F39=\"T\",3,4)))","v":4},{"$f":"CHOOSE(T39,'Cap Needs Input'!G1829,'Cap Needs Input'!G1830,'Cap Needs Input'!G1826,0)","v":0},{"$f":"IF('Cap Needs Input'!E1818=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C39=\"X\",'Cap Needs Input'!$C1821*'Cap Needs Input'!$G1821*'Cap Needs Input'!$L1821,0)+IF($D39=\"X\",'Cap Needs Input'!$C1822*'Cap Needs Input'!$G1822*'Cap Needs Input'!$L1822,0)+IF($E39=\"X\",'Cap Needs Input'!$C1823*'Cap Needs Input'!$G1823*'Cap Needs Input'!$L1823,0)","v":0},{"$f":"IF($C39=\"X\",'Cap Needs Input'!$C1821*$U71*'Cap Needs Input'!$L1821,0)+IF($D39=\"X\",'Cap Needs Input'!$C1822*$U71*'Cap Needs Input'!$L1822,0)+IF($E39=\"X\",'Cap Needs Input'!$C1823*$U71*'Cap Needs Input'!$L1823,0)","v":0},{"$f":"+W39-X39","v":0},{"$f":"+Y39/$N$1/12","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+'Cap Needs Input'!A1851","v":"Other 8 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T40,'Cap Needs Input'!G1862,'Cap Needs Input'!G1863,'Cap Needs Input'!G1859,0)","v":0},{"$f":"IF('Cap Needs Input'!E1851=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C40=\"X\",'Cap Needs Input'!$C1854*'Cap Needs Input'!$G1854*'Cap Needs Input'!$L1854,0)+IF($D40=\"X\",'Cap Needs Input'!$C1855*'Cap Needs Input'!$G1855*'Cap Needs Input'!$L1855,0)+IF($E40=\"X\",'Cap Needs Input'!$C1856*'Cap Needs Input'!$G1856*'Cap Needs Input'!$L1856,0)","v":0},{"$f":"IF($C40=\"X\",'Cap Needs Input'!$C1854*$U104*'Cap Needs Input'!$L1854,0)+IF($D40=\"X\",'Cap Needs Input'!$C1855*$U104*'Cap Needs Input'!$L1855,0)+IF($E40=\"X\",'Cap Needs Input'!$C1856*$U104*'Cap Needs Input'!$L1856,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1884","v":"Other 9 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T41,'Cap Needs Input'!G1895,'Cap Needs Input'!G1896,'Cap Needs Input'!G1892,0)","v":0},{"$f":"IF('Cap Needs Input'!E1884=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C41=\"X\",'Cap Needs Input'!$C1887*'Cap Needs Input'!$G1887*'Cap Needs Input'!$L1887,0)+IF($D41=\"X\",'Cap Needs Input'!$C1888*'Cap Needs Input'!$G1888*'Cap Needs Input'!$L1888,0)+IF($E41=\"X\",'Cap Needs Input'!$C1889*'Cap Needs Input'!$G1889*'Cap Needs Input'!$L1889,0)","v":0},{"$f":"IF($C41=\"X\",'Cap Needs Input'!$C1887*$U137*'Cap Needs Input'!$L1887,0)+IF($D41=\"X\",'Cap Needs Input'!$C1888*$U137*'Cap Needs Input'!$L1888,0)+IF($E41=\"X\",'Cap Needs Input'!$C1889*$U137*'Cap Needs Input'!$L1889,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1917","v":"Other 10 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T42,'Cap Needs Input'!G1928,'Cap Needs Input'!G1929,'Cap Needs Input'!G1925,0)","v":0},{"$f":"IF('Cap Needs Input'!E1917=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C42=\"X\",'Cap Needs Input'!$C1920*'Cap Needs Input'!$G1920*'Cap Needs Input'!$L1920,0)+IF($D42=\"X\",'Cap Needs Input'!$C1921*'Cap Needs Input'!$G1921*'Cap Needs Input'!$L1921,0)+IF($E42=\"X\",'Cap Needs Input'!$C1922*'Cap Needs Input'!$G1922*'Cap Needs Input'!$L1922,0)","v":0},{"$f":"IF($C42=\"X\",'Cap Needs Input'!$C1920*$U170*'Cap Needs Input'!$L1920,0)+IF($D42=\"X\",'Cap Needs Input'!$C1921*$U170*'Cap Needs Input'!$L1921,0)+IF($E42=\"X\",'Cap Needs Input'!$C1922*$U170*'Cap Needs Input'!$L1922,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1950","v":"Other 11 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T43,'Cap Needs Input'!G1961,'Cap Needs Input'!G1962,'Cap Needs Input'!G1958,0)","v":0},{"$f":"IF('Cap Needs Input'!E1950=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C43=\"X\",'Cap Needs Input'!$C1953*'Cap Needs Input'!$G1953*'Cap Needs Input'!$L1953,0)+IF($D43=\"X\",'Cap Needs Input'!$C1954*'Cap Needs Input'!$G1954*'Cap Needs Input'!$L1954,0)+IF($E43=\"X\",'Cap Needs Input'!$C1955*'Cap Needs Input'!$G1955*'Cap Needs Input'!$L1955,0)","v":0},{"$f":"IF($C43=\"X\",'Cap Needs Input'!$C1953*$U203*'Cap Needs Input'!$L1953,0)+IF($D43=\"X\",'Cap Needs Input'!$C1954*$U203*'Cap Needs Input'!$L1954,0)+IF($E43=\"X\",'Cap Needs Input'!$C1955*$U203*'Cap Needs Input'!$L1955,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A1983","v":"Other 12 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T44,'Cap Needs Input'!G1994,'Cap Needs Input'!G1995,'Cap Needs Input'!G1991,0)","v":0},{"$f":"IF('Cap Needs Input'!E1983=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C44=\"X\",'Cap Needs Input'!$C1986*'Cap Needs Input'!$G1986*'Cap Needs Input'!$L1986,0)+IF($D44=\"X\",'Cap Needs Input'!$C1987*'Cap Needs Input'!$G1987*'Cap Needs Input'!$L1987,0)+IF($E44=\"X\",'Cap Needs Input'!$C1988*'Cap Needs Input'!$G1988*'Cap Needs Input'!$L1988,0)","v":0},{"$f":"IF($C44=\"X\",'Cap Needs Input'!$C1986*$U236*'Cap Needs Input'!$L1986,0)+IF($D44=\"X\",'Cap Needs Input'!$C1987*$U236*'Cap Needs Input'!$L1987,0)+IF($E44=\"X\",'Cap Needs Input'!$C1988*$U236*'Cap Needs Input'!$L1988,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A2016","v":"Other 13 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T45,'Cap Needs Input'!G2027,'Cap Needs Input'!G2028,'Cap Needs Input'!G2024,0)","v":0},{"$f":"IF('Cap Needs Input'!E2016=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C45=\"X\",'Cap Needs Input'!$C2019*'Cap Needs Input'!$G2019*'Cap Needs Input'!$L2019,0)+IF($D45=\"X\",'Cap Needs Input'!$C2020*'Cap Needs Input'!$G2020*'Cap Needs Input'!$L2020,0)+IF($E45=\"X\",'Cap Needs Input'!$C2021*'Cap Needs Input'!$G2021*'Cap Needs Input'!$L2021,0)","v":0},{"$f":"IF($C45=\"X\",'Cap Needs Input'!$C2019*$U269*'Cap Needs Input'!$L2019,0)+IF($D45=\"X\",'Cap Needs Input'!$C2020*$U269*'Cap Needs Input'!$L2020,0)+IF($E45=\"X\",'Cap Needs Input'!$C2021*$U269*'Cap Needs Input'!$L2021,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A2049","v":"Other 14 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T46,'Cap Needs Input'!G2060,'Cap Needs Input'!G2061,'Cap Needs Input'!G2057,0)","v":0},{"$f":"IF('Cap Needs Input'!E2049=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C46=\"X\",'Cap Needs Input'!$C2052*'Cap Needs Input'!$G2052*'Cap Needs Input'!$L2052,0)+IF($D46=\"X\",'Cap Needs Input'!$C2053*'Cap Needs Input'!$G2053*'Cap Needs Input'!$L2053,0)+IF($E46=\"X\",'Cap Needs Input'!$C2054*'Cap Needs Input'!$G2054*'Cap Needs Input'!$L2054,0)","v":0},{"$f":"IF($C46=\"X\",'Cap Needs Input'!$C2052*$U302*'Cap Needs Input'!$L2052,0)+IF($D46=\"X\",'Cap Needs Input'!$C2053*$U302*'Cap Needs Input'!$L2053,0)+IF($E46=\"X\",'Cap Needs Input'!$C2054*$U302*'Cap Needs Input'!$L2054,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A2082","v":"Other 15 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T47,'Cap Needs Input'!G2093,'Cap Needs Input'!G2094,'Cap Needs Input'!G2090,0)","v":0},{"$f":"IF('Cap Needs Input'!E2082=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C47=\"X\",'Cap Needs Input'!$C2085*'Cap Needs Input'!$G2085*'Cap Needs Input'!$L2085,0)+IF($D47=\"X\",'Cap Needs Input'!$C2086*'Cap Needs Input'!$G2086*'Cap Needs Input'!$L2086,0)+IF($E47=\"X\",'Cap Needs Input'!$C2087*'Cap Needs Input'!$G2087*'Cap Needs Input'!$L2087,0)","v":0},{"$f":"IF($C47=\"X\",'Cap Needs Input'!$C2085*$U335*'Cap Needs Input'!$L2085,0)+IF($D47=\"X\",'Cap Needs Input'!$C2086*$U335*'Cap Needs Input'!$L2086,0)+IF($E47=\"X\",'Cap Needs Input'!$C2087*$U335*'Cap Needs Input'!$L2087,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,{"$f":"+'Cap Needs Input'!A2115","v":"Other 16 (describe)"},null,null,null,null,null,0,"","","","",null,0,"","","","",null,4,{"$f":"CHOOSE(T48,'Cap Needs Input'!G2126,'Cap Needs Input'!G2127,'Cap Needs Input'!G2123,0)","v":0},{"$f":"IF('Cap Needs Input'!E2115=\"Tenant\",\"T\",\"O\")","v":"O"},{"$f":"IF($C48=\"X\",'Cap Needs Input'!$C2118*'Cap Needs Input'!$G2118*'Cap Needs Input'!$L2118,0)+IF($D48=\"X\",'Cap Needs Input'!$C2119*'Cap Needs Input'!$G2119*'Cap Needs Input'!$L2119,0)+IF($E48=\"X\",'Cap Needs Input'!$C2120*'Cap Needs Input'!$G2120*'Cap Needs Input'!$L2120,0)","v":0},{"$f":"IF($C48=\"X\",'Cap Needs Input'!$C2118*$U368*'Cap Needs Input'!$L2118,0)+IF($D48=\"X\",'Cap Needs Input'!$C2119*$U368*'Cap Needs Input'!$L2119,0)+IF($E48=\"X\",'Cap Needs Input'!$C2120*$U368*'Cap Needs Input'!$L2120,0)","v":0},0,{"$error":"#DIV/0!"}]
[null,"* Remove duplicative existing cost",null,null,null,null,"*",{"$f":"-H25-H24-H23-H22-H21-H9-H8","v":0},null,null,null,null,null,{"$f":"-N25-N24-N23-N22-N21-N9-N8","v":0}]
[null,"Add existing cost not reflected above **",null,null,null,null,null,{"$f":"+H54*12*$N$1-SUM(H6:H49)","v":0},null,null,null,null,null,{"$f":"+N60-SUM(N6:N49)","v":0}]
[]
[null,"   Total",null,null,null,null,null,{"$f":"SUM(H5:H51)","v":0},null,{"$f":"SUM(J5:J51)","v":0},{"$f":"SUM(K5:K51)","v":0},{"$f":"SUM(L5:L51)","v":0},null,{"$f":"SUM(N5:N51)","v":0},null,{"$f":"SUM(P5:P51)","v":0},{"$f":"SUM(Q5:Q51)","v":0},{"$f":"SUM(R5:R51)","v":0}]
[null,"   PUPM",null,null,null,null,null,{"$f":"+H52/$N$1/12","v":{"$error":"#DIV/0!"}},null,{"$f":"+J52/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+K52/$N$1/12","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+N52/$N$1/12","v":{"$error":"#DIV/0!"}},null,{"$f":"+P52/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+Q52/$N$1/12","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,{"$f":"+RentInput!G20","v":0},null,"weighted average utility allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J60","v":0},{"$f":"+N55/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+'Inc & Exp'!C60","v":"Fuel Oil/Coal- "}]
[null,"Indicated Savings",{"$f":"+L52/H54","v":{"$error":"#DIV/0!"}},"for tenant-paid utilities",null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J61","v":0},{"$error":"#DIV/0!"},{"$f":"+'Inc & Exp'!C61","v":"Fuel for Domestic Hot Water- "}]
[null,null,{"$f":"+Q52/N52","v":{"$error":"#DIV/0!"}},"for owner-paid utilities (excluding water and sewer)",null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J62","v":0},{"$error":"#DIV/0!"},{"$f":"+'Inc & Exp'!C62","v":"Electricity (Light & Misc. Power)- "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J64","v":0},{"$error":"#DIV/0!"},{"$f":"+'Inc & Exp'!C64","v":"Gas- "}]
[null,"** For tenant paid utilities, TVs and other household applicances would not be included above",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J66","v":0},{"$error":"#DIV/0!"},{"$f":"+'Inc & Exp'!C66","v":"Other Utils- "}]
[null,"         (if the utility allowance includes water or sewer, those would not be included above)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N55:N59)","v":0},{"$error":"#DIV/0!"},"Total Before Water and Sewer"]
[null,"** For owner paid utilities, vacant units and office equipment would not be included above"]
[null,"        (owner-paid water and sewer are excluded from these calculations)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J63","v":0},{"$f":"+N62/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+'Inc & Exp'!C63","v":"Water- "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Inc & Exp'!J65","v":0},{"$f":"+N63/$N$1/12","v":{"$error":"#DIV/0!"}},{"$f":"+'Inc & Exp'!C65","v":"Sewer- "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N60:N63)","v":0},{"$f":"+N64/$N$1/12","v":{"$error":"#DIV/0!"}},"Total Owner-Paid Utilities"]

{"sheet":"20 Year Detail","index":14,"n_rows":1331,"n_cols":42,"rows_kept":1331,"cut":false,"hidden":false,"merged":[[1312,2,1312,17],[1322,2,1322,17],[642,2,642,17],[1232,2,1232,17],[1242,2,1242,17],[1252,2,1252,17],[1262,2,1262,17],[1272,2,1272,17],[1282,2,1282,17],[1292,2,1292,17],[1302,2,1302,17],[1072,2,1072,17],[902,2,902,17],[822,2,822,17],[1042,2,1042,17],[842,2,842,17],[862,2,862,17],[832,2,832,17],[1032,2,1032,17],[1102,2,1102,17],[942,2,942,17],[892,2,892,17],[1222,2,1222,17],[1082,2,1082,17],[1152,2,1152,17],[1162,2,1162,17],[1122,2,1122,17],[1132,2,1132,17],[1112,2,1112,17],[552,2,552,17],[562,2,562,17],[572,2,572,17],[582,2,582,17],[592,2,592,17],[602,2,602,17],[612,2,612,17],[622,2,622,17],[632,2,632,17],[1202,2,1202,17],[1052,2,1052,17],[1062,2,1062,17],[42,2,42,17],[992,2,992,17],[1002,2,1002,17],[1012,2,1012,17],[52,2,52,17],[952,2,952,17],[962,2,962,17],[282,2,282,17],[982,2,982,17],[872,2,872,17],[882,2,882,17],[912,2,912,17],[972,2,972,17],[932,2,932,17],[222,2,222,17],[272,2,272,17],[362,2,362,17],[1092,2,1092,17],[1182,2,1182,17],[1192,2,1192,17],[1142,2,1142,17],[2,2,2,17],[22,2,22,17],[32,2,32,17],[852,2,852,17],[142,2,142,17],[302,2,302,17],[292,2,292,17],[232,2,232,17],[242,2,242,17],[212,2,212,17],[422,2,422,17],[412,2,412,17],[432,2,432,17],[402,2,402,17],[382,2,382,17],[72,2,72,17],[82,2,82,17],[102,2,102,17],[132,2,132,17],[152,2,152,17],[162,2,162,17],[192,2,192,17],[202,2,202,17],[182,2,182,17],[4,36,5,36],[0,14,0,16],[262,2,262,17],[322,2,322,17],[332,2,332,17],[442,2,442,17],[372,2,372,17],[1212,2,1212,17],[542,2,542,17],[922,2,922,17],[812,2,812,17],[792,2,792,17],[802,2,802,17],[772,2,772,17],[112,2,112,17],[122,2,122,17],[172,2,172,17],[342,2,342,17],[532,2,532,17],[762,2,762,17],[482,2,482,17],[492,2,492,17],[502,2,502,17],[702,2,702,17],[4,34,5,34],[4,35,5,35],[12,2,12,17],[522,2,522,17],[512,2,512,17],[472,2,472,17],[1022,2,1022,17],[1172,2,1172,17],[782,2,782,17],[682,2,682,17],[712,2,712,17],[722,2,722,17],[732,2,732,17],[62,2,62,17],[742,2,742,17],[92,2,92,17],[252,2,252,17],[452,2,452,17],[312,2,312,17],[752,2,752,17],[692,2,692,17],[462,2,462,17],[352,2,352,17],[392,2,392,17]]}
[{"$f":"\"20 Year Detail Sheet for: \"&'Data Entry'!$F$3","v":"20 Year Detail Sheet for: 0"},null,null,null,null,null,null,null,null,null,null,null,null,"Jump to:","Refrigerators 1"]
[null,null,"Bright green shading in column B indicates a green replacement selection",null,null,null,null,null,null,null,null,null,null,"Aqua shading indicates the user has changed the default data"]
[{"$f":"+'Cap Needs Input'!A3","v":"Refrigerators 1"},null,"Comment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refrigerators 1"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C5","v":0},{"$f":"+D5+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,"Green?","When?","Must rehab?",null,null,null,null,"Refrigerators 2"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"Roofs"]
[{"$f":"+'Cap Needs Input'!C6","v":0},{"$f":"+'Cap Needs Input'!G32","v":""},{"$f":"IF(C5>=$AC7,$AF7,0)","v":0},0,{"$f":"IF(OR(E5=$AC7,E5=$AC7+$AG7,E5=$AC7+$AG7*2,E5=$AC7+$AG7*3),$AF7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C7:W7)","v":0},{"$f":"+'Cap Needs Input'!J6","v":0},{"$f":"+'Cap Needs Input'!I6","v":0},{"$f":"+Z7+Y7","v":0},{"$f":"IF('Cap Needs Input'!C32='Cap Needs Input'!$Q$2,'20 Year Detail'!$C5,AA7)","v":0},{"$f":"+AB7","v":0},{"$f":"+'Cap Needs Input'!A32","v":0},{"$f":"+'Cap Needs Input'!J32","v":0},{"$f":"+AE7*AD7","v":0},{"$f":"+'Cap Needs Input'!K32","v":0},null,{"$f":"'Cap Needs Input'!E32","v":""},{"$f":"'Cap Needs Input'!C32","v":""},{"$f":"IF('Cap Needs Input'!K6=\"Replace\",1,0)","v":0},null,null,null,null,"Windows"]
[{"$f":"+'Cap Needs Input'!C7","v":0},{"$f":"+'Cap Needs Input'!G33","v":""},{"$f":"IF(C5>=$AC8,$AF8,0)","v":0},0,{"$f":"IF(OR(E5=$AC8,E5=$AC8+$AG8,E5=$AC8+$AG8*2,E5=$AC8+$AG8*3),$AF8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C8:W8)","v":0},{"$f":"+'Cap Needs Input'!J7","v":0},{"$f":"+'Cap Needs Input'!I7","v":0},{"$f":"+Z8+Y8","v":0},{"$f":"IF('Cap Needs Input'!C33='Cap Needs Input'!$Q$2,'20 Year Detail'!$C5,AA8)","v":0},{"$f":"+AB8","v":0},{"$f":"+'Cap Needs Input'!A33","v":0},{"$f":"+'Cap Needs Input'!J33","v":0},{"$f":"+AE8*AD8","v":0},{"$f":"+'Cap Needs Input'!K33","v":0},null,{"$f":"'Cap Needs Input'!E33","v":""},{"$f":"'Cap Needs Input'!C33","v":""},{"$f":"IF('Cap Needs Input'!K7=\"Replace\",1,0)","v":0},null,null,null,null,"Ranges"]
[{"$f":"+'Cap Needs Input'!C8","v":0},{"$f":"+'Cap Needs Input'!G34","v":""},{"$f":"IF(C5>=$AC9,$AF9,0)","v":0},0,{"$f":"IF(OR(E5=$AC9,E5=$AC9+$AG9,E5=$AC9+$AG9*2,E5=$AC9+$AG9*3),$AF9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C9:W9)","v":0},{"$f":"+'Cap Needs Input'!J8","v":0},{"$f":"+'Cap Needs Input'!I8","v":0},{"$f":"+Z9+Y9","v":0},{"$f":"IF('Cap Needs Input'!C34='Cap Needs Input'!$Q$2,'20 Year Detail'!$C5,AA9)","v":0},{"$f":"+AB9","v":0},{"$f":"+'Cap Needs Input'!A34","v":0},{"$f":"+'Cap Needs Input'!J34","v":0},{"$f":"+AE9*AD9","v":0},{"$f":"+'Cap Needs Input'!K34","v":0},null,{"$f":"'Cap Needs Input'!E34","v":""},{"$f":"'Cap Needs Input'!C34","v":""},{"$f":"IF('Cap Needs Input'!K8=\"Replace\",1,0)","v":0},null,null,null,null,"Range Hoods"]
[null,null,{"$f":"IF(OR(AND(C7=0,AK7=1),AND(C8=0,AK8=1),AND(C9=0,AK9=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dishwashers"]
[{"$f":"SUM(A7:A10)","v":0},{"$f":"+A3","v":"Refrigerators 1"},{"$f":"SUM(C7:C10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C11:W11)","v":0},null,null,null,null,null,{"$f":"SUM(AD7:AD10)","v":0},{"$f":"+AF11/AD11","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF7:AF10)","v":0},null,null,null,null,null,null,null,null,null,"Other Appliances"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchen Cabinets"]
[{"$f":"+'Cap Needs Input'!A36","v":"Refrigerators 2"},null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kitchen Counter Tops, Sinks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bathroom Vanities"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C15","v":0},{"$f":"+D15+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,null,null,null,null,null,null,null,"Bathroom Counter Tops, Sinks"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"Bathroom Exhaust Fans"]
[{"$f":"+'Cap Needs Input'!C39","v":0},{"$f":"+'Cap Needs Input'!G65","v":""},{"$f":"IF(C15>=$AC17,$AF17,0)","v":0},0,{"$f":"IF(OR(E15=$AC17,E15=$AC17+$AG17,E15=$AC17+$AG17*2,E15=$AC17+$AG17*3),$AF17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C17:W17)","v":0},{"$f":"+'Cap Needs Input'!J39","v":0},{"$f":"+'Cap Needs Input'!I39","v":0},{"$f":"+Z17+Y17","v":0},{"$f":"IF('Cap Needs Input'!C65='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C15,AA17)","v":0},{"$f":"+AB17","v":0},{"$f":"+'Cap Needs Input'!A65","v":0},{"$f":"+'Cap Needs Input'!J65","v":0},{"$f":"+AE17*AD17","v":0},{"$f":"+'Cap Needs Input'!K65","v":0},null,{"$f":"'Cap Needs Input'!E65","v":""},{"$f":"'Cap Needs Input'!C65","v":""},{"$f":"IF('Cap Needs Input'!K39=\"Replace\",1,0)","v":0},null,null,null,null,"Water Savers: Faucets"]
[{"$f":"+'Cap Needs Input'!C40","v":0},{"$f":"+'Cap Needs Input'!G66","v":""},{"$f":"IF(C15>=$AC18,$AF18,0)","v":0},0,{"$f":"IF(OR(E15=$AC18,E15=$AC18+$AG18,E15=$AC18+$AG18*2,E15=$AC18+$AG18*3),$AF18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C18:W18)","v":0},{"$f":"+'Cap Needs Input'!J40","v":0},{"$f":"+'Cap Needs Input'!I40","v":0},{"$f":"+Z18+Y18","v":0},{"$f":"IF('Cap Needs Input'!C66='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C15,AA18)","v":0},{"$f":"+AB18","v":0},{"$f":"+'Cap Needs Input'!A66","v":0},{"$f":"+'Cap Needs Input'!J66","v":0},{"$f":"+AE18*AD18","v":0},{"$f":"+'Cap Needs Input'!K66","v":0},null,{"$f":"'Cap Needs Input'!E66","v":""},{"$f":"'Cap Needs Input'!C66","v":""},{"$f":"IF('Cap Needs Input'!K40=\"Replace\",1,0)","v":0},null,null,null,null,"Water Savers: Shower Heads"]
[{"$f":"+'Cap Needs Input'!C41","v":0},{"$f":"+'Cap Needs Input'!G67","v":""},{"$f":"IF(C15>=$AC19,$AF19,0)","v":0},0,{"$f":"IF(OR(E15=$AC19,E15=$AC19+$AG19,E15=$AC19+$AG19*2,E15=$AC19+$AG19*3),$AF19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C19:W19)","v":0},{"$f":"+'Cap Needs Input'!J41","v":0},{"$f":"+'Cap Needs Input'!I41","v":0},{"$f":"+Z19+Y19","v":0},{"$f":"IF('Cap Needs Input'!C67='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C15,AA19)","v":0},{"$f":"+AB19","v":0},{"$f":"+'Cap Needs Input'!A67","v":0},{"$f":"+'Cap Needs Input'!J67","v":0},{"$f":"+AE19*AD19","v":0},{"$f":"+'Cap Needs Input'!K67","v":0},null,{"$f":"'Cap Needs Input'!E67","v":""},{"$f":"'Cap Needs Input'!C67","v":""},{"$f":"IF('Cap Needs Input'!K41=\"Replace\",1,0)","v":0},null,null,null,null,"Water Savers: Toilets"]
[null,null,{"$f":"IF(OR(AND(C17=0,AK17=1),AND(C18=0,AK18=1),AND(C19=0,AK19=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Bath Fixtures"]
[{"$f":"SUM(A17:A20)","v":0},{"$f":"+A13","v":"Refrigerators 2"},{"$f":"SUM(C17:C20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C21:W21)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD20)","v":0},{"$f":"+AF21/AD21","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF17:AF20)","v":0},null,null,null,null,null,null,null,null,null,"Ceiling Fans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVAC 1: Interior Heating"]
[{"$f":"+'Cap Needs Input'!A69","v":"Roofs"},null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVAC 1: Interior Cooling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVAC 2: Common Area Heating"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C25","v":0},{"$f":"+D25+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,null,null,null,null,null,null,null,"HVAC 2: Common Area Cooling"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"Domestic Hot Water Heating 1"]
[{"$f":"+'Cap Needs Input'!C72","v":0},{"$f":"+'Cap Needs Input'!G98","v":""},{"$f":"IF(C25>=$AC27,$AF27,0)","v":0},0,{"$f":"IF(OR(E25=$AC27,E25=$AC27+$AG27,E25=$AC27+$AG27*2,E25=$AC27+$AG27*3),$AF27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C27:W27)","v":0},{"$f":"+'Cap Needs Input'!J72","v":0},{"$f":"+'Cap Needs Input'!I72","v":0},{"$f":"+Z27+Y27","v":0},{"$f":"IF('Cap Needs Input'!C98='Cap Needs Input'!$Q$2,'20 Year Detail'!$C25,AA27)","v":0},{"$f":"+AB27","v":0},{"$f":"+'Cap Needs Input'!A98","v":0},{"$f":"+'Cap Needs Input'!J98","v":0},{"$f":"+AE27*AD27","v":0},{"$f":"+'Cap Needs Input'!K98","v":0},null,{"$f":"'Cap Needs Input'!E98","v":""},{"$f":"'Cap Needs Input'!C98","v":""},"N/A",null,null,null,null,"Domestic Hot Water Heating 2"]
[{"$f":"+'Cap Needs Input'!C73","v":0},{"$f":"+'Cap Needs Input'!G99","v":""},{"$f":"IF(C25>=$AC28,$AF28,0)","v":0},0,{"$f":"IF(OR(E25=$AC28,E25=$AC28+$AG28,E25=$AC28+$AG28*2,E25=$AC28+$AG28*3),$AF28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C28:W28)","v":0},{"$f":"+'Cap Needs Input'!J73","v":0},{"$f":"+'Cap Needs Input'!I73","v":0},{"$f":"+Z28+Y28","v":0},{"$f":"IF('Cap Needs Input'!C99='Cap Needs Input'!$Q$2,'20 Year Detail'!$C25,AA28)","v":0},{"$f":"+AB28","v":0},{"$f":"+'Cap Needs Input'!A99","v":0},{"$f":"+'Cap Needs Input'!J99","v":0},{"$f":"+AE28*AD28","v":0},{"$f":"+'Cap Needs Input'!K99","v":0},null,{"$f":"'Cap Needs Input'!E99","v":""},{"$f":"'Cap Needs Input'!C99","v":""},"N/A",null,null,null,null,"Domestic Hot Water Heating 3"]
[{"$f":"+'Cap Needs Input'!C74","v":0},{"$f":"+'Cap Needs Input'!G100","v":""},{"$f":"IF(C25>=$AC29,$AF29,0)","v":0},0,{"$f":"IF(OR(E25=$AC29,E25=$AC29+$AG29,E25=$AC29+$AG29*2,E25=$AC29+$AG29*3),$AF29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C29:W29)","v":0},{"$f":"+'Cap Needs Input'!J74","v":0},{"$f":"+'Cap Needs Input'!I74","v":0},{"$f":"+Z29+Y29","v":0},{"$f":"IF('Cap Needs Input'!C100='Cap Needs Input'!$Q$2,'20 Year Detail'!$C25,AA29)","v":0},{"$f":"+AB29","v":0},{"$f":"+'Cap Needs Input'!A100","v":0},{"$f":"+'Cap Needs Input'!J100","v":0},{"$f":"+AE29*AD29","v":0},{"$f":"+'Cap Needs Input'!K100","v":0},null,{"$f":"'Cap Needs Input'!E100","v":""},{"$f":"'Cap Needs Input'!C100","v":""},"N/A",null,null,null,null,"Common Area Hot Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insulation"]
[{"$f":"SUM(A27:A30)","v":0},{"$f":"+A23","v":"Roofs"},{"$f":"SUM(C27:C30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C31:W31)","v":0},null,null,null,null,null,{"$f":"SUM(AD27:AD30)","v":0},{"$f":"+AF31/AD31","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF27:AF30)","v":0},null,null,null,null,null,null,null,null,null,"Interior Carpet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Interior Floor Coverings"]
[{"$f":"+'Cap Needs Input'!A102","v":"Windows"},null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Common Area Floor Coverings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interior Painting"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C35","v":0},{"$f":"+D35+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,null,null,null,null,null,null,null,"Interior Doors"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"Exterior Walls"]
[{"$f":"+'Cap Needs Input'!C105","v":0},{"$f":"+'Cap Needs Input'!G131","v":""},{"$f":"IF(C35>=$AC37,$AF37,0)","v":0},0,{"$f":"IF(OR(E35=$AC37,E35=$AC37+$AG37,E35=$AC37+$AG37*2,E35=$AC37+$AG37*3),$AF37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C37:W37)","v":0},{"$f":"+'Cap Needs Input'!J105","v":0},{"$f":"+'Cap Needs Input'!I105","v":0},{"$f":"+Z37+Y37","v":0},{"$f":"IF('Cap Needs Input'!C131='Cap Needs Input'!$Q$2,'20 Year Detail'!$C35,AA37)","v":0},{"$f":"+AB37","v":0},{"$f":"+'Cap Needs Input'!A131","v":0},{"$f":"+'Cap Needs Input'!J131","v":0},{"$f":"+AE37*AD37","v":0},{"$f":"+'Cap Needs Input'!K131","v":0},null,{"$f":"'Cap Needs Input'!E131","v":""},{"$f":"'Cap Needs Input'!C131","v":""},{"$f":"IF('Cap Needs Input'!K105=\"Replace\",1,0)","v":0},null,null,null,null,"Exterior Doors"]
[{"$f":"+'Cap Needs Input'!C106","v":0},{"$f":"+'Cap Needs Input'!G132","v":""},{"$f":"IF(C35>=$AC38,$AF38,0)","v":0},0,{"$f":"IF(OR(E35=$AC38,E35=$AC38+$AG38,E35=$AC38+$AG38*2,E35=$AC38+$AG38*3),$AF38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C38:W38)","v":0},{"$f":"+'Cap Needs Input'!J106","v":0},{"$f":"+'Cap Needs Input'!I106","v":0},{"$f":"+Z38+Y38","v":0},{"$f":"IF('Cap Needs Input'!C132='Cap Needs Input'!$Q$2,'20 Year Detail'!$C35,AA38)","v":0},{"$f":"+AB38","v":0},{"$f":"+'Cap Needs Input'!A132","v":0},{"$f":"+'Cap Needs Input'!J132","v":0},{"$f":"+AE38*AD38","v":0},{"$f":"+'Cap Needs Input'!K132","v":0},null,{"$f":"'Cap Needs Input'!E132","v":""},{"$f":"'Cap Needs Input'!C132","v":""},{"$f":"IF('Cap Needs Input'!K106=\"Replace\",1,0)","v":0},null,null,null,null,"Storm Doors"]
[{"$f":"+'Cap Needs Input'!C107","v":0},{"$f":"+'Cap Needs Input'!G133","v":""},{"$f":"IF(C35>=$AC39,$AF39,0)","v":0},0,{"$f":"IF(OR(E35=$AC39,E35=$AC39+$AG39,E35=$AC39+$AG39*2,E35=$AC39+$AG39*3),$AF39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C39:W39)","v":0},{"$f":"+'Cap Needs Input'!J107","v":0},{"$f":"+'Cap Needs Input'!I107","v":0},{"$f":"+Z39+Y39","v":0},{"$f":"IF('Cap Needs Input'!C133='Cap Needs Input'!$Q$2,'20 Year Detail'!$C35,AA39)","v":0},{"$f":"+AB39","v":0},{"$f":"+'Cap Needs Input'!A133","v":0},{"$f":"+'Cap Needs Input'!J133","v":0},{"$f":"+AE39*AD39","v":0},{"$f":"+'Cap Needs Input'!K133","v":0},null,{"$f":"'Cap Needs Input'!E133","v":""},{"$f":"'Cap Needs Input'!C133","v":""},{"$f":"IF('Cap Needs Input'!K107=\"Replace\",1,0)","v":0},null,null,null,null,"Roofs"]
[null,null,{"$f":"IF(OR(AND(C37=0,AK37=1),AND(C38=0,AK38=1),AND(C39=0,AK39=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Windows"]
[{"$f":"SUM(A37:A40)","v":0},{"$f":"+A33","v":"Windows"},{"$f":"SUM(C37:C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C41:W41)","v":0},null,null,null,null,null,{"$f":"SUM(AD37:AD40)","v":0},{"$f":"+AF41/AD41","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF37:AF40)","v":0},null,null,null,null,null,null,null,null,null,"Sliding Glass Doors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inter. Lighting 1: Bulbs (In Unit)"]
[{"$f":"+'Cap Needs Input'!A135","v":"Ranges"},null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inter. Lighting 1: Fixtures (In Unit)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inter. Lighting 2: Bulbs (Com. Area)"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C45","v":0},{"$f":"+D45+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,null,null,null,null,null,null,null,"Inter. Lighting 2: Fixtures (Com. Area)"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"CO Detectors/Alarms"]
[{"$f":"+'Cap Needs Input'!C138","v":0},{"$f":"+'Cap Needs Input'!G164","v":""},{"$f":"IF(C45>=$AC47,$AF47,0)","v":0},0,{"$f":"IF(OR(E45=$AC47,E45=$AC47+$AG47,E45=$AC47+$AG47*2,E45=$AC47+$AG47*3),$AF47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C47:W47)","v":0},{"$f":"+'Cap Needs Input'!J138","v":0},{"$f":"+'Cap Needs Input'!I138","v":0},{"$f":"+Z47+Y47","v":0},{"$f":"IF('Cap Needs Input'!C164='Cap Needs Input'!$Q$2,'20 Year Detail'!$C45,AA47)","v":0},{"$f":"+AB47","v":0},{"$f":"+'Cap Needs Input'!A164","v":0},{"$f":"+'Cap Needs Input'!J164","v":0},{"$f":"+AE47*AD47","v":0},{"$f":"+'Cap Needs Input'!K164","v":0},null,{"$f":"'Cap Needs Input'!E164","v":""},{"$f":"'Cap Needs Input'!C164","v":""},"N/A",null,null,null,null,"Exit Signs"]
[{"$f":"+'Cap Needs Input'!C139","v":0},{"$f":"+'Cap Needs Input'!G165","v":""},{"$f":"IF(C45>=$AC48,$AF48,0)","v":0},0,{"$f":"IF(OR(E45=$AC48,E45=$AC48+$AG48,E45=$AC48+$AG48*2,E45=$AC48+$AG48*3),$AF48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48:W48)","v":0},{"$f":"+'Cap Needs Input'!J139","v":0},{"$f":"+'Cap Needs Input'!I139","v":0},{"$f":"+Z48+Y48","v":0},{"$f":"IF('Cap Needs Input'!C165='Cap Needs Input'!$Q$2,'20 Year Detail'!$C45,AA48)","v":0},{"$f":"+AB48","v":0},{"$f":"+'Cap Needs Input'!A165","v":0},{"$f":"+'Cap Needs Input'!J165","v":0},{"$f":"+AE48*AD48","v":0},{"$f":"+'Cap Needs Input'!K165","v":0},null,{"$f":"'Cap Needs Input'!E165","v":""},{"$f":"'Cap Needs Input'!C165","v":""},"N/A",null,null,null,null,"Exterior Lighting"]
[{"$f":"+'Cap Needs Input'!C140","v":0},{"$f":"+'Cap Needs Input'!G166","v":""},{"$f":"IF(C45>=$AC49,$AF49,0)","v":0},0,{"$f":"IF(OR(E45=$AC49,E45=$AC49+$AG49,E45=$AC49+$AG49*2,E45=$AC49+$AG49*3),$AF49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C49:W49)","v":0},{"$f":"+'Cap Needs Input'!J140","v":0},{"$f":"+'Cap Needs Input'!I140","v":0},{"$f":"+Z49+Y49","v":0},{"$f":"IF('Cap Needs Input'!C166='Cap Needs Input'!$Q$2,'20 Year Detail'!$C45,AA49)","v":0},{"$f":"+AB49","v":0},{"$f":"+'Cap Needs Input'!A166","v":0},{"$f":"+'Cap Needs Input'!J166","v":0},{"$f":"+AE49*AD49","v":0},{"$f":"+'Cap Needs Input'!K166","v":0},null,{"$f":"'Cap Needs Input'!E166","v":""},{"$f":"'Cap Needs Input'!C166","v":""},"N/A",null,null,null,null,"Landscaping and Grounds 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landscaping and Grounds 2"]
[{"$f":"SUM(A47:A50)","v":0},{"$f":"+A43","v":"Ranges"},{"$f":"SUM(C47:C50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C51:W51)","v":0},null,null,null,null,null,{"$f":"SUM(AD47:AD50)","v":0},{"$f":"+AF51/AD51","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF47:AF50)","v":0},null,null,null,null,null,null,null,null,null,"Land and Grounds: Irrigation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parking and Driveways"]
[{"$f":"+'Cap Needs Input'!A168","v":"Range Hoods"},null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Walks/Stairs and Patios/Balconies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevators"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C55","v":0},{"$f":"+D55+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,null,null,null,null,null,null,null,"Other 1"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"Other 2"]
[{"$f":"+'Cap Needs Input'!C171","v":0},{"$f":"+'Cap Needs Input'!G197","v":""},{"$f":"IF(C55>=$AC57,$AF57,0)","v":0},0,{"$f":"IF(OR(E55=$AC57,E55=$AC57+$AG57,E55=$AC57+$AG57*2,E55=$AC57+$AG57*3),$AF57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C57:W57)","v":0},{"$f":"+'Cap Needs Input'!J171","v":0},{"$f":"+'Cap Needs Input'!I171","v":0},{"$f":"+Z57+Y57","v":0},{"$f":"IF('Cap Needs Input'!C197='Cap Needs Input'!$Q$2,'20 Year Detail'!$C55,AA57)","v":0},{"$f":"+AB57","v":0},{"$f":"+'Cap Needs Input'!A197","v":0},{"$f":"+'Cap Needs Input'!J197","v":0},{"$f":"+AE57*AD57","v":0},{"$f":"+'Cap Needs Input'!K197","v":0},null,{"$f":"'Cap Needs Input'!E197","v":""},{"$f":"'Cap Needs Input'!C197","v":""},{"$f":"IF('Cap Needs Input'!K171=\"Replace\",1,0)","v":0},null,null,null,null,"Other 3"]
[{"$f":"+'Cap Needs Input'!C172","v":0},{"$f":"+'Cap Needs Input'!G198","v":""},{"$f":"IF(C55>=$AC58,$AF58,0)","v":0},0,{"$f":"IF(OR(E55=$AC58,E55=$AC58+$AG58,E55=$AC58+$AG58*2,E55=$AC58+$AG58*3),$AF58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C58:W58)","v":0},{"$f":"+'Cap Needs Input'!J172","v":0},{"$f":"+'Cap Needs Input'!I172","v":0},{"$f":"+Z58+Y58","v":0},{"$f":"IF('Cap Needs Input'!C198='Cap Needs Input'!$Q$2,'20 Year Detail'!$C55,AA58)","v":0},{"$f":"+AB58","v":0},{"$f":"+'Cap Needs Input'!A198","v":0},{"$f":"+'Cap Needs Input'!J198","v":0},{"$f":"+AE58*AD58","v":0},{"$f":"+'Cap Needs Input'!K198","v":0},null,{"$f":"'Cap Needs Input'!E198","v":""},{"$f":"'Cap Needs Input'!C198","v":""},{"$f":"IF('Cap Needs Input'!K172=\"Replace\",1,0)","v":0},null,null,null,null,"Other 4"]
[{"$f":"+'Cap Needs Input'!C173","v":0},{"$f":"+'Cap Needs Input'!G199","v":""},{"$f":"IF(C55>=$AC59,$AF59,0)","v":0},0,{"$f":"IF(OR(E55=$AC59,E55=$AC59+$AG59,E55=$AC59+$AG59*2,E55=$AC59+$AG59*3),$AF59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C59:W59)","v":0},{"$f":"+'Cap Needs Input'!J173","v":0},{"$f":"+'Cap Needs Input'!I173","v":0},{"$f":"+Z59+Y59","v":0},{"$f":"IF('Cap Needs Input'!C199='Cap Needs Input'!$Q$2,'20 Year Detail'!$C55,AA59)","v":0},{"$f":"+AB59","v":0},{"$f":"+'Cap Needs Input'!A199","v":0},{"$f":"+'Cap Needs Input'!J199","v":0},{"$f":"+AE59*AD59","v":0},{"$f":"+'Cap Needs Input'!K199","v":0},null,{"$f":"'Cap Needs Input'!E199","v":""},{"$f":"'Cap Needs Input'!C199","v":""},{"$f":"IF('Cap Needs Input'!K173=\"Replace\",1,0)","v":0},null,null,null,null,"Other 5"]
[null,null,{"$f":"IF(OR(AND(C57=0,AK57=1),AND(C58=0,AK58=1),AND(C59=0,AK59=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 6"]
[{"$f":"SUM(A57:A60)","v":0},{"$f":"+A53","v":"Range Hoods"},{"$f":"SUM(C57:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C61:W61)","v":0},null,null,null,null,null,{"$f":"SUM(AD57:AD60)","v":0},{"$f":"+AF61/AD61","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF57:AF60)","v":0},null,null,null,null,null,null,null,null,null,"Other 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 8"]
[{"$f":"'Cap Needs Input'!A201","v":"Dishwashers"},null,"Comment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 10"]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C65","v":0},{"$f":"+D65+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components",null,null,null,null,null,null,null,null,null,null,null,"Other 11"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL",null,null,null,null,null,null,null,null,"Other 12"]
[{"$f":"+'Cap Needs Input'!C204","v":0},{"$f":"+'Cap Needs Input'!G230","v":""},{"$f":"IF(C65>=$AC67,$AF67,0)","v":0},0,{"$f":"IF(OR(E65=$AC67,E65=$AC67+$AG67,E65=$AC67+$AG67*2,E65=$AC67+$AG67*3),$AF67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C67:W67)","v":0},{"$f":"+'Cap Needs Input'!J204","v":0},{"$f":"+'Cap Needs Input'!I204","v":0},{"$f":"+Z67+Y67","v":0},{"$f":"IF('Cap Needs Input'!C230='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C65,AA67)","v":0},{"$f":"+AB67","v":0},{"$f":"+'Cap Needs Input'!A230","v":0},{"$f":"+'Cap Needs Input'!J230","v":0},{"$f":"+AE67*AD67","v":0},{"$f":"+'Cap Needs Input'!K230","v":0},null,{"$f":"'Cap Needs Input'!E230","v":""},{"$f":"'Cap Needs Input'!C230","v":""},{"$f":"IF('Cap Needs Input'!K204=\"Replace\",1,0)","v":0},null,null,null,null,"Other 13"]
[{"$f":"+'Cap Needs Input'!C205","v":0},{"$f":"+'Cap Needs Input'!G231","v":""},{"$f":"IF(C65>=$AC68,$AF68,0)","v":0},0,{"$f":"IF(OR(E65=$AC68,E65=$AC68+$AG68,E65=$AC68+$AG68*2,E65=$AC68+$AG68*3),$AF68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C68:W68)","v":0},{"$f":"+'Cap Needs Input'!J205","v":0},{"$f":"+'Cap Needs Input'!I205","v":0},{"$f":"+Z68+Y68","v":0},{"$f":"IF('Cap Needs Input'!C231='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C65,AA68)","v":0},{"$f":"+AB68","v":0},{"$f":"+'Cap Needs Input'!A231","v":0},{"$f":"+'Cap Needs Input'!J231","v":0},{"$f":"+AE68*AD68","v":0},{"$f":"+'Cap Needs Input'!K231","v":0},null,{"$f":"'Cap Needs Input'!E231","v":""},{"$f":"'Cap Needs Input'!C231","v":""},{"$f":"IF('Cap Needs Input'!K205=\"Replace\",1,0)","v":0},null,null,null,null,"Other 14"]
[{"$f":"+'Cap Needs Input'!C206","v":0},{"$f":"+'Cap Needs Input'!G232","v":""},{"$f":"IF(C65>=$AC69,$AF69,0)","v":0},0,{"$f":"IF(OR(E65=$AC69,E65=$AC69+$AG69,E65=$AC69+$AG69*2,E65=$AC69+$AG69*3),$AF69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C69:W69)","v":0},{"$f":"+'Cap Needs Input'!J206","v":0},{"$f":"+'Cap Needs Input'!I206","v":0},{"$f":"+Z69+Y69","v":0},{"$f":"IF('Cap Needs Input'!C232='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C65,AA69)","v":0},{"$f":"+AB69","v":0},{"$f":"+'Cap Needs Input'!A232","v":0},{"$f":"+'Cap Needs Input'!J232","v":0},{"$f":"+AE69*AD69","v":0},{"$f":"+'Cap Needs Input'!K232","v":0},null,{"$f":"'Cap Needs Input'!E232","v":""},{"$f":"'Cap Needs Input'!C232","v":""},{"$f":"IF('Cap Needs Input'!K206=\"Replace\",1,0)","v":0},null,null,null,null,"Other 15"]
[null,null,{"$f":"IF(OR(AND(C67=0,AK67=1),AND(C68=0,AK68=1),AND(C69=0,AK69=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other 16"]
[{"$f":"SUM(A67:A70)","v":0},{"$f":"+A63","v":"Dishwashers"},{"$f":"SUM(C67:C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C71:W71)","v":0},null,null,null,null,null,{"$f":"SUM(AD67:AD70)","v":0},{"$f":"+AF71/AD71","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF67:AF70)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A234","v":"Other Appliances"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C75","v":0},{"$f":"+D75+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C237","v":0},{"$f":"+'Cap Needs Input'!G263","v":""},{"$f":"IF(C75>=$AC77,$AF77,0)","v":0},0,{"$f":"IF(OR(E75=$AC77,E75=$AC77+$AG77,E75=$AC77+$AG77*2,E75=$AC77+$AG77*3),$AF77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C77:W77)","v":0},{"$f":"+'Cap Needs Input'!J237","v":0},{"$f":"+'Cap Needs Input'!I237","v":0},{"$f":"+Z77+Y77","v":0},{"$f":"IF('Cap Needs Input'!C263='Cap Needs Input'!$Q$2,'20 Year Detail'!$C75,AA77)","v":0},{"$f":"+AB77","v":0},{"$f":"+'Cap Needs Input'!A263","v":0},{"$f":"+'Cap Needs Input'!J263","v":0},{"$f":"+AE77*AD77","v":0},{"$f":"+'Cap Needs Input'!K263","v":0},null,{"$f":"'Cap Needs Input'!E263","v":""},{"$f":"'Cap Needs Input'!C263","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C238","v":0},{"$f":"+'Cap Needs Input'!G264","v":""},{"$f":"IF(C75>=$AC78,$AF78,0)","v":0},0,{"$f":"IF(OR(E75=$AC78,E75=$AC78+$AG78,E75=$AC78+$AG78*2,E75=$AC78+$AG78*3),$AF78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C78:W78)","v":0},{"$f":"+'Cap Needs Input'!J238","v":0},{"$f":"+'Cap Needs Input'!I238","v":0},{"$f":"+Z78+Y78","v":0},{"$f":"IF('Cap Needs Input'!C264='Cap Needs Input'!$Q$2,'20 Year Detail'!$C75,AA78)","v":0},{"$f":"+AB78","v":0},{"$f":"+'Cap Needs Input'!A264","v":0},{"$f":"+'Cap Needs Input'!J264","v":0},{"$f":"+AE78*AD78","v":0},{"$f":"+'Cap Needs Input'!K264","v":0},null,{"$f":"'Cap Needs Input'!E264","v":""},{"$f":"'Cap Needs Input'!C264","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C239","v":0},{"$f":"+'Cap Needs Input'!G265","v":""},{"$f":"IF(C75>=$AC79,$AF79,0)","v":0},0,{"$f":"IF(OR(E75=$AC79,E75=$AC79+$AG79,E75=$AC79+$AG79*2,E75=$AC79+$AG79*3),$AF79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C79:W79)","v":0},{"$f":"+'Cap Needs Input'!J239","v":0},{"$f":"+'Cap Needs Input'!I239","v":0},{"$f":"+Z79+Y79","v":0},{"$f":"IF('Cap Needs Input'!C265='Cap Needs Input'!$Q$2,'20 Year Detail'!$C75,AA79)","v":0},{"$f":"+AB79","v":0},{"$f":"+'Cap Needs Input'!A265","v":0},{"$f":"+'Cap Needs Input'!J265","v":0},{"$f":"+AE79*AD79","v":0},{"$f":"+'Cap Needs Input'!K265","v":0},null,{"$f":"'Cap Needs Input'!E265","v":""},{"$f":"'Cap Needs Input'!C265","v":""},"N/A"]
[]
[{"$f":"SUM(A77:A80)","v":0},{"$f":"+A73","v":"Other Appliances"},{"$f":"SUM(C77:C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C81:W81)","v":0},null,null,null,null,null,{"$f":"SUM(AD77:AD80)","v":0},{"$f":"+AF81/AD81","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF77:AF80)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A267","v":"Kitchen Cabinets"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C85","v":0},{"$f":"+D85+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C270","v":0},{"$f":"+'Cap Needs Input'!G296","v":""},{"$f":"IF(C85>=$AC87,$AF87,0)","v":0},0,{"$f":"IF(OR(E85=$AC87,E85=$AC87+$AG87,E85=$AC87+$AG87*2,E85=$AC87+$AG87*3),$AF87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C87:W87)","v":0},{"$f":"+'Cap Needs Input'!J270","v":0},{"$f":"+'Cap Needs Input'!I270","v":0},{"$f":"+Z87+Y87","v":0},{"$f":"IF('Cap Needs Input'!C296='Cap Needs Input'!$Q$2,'20 Year Detail'!$C85,AA87)","v":0},{"$f":"+AB87","v":0},{"$f":"+'Cap Needs Input'!A296","v":0},{"$f":"+'Cap Needs Input'!J296","v":0},{"$f":"+AE87*AD87","v":0},{"$f":"+'Cap Needs Input'!K296","v":0},null,{"$f":"'Cap Needs Input'!E296","v":""},{"$f":"'Cap Needs Input'!C296","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C271","v":0},{"$f":"+'Cap Needs Input'!G297","v":""},{"$f":"IF(C85>=$AC88,$AF88,0)","v":0},0,{"$f":"IF(OR(E85=$AC88,E85=$AC88+$AG88,E85=$AC88+$AG88*2,E85=$AC88+$AG88*3),$AF88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C88:W88)","v":0},{"$f":"+'Cap Needs Input'!J271","v":0},{"$f":"+'Cap Needs Input'!I271","v":0},{"$f":"+Z88+Y88","v":0},{"$f":"IF('Cap Needs Input'!C297='Cap Needs Input'!$Q$2,'20 Year Detail'!$C85,AA88)","v":0},{"$f":"+AB88","v":0},{"$f":"+'Cap Needs Input'!A297","v":0},{"$f":"+'Cap Needs Input'!J297","v":0},{"$f":"+AE88*AD88","v":0},{"$f":"+'Cap Needs Input'!K297","v":0},null,{"$f":"'Cap Needs Input'!E297","v":""},{"$f":"'Cap Needs Input'!C297","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C272","v":0},{"$f":"+'Cap Needs Input'!G298","v":""},{"$f":"IF(C85>=$AC89,$AF89,0)","v":0},0,{"$f":"IF(OR(E85=$AC89,E85=$AC89+$AG89,E85=$AC89+$AG89*2,E85=$AC89+$AG89*3),$AF89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C89:W89)","v":0},{"$f":"+'Cap Needs Input'!J272","v":0},{"$f":"+'Cap Needs Input'!I272","v":0},{"$f":"+Z89+Y89","v":0},{"$f":"IF('Cap Needs Input'!C298='Cap Needs Input'!$Q$2,'20 Year Detail'!$C85,AA89)","v":0},{"$f":"+AB89","v":0},{"$f":"+'Cap Needs Input'!A298","v":0},{"$f":"+'Cap Needs Input'!J298","v":0},{"$f":"+AE89*AD89","v":0},{"$f":"+'Cap Needs Input'!K298","v":0},null,{"$f":"'Cap Needs Input'!E298","v":""},{"$f":"'Cap Needs Input'!C298","v":""},"N/A"]
[]
[{"$f":"SUM(A87:A90)","v":0},{"$f":"+A83","v":"Kitchen Cabinets"},{"$f":"SUM(C87:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C91:W91)","v":0},null,null,null,null,null,{"$f":"SUM(AD87:AD90)","v":0},{"$f":"+AF91/AD91","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF87:AF90)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A300","v":"Kitchen Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C95","v":0},{"$f":"+D95+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C303","v":0},{"$f":"+'Cap Needs Input'!G329","v":""},{"$f":"IF(C95>=$AC97,$AF97,0)","v":0},0,{"$f":"IF(OR(E95=$AC97,E95=$AC97+$AG97,E95=$AC97+$AG97*2,E95=$AC97+$AG97*3),$AF97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C97:W97)","v":0},{"$f":"+'Cap Needs Input'!J303","v":0},{"$f":"+'Cap Needs Input'!I303","v":0},{"$f":"+Z97+Y97","v":0},{"$f":"IF('Cap Needs Input'!C329='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C95,AA97)","v":0},{"$f":"+AB97","v":0},{"$f":"+'Cap Needs Input'!A329","v":0},{"$f":"+'Cap Needs Input'!J329","v":0},{"$f":"+AE97*AD97","v":0},{"$f":"+'Cap Needs Input'!K329","v":0},null,{"$f":"'Cap Needs Input'!E329","v":""},{"$f":"'Cap Needs Input'!C329","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C304","v":0},{"$f":"+'Cap Needs Input'!G330","v":""},{"$f":"IF(C95>=$AC98,$AF98,0)","v":0},0,{"$f":"IF(OR(E95=$AC98,E95=$AC98+$AG98,E95=$AC98+$AG98*2,E95=$AC98+$AG98*3),$AF98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C98:W98)","v":0},{"$f":"+'Cap Needs Input'!J304","v":0},{"$f":"+'Cap Needs Input'!I304","v":0},{"$f":"+Z98+Y98","v":0},{"$f":"IF('Cap Needs Input'!C330='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C95,AA98)","v":0},{"$f":"+AB98","v":0},{"$f":"+'Cap Needs Input'!A330","v":0},{"$f":"+'Cap Needs Input'!J330","v":0},{"$f":"+AE98*AD98","v":0},{"$f":"+'Cap Needs Input'!K330","v":0},null,{"$f":"'Cap Needs Input'!E330","v":""},{"$f":"'Cap Needs Input'!C330","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C305","v":0},{"$f":"+'Cap Needs Input'!G331","v":""},{"$f":"IF(C95>=$AC99,$AF99,0)","v":0},0,{"$f":"IF(OR(E95=$AC99,E95=$AC99+$AG99,E95=$AC99+$AG99*2,E95=$AC99+$AG99*3),$AF99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C99:W99)","v":0},{"$f":"+'Cap Needs Input'!J305","v":0},{"$f":"+'Cap Needs Input'!I305","v":0},0,{"$f":"IF('Cap Needs Input'!C331='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C95,AA99)","v":0},{"$f":"+AB99","v":0},{"$f":"+'Cap Needs Input'!A331","v":0},{"$f":"+'Cap Needs Input'!J331","v":0},{"$f":"+AE99*AD99","v":0},{"$f":"+'Cap Needs Input'!K331","v":0},null,{"$f":"'Cap Needs Input'!E331","v":""},{"$f":"'Cap Needs Input'!C331","v":""},"N/A"]
[]
[{"$f":"SUM(A97:A100)","v":0},{"$f":"+A93","v":"Kitchen Counter Tops, Sinks"},{"$f":"SUM(C97:C100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C101:W101)","v":0},null,null,null,null,null,{"$f":"SUM(AD97:AD100)","v":0},{"$f":"+AF101/AD101","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF97:AF100)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A333","v":"Bathroom Vanities"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C105","v":0},{"$f":"+D105+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C336","v":0},{"$f":"+'Cap Needs Input'!G362","v":""},{"$f":"IF(C105>=$AC107,$AF107,0)","v":0},0,{"$f":"IF(OR(E105=$AC107,E105=$AC107+$AG107,E105=$AC107+$AG107*2,E105=$AC107+$AG107*3),$AF107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C107:W107)","v":0},{"$f":"+'Cap Needs Input'!J336","v":0},{"$f":"+'Cap Needs Input'!I336","v":0},{"$f":"+Z107+Y107","v":0},{"$f":"IF('Cap Needs Input'!C362='Cap Needs Input'!$Q$2,'20 Year Detail'!$C105,AA107)","v":0},{"$f":"+AB107","v":0},{"$f":"+'Cap Needs Input'!A362","v":0},{"$f":"+'Cap Needs Input'!J362","v":0},{"$f":"+AE107*AD107","v":0},{"$f":"+'Cap Needs Input'!K362","v":0},null,{"$f":"'Cap Needs Input'!E362","v":""},{"$f":"'Cap Needs Input'!C362","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C337","v":0},{"$f":"+'Cap Needs Input'!G363","v":""},{"$f":"IF(C105>=$AC108,$AF108,0)","v":0},0,{"$f":"IF(OR(E105=$AC108,E105=$AC108+$AG108,E105=$AC108+$AG108*2,E105=$AC108+$AG108*3),$AF108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C108:W108)","v":0},{"$f":"+'Cap Needs Input'!J337","v":0},{"$f":"+'Cap Needs Input'!I337","v":0},{"$f":"+Z108+Y108","v":0},{"$f":"IF('Cap Needs Input'!C363='Cap Needs Input'!$Q$2,'20 Year Detail'!$C105,AA108)","v":0},{"$f":"+AB108","v":0},{"$f":"+'Cap Needs Input'!A363","v":0},{"$f":"+'Cap Needs Input'!J363","v":0},{"$f":"+AE108*AD108","v":0},{"$f":"+'Cap Needs Input'!K363","v":0},null,{"$f":"'Cap Needs Input'!E363","v":""},{"$f":"'Cap Needs Input'!C363","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C338","v":0},{"$f":"+'Cap Needs Input'!G364","v":""},{"$f":"IF(C105>=$AC109,$AF109,0)","v":0},0,{"$f":"IF(OR(E105=$AC109,E105=$AC109+$AG109,E105=$AC109+$AG109*2,E105=$AC109+$AG109*3),$AF109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C109:W109)","v":0},{"$f":"+'Cap Needs Input'!J338","v":0},{"$f":"+'Cap Needs Input'!I338","v":0},{"$f":"+Z109+Y109","v":0},{"$f":"IF('Cap Needs Input'!C364='Cap Needs Input'!$Q$2,'20 Year Detail'!$C105,AA109)","v":0},{"$f":"+AB109","v":0},{"$f":"+'Cap Needs Input'!A364","v":0},{"$f":"+'Cap Needs Input'!J364","v":0},{"$f":"+AE109*AD109","v":0},{"$f":"+'Cap Needs Input'!K364","v":0},null,{"$f":"'Cap Needs Input'!E364","v":""},{"$f":"'Cap Needs Input'!C364","v":""},"N/A"]
[]
[{"$f":"SUM(A107:A110)","v":0},{"$f":"+A103","v":"Bathroom Vanities"},{"$f":"SUM(C107:C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C111:W111)","v":0},null,null,null,null,null,{"$f":"SUM(AD107:AD110)","v":0},{"$f":"+AF111/AD111","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF107:AF110)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A366","v":"Bathroom Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C115","v":0},{"$f":"+D115+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C369","v":0},{"$f":"+'Cap Needs Input'!G395","v":""},{"$f":"IF(C115>=$AC117,$AF117,0)","v":0},0,{"$f":"IF(OR(E115=$AC117,E115=$AC117+$AG117,E115=$AC117+$AG117*2,E115=$AC117+$AG117*3),$AF117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C117:W117)","v":0},{"$f":"+'Cap Needs Input'!J369","v":0},{"$f":"+'Cap Needs Input'!I369","v":0},{"$f":"+Z117+Y117","v":0},{"$f":"IF('Cap Needs Input'!C395='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C115,AA117)","v":0},{"$f":"+AB117","v":0},{"$f":"+'Cap Needs Input'!A395","v":0},{"$f":"+'Cap Needs Input'!J395","v":0},{"$f":"+AE117*AD117","v":0},{"$f":"+'Cap Needs Input'!K395","v":0},null,{"$f":"'Cap Needs Input'!E395","v":""},{"$f":"'Cap Needs Input'!C395","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C370","v":0},{"$f":"+'Cap Needs Input'!G396","v":""},{"$f":"IF(C115>=$AC118,$AF118,0)","v":0},0,{"$f":"IF(OR(E115=$AC118,E115=$AC118+$AG118,E115=$AC118+$AG118*2,E115=$AC118+$AG118*3),$AF118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C118:W118)","v":0},{"$f":"+'Cap Needs Input'!J370","v":0},{"$f":"+'Cap Needs Input'!I370","v":0},{"$f":"+Z118+Y118","v":0},{"$f":"IF('Cap Needs Input'!C396='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C115,AA118)","v":0},{"$f":"+AB118","v":0},{"$f":"+'Cap Needs Input'!A396","v":0},{"$f":"+'Cap Needs Input'!J396","v":0},{"$f":"+AE118*AD118","v":0},{"$f":"+'Cap Needs Input'!K396","v":0},null,{"$f":"'Cap Needs Input'!E396","v":""},{"$f":"'Cap Needs Input'!C396","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C371","v":0},{"$f":"+'Cap Needs Input'!G397","v":""},{"$f":"IF(C115>=$AC119,$AF119,0)","v":0},0,{"$f":"IF(OR(E115=$AC119,E115=$AC119+$AG119,E115=$AC119+$AG119*2,E115=$AC119+$AG119*3),$AF119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C119:W119)","v":0},{"$f":"+'Cap Needs Input'!J371","v":0},{"$f":"+'Cap Needs Input'!I371","v":0},{"$f":"+Z119+Y119","v":0},{"$f":"IF('Cap Needs Input'!C397='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C115,AA119)","v":0},{"$f":"+AB119","v":0},{"$f":"+'Cap Needs Input'!A397","v":0},{"$f":"+'Cap Needs Input'!J397","v":0},{"$f":"+AE119*AD119","v":0},{"$f":"+'Cap Needs Input'!K397","v":0},null,{"$f":"'Cap Needs Input'!E397","v":""},{"$f":"'Cap Needs Input'!C397","v":""},"N/A"]
[]
[{"$f":"SUM(A117:A120)","v":0},{"$f":"+A113","v":"Bathroom Counter Tops, Sinks"},{"$f":"SUM(C117:C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C121:W121)","v":0},null,null,null,null,null,{"$f":"SUM(AD117:AD120)","v":0},{"$f":"+AF121/AD121","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF117:AF120)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A399","v":"Bathroom Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C125","v":0},{"$f":"+D125+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C402","v":0},{"$f":"+'Cap Needs Input'!G428","v":""},{"$f":"IF(C125>=$AC127,$AF127,0)","v":0},0,{"$f":"IF(OR(E125=$AC127,E125=$AC127+$AG127,E125=$AC127+$AG127*2,E125=$AC127+$AG127*3),$AF127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C127:W127)","v":0},{"$f":"+'Cap Needs Input'!J402","v":0},{"$f":"+'Cap Needs Input'!I402","v":0},{"$f":"+Z127+Y127","v":0},{"$f":"IF('Cap Needs Input'!C428='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C125,AA127)","v":0},{"$f":"+AB127","v":0},{"$f":"+'Cap Needs Input'!A428","v":0},{"$f":"+'Cap Needs Input'!J428","v":0},{"$f":"+AE127*AD127","v":0},{"$f":"+'Cap Needs Input'!K428","v":0},null,{"$f":"'Cap Needs Input'!E428","v":""},{"$f":"'Cap Needs Input'!C428","v":""},{"$f":"IF('Cap Needs Input'!K402=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C403","v":0},{"$f":"+'Cap Needs Input'!G429","v":""},{"$f":"IF(C125>=$AC128,$AF128,0)","v":0},0,{"$f":"IF(OR(E125=$AC128,E125=$AC128+$AG128,E125=$AC128+$AG128*2,E125=$AC128+$AG128*3),$AF128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C128:W128)","v":0},{"$f":"+'Cap Needs Input'!J403","v":0},{"$f":"+'Cap Needs Input'!I403","v":0},{"$f":"+Z128+Y128","v":0},{"$f":"IF('Cap Needs Input'!C429='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C125,AA128)","v":0},{"$f":"+AB128","v":0},{"$f":"+'Cap Needs Input'!A429","v":0},{"$f":"+'Cap Needs Input'!J429","v":0},{"$f":"+AE128*AD128","v":0},{"$f":"+'Cap Needs Input'!K429","v":0},null,{"$f":"'Cap Needs Input'!E429","v":""},{"$f":"'Cap Needs Input'!C429","v":""},{"$f":"IF('Cap Needs Input'!K403=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C404","v":0},{"$f":"+'Cap Needs Input'!G430","v":""},{"$f":"IF(C125>=$AC129,$AF129,0)","v":0},0,{"$f":"IF(OR(E125=$AC129,E125=$AC129+$AG129,E125=$AC129+$AG129*2,E125=$AC129+$AG129*3),$AF129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C129:W129)","v":0},{"$f":"+'Cap Needs Input'!J404","v":0},{"$f":"+'Cap Needs Input'!I404","v":0},{"$f":"+Z129+Y129","v":0},{"$f":"IF('Cap Needs Input'!C430='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C125,AA129)","v":0},{"$f":"+AB129","v":0},{"$f":"+'Cap Needs Input'!A430","v":0},{"$f":"+'Cap Needs Input'!J430","v":0},{"$f":"+AE129*AD129","v":0},{"$f":"+'Cap Needs Input'!K430","v":0},null,{"$f":"'Cap Needs Input'!E430","v":""},{"$f":"'Cap Needs Input'!C430","v":""},{"$f":"IF('Cap Needs Input'!K404=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C127=0,AK127=1),AND(C128=0,AK128=1),AND(C129=0,AK129=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A127:A130)","v":0},{"$f":"+A123","v":"Bathroom Exhaust Fans"},{"$f":"SUM(C127:C130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C131:W131)","v":0},null,null,null,null,null,{"$f":"SUM(AD127:AD130)","v":0},{"$f":"+AF131/AD131","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF127:AF130)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A432","v":"Water Savers: low flow faucet aerators"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C135","v":0},{"$f":"+D135+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C435","v":0},{"$f":"+'Cap Needs Input'!G461","v":""},{"$f":"IF(C135>=$AC137,$AF137,0)","v":0},0,{"$f":"IF(OR(E135=$AC137,E135=$AC137+$AG137,E135=$AC137+$AG137*2,E135=$AC137+$AG137*3),$AF137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C137:W137)","v":0},{"$f":"+'Cap Needs Input'!J435","v":0},{"$f":"+'Cap Needs Input'!I435","v":0},{"$f":"+Z137+Y137","v":0},{"$f":"IF('Cap Needs Input'!C461='Cap Needs Input'!$Q$2,'20 Year Detail'!$C135,AA137)","v":0},{"$f":"+AB137","v":0},{"$f":"+'Cap Needs Input'!A461","v":0},{"$f":"+'Cap Needs Input'!J461","v":0},{"$f":"+AE137*AD137","v":0},{"$f":"+'Cap Needs Input'!K461","v":0},null,{"$f":"'Cap Needs Input'!E461","v":""},{"$f":"'Cap Needs Input'!C461","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C436","v":0},{"$f":"+'Cap Needs Input'!G462","v":""},{"$f":"IF(C135>=$AC138,$AF138,0)","v":0},0,{"$f":"IF(OR(E135=$AC138,E135=$AC138+$AG138,E135=$AC138+$AG138*2,E135=$AC138+$AG138*3),$AF138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C138:W138)","v":0},{"$f":"+'Cap Needs Input'!J436","v":0},{"$f":"+'Cap Needs Input'!I436","v":0},{"$f":"+Z138+Y138","v":0},{"$f":"IF('Cap Needs Input'!C462='Cap Needs Input'!$Q$2,'20 Year Detail'!$C135,AA138)","v":0},{"$f":"+AB138","v":0},{"$f":"+'Cap Needs Input'!A462","v":0},{"$f":"+'Cap Needs Input'!J462","v":0},{"$f":"+AE138*AD138","v":0},{"$f":"+'Cap Needs Input'!K462","v":0},null,{"$f":"'Cap Needs Input'!E462","v":""},{"$f":"'Cap Needs Input'!C462","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C437","v":0},{"$f":"+'Cap Needs Input'!G463","v":""},{"$f":"IF(C135>=$AC139,$AF139,0)","v":0},0,{"$f":"IF(OR(E135=$AC139,E135=$AC139+$AG139,E135=$AC139+$AG139*2,E135=$AC139+$AG139*3),$AF139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C139:W139)","v":0},{"$f":"+'Cap Needs Input'!J437","v":0},{"$f":"+'Cap Needs Input'!I437","v":0},{"$f":"+Z139+Y139","v":0},{"$f":"IF('Cap Needs Input'!C463='Cap Needs Input'!$Q$2,'20 Year Detail'!$C135,AA139)","v":0},{"$f":"+AB139","v":0},{"$f":"+'Cap Needs Input'!A463","v":0},{"$f":"+'Cap Needs Input'!J463","v":0},{"$f":"+AE139*AD139","v":0},{"$f":"+'Cap Needs Input'!K463","v":0},null,{"$f":"'Cap Needs Input'!E463","v":""},{"$f":"'Cap Needs Input'!C463","v":""},"N/A"]
[]
[{"$f":"SUM(A137:A140)","v":0},{"$f":"+A133","v":"Water Savers: low flow faucet aerators"},{"$f":"SUM(C137:C140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C141:W141)","v":0},null,null,null,null,null,{"$f":"SUM(AD137:AD140)","v":0},{"$f":"+AF141/AD141","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF137:AF140)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A465","v":"Water Savers: low flow shower heads"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C145","v":0},{"$f":"+D145+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C468","v":0},{"$f":"+'Cap Needs Input'!G494","v":""},{"$f":"IF(C145>=$AC147,$AF147,0)","v":0},0,{"$f":"IF(OR(E145=$AC147,E145=$AC147+$AG147,E145=$AC147+$AG147*2,E145=$AC147+$AG147*3),$AF147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C147:W147)","v":0},{"$f":"+'Cap Needs Input'!J468","v":0},{"$f":"+'Cap Needs Input'!I468","v":0},{"$f":"+Z147+Y147","v":0},{"$f":"IF('Cap Needs Input'!C494='Cap Needs Input'!$Q$2,'20 Year Detail'!$C145,AA147)","v":0},{"$f":"+AB147","v":0},{"$f":"+'Cap Needs Input'!A494","v":0},{"$f":"+'Cap Needs Input'!J494","v":0},{"$f":"+AE147*AD147","v":0},{"$f":"+'Cap Needs Input'!K494","v":0},null,{"$f":"'Cap Needs Input'!E494","v":""},{"$f":"'Cap Needs Input'!C494","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C469","v":0},{"$f":"+'Cap Needs Input'!G495","v":""},{"$f":"IF(C145>=$AC148,$AF148,0)","v":0},0,{"$f":"IF(OR(E145=$AC148,E145=$AC148+$AG148,E145=$AC148+$AG148*2,E145=$AC148+$AG148*3),$AF148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C148:W148)","v":0},{"$f":"+'Cap Needs Input'!J469","v":0},{"$f":"+'Cap Needs Input'!I469","v":0},{"$f":"+Z148+Y148","v":0},{"$f":"IF('Cap Needs Input'!C495='Cap Needs Input'!$Q$2,'20 Year Detail'!$C145,AA148)","v":0},{"$f":"+AB148","v":0},{"$f":"+'Cap Needs Input'!A495","v":0},{"$f":"+'Cap Needs Input'!J495","v":0},{"$f":"+AE148*AD148","v":0},{"$f":"+'Cap Needs Input'!K495","v":0},null,{"$f":"'Cap Needs Input'!E495","v":""},{"$f":"'Cap Needs Input'!C495","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C470","v":0},{"$f":"+'Cap Needs Input'!G496","v":""},{"$f":"IF(C145>=$AC149,$AF149,0)","v":0},0,{"$f":"IF(OR(E145=$AC149,E145=$AC149+$AG149,E145=$AC149+$AG149*2,E145=$AC149+$AG149*3),$AF149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C149:W149)","v":0},{"$f":"+'Cap Needs Input'!J470","v":0},{"$f":"+'Cap Needs Input'!I470","v":0},{"$f":"+Z149+Y149","v":0},{"$f":"IF('Cap Needs Input'!C496='Cap Needs Input'!$Q$2,'20 Year Detail'!$C145,AA149)","v":0},{"$f":"+AB149","v":0},{"$f":"+'Cap Needs Input'!A496","v":0},{"$f":"+'Cap Needs Input'!J496","v":0},{"$f":"+AE149*AD149","v":0},{"$f":"+'Cap Needs Input'!K496","v":0},null,{"$f":"'Cap Needs Input'!E496","v":""},{"$f":"'Cap Needs Input'!C496","v":""},"N/A"]
[]
[{"$f":"SUM(A147:A150)","v":0},{"$f":"+A143","v":"Water Savers: low flow shower heads"},{"$f":"SUM(C147:C150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C151:W151)","v":0},null,null,null,null,null,{"$f":"SUM(AD147:AD150)","v":0},{"$f":"+AF151/AD151","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF147:AF150)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A498","v":"Water Savers: low flow flush toilets"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C155","v":0},{"$f":"+D155+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C501","v":0},{"$f":"+'Cap Needs Input'!G527","v":""},{"$f":"IF(C155>=$AC157,$AF157,0)","v":0},0,{"$f":"IF(OR(E155=$AC157,E155=$AC157+$AG157,E155=$AC157+$AG157*2,E155=$AC157+$AG157*3),$AF157,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C157:W157)","v":0},{"$f":"+'Cap Needs Input'!J501","v":0},{"$f":"+'Cap Needs Input'!I501","v":0},{"$f":"+Z157+Y157","v":0},{"$f":"IF('Cap Needs Input'!C527='Cap Needs Input'!$Q$2,'20 Year Detail'!$C155,AA157)","v":0},{"$f":"+AB157","v":0},{"$f":"+'Cap Needs Input'!A527","v":0},{"$f":"+'Cap Needs Input'!J527","v":0},{"$f":"+AE157*AD157","v":0},{"$f":"+'Cap Needs Input'!K527","v":0},null,{"$f":"'Cap Needs Input'!E527","v":""},{"$f":"'Cap Needs Input'!C527","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C502","v":0},{"$f":"+'Cap Needs Input'!G528","v":""},{"$f":"IF(C155>=$AC158,$AF158,0)","v":0},0,{"$f":"IF(OR(E155=$AC158,E155=$AC158+$AG158,E155=$AC158+$AG158*2,E155=$AC158+$AG158*3),$AF158,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C158:W158)","v":0},{"$f":"+'Cap Needs Input'!J502","v":0},{"$f":"+'Cap Needs Input'!I502","v":0},{"$f":"+Z158+Y158","v":0},{"$f":"IF('Cap Needs Input'!C528='Cap Needs Input'!$Q$2,'20 Year Detail'!$C155,AA158)","v":0},{"$f":"+AB158","v":0},{"$f":"+'Cap Needs Input'!A528","v":0},{"$f":"+'Cap Needs Input'!J528","v":0},{"$f":"+AE158*AD158","v":0},{"$f":"+'Cap Needs Input'!K528","v":0},null,{"$f":"'Cap Needs Input'!E528","v":""},{"$f":"'Cap Needs Input'!C528","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C503","v":0},{"$f":"+'Cap Needs Input'!G529","v":""},{"$f":"IF(C155>=$AC159,$AF159,0)","v":0},0,{"$f":"IF(OR(E155=$AC159,E155=$AC159+$AG159,E155=$AC159+$AG159*2,E155=$AC159+$AG159*3),$AF159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C159:W159)","v":0},{"$f":"+'Cap Needs Input'!J503","v":0},{"$f":"+'Cap Needs Input'!I503","v":0},{"$f":"+Z159+Y159","v":0},{"$f":"IF('Cap Needs Input'!C529='Cap Needs Input'!$Q$2,'20 Year Detail'!$C155,AA159)","v":0},{"$f":"+AB159","v":0},{"$f":"+'Cap Needs Input'!A529","v":0},{"$f":"+'Cap Needs Input'!J529","v":0},{"$f":"+AE159*AD159","v":0},{"$f":"+'Cap Needs Input'!K529","v":0},null,{"$f":"'Cap Needs Input'!E529","v":""},{"$f":"'Cap Needs Input'!C529","v":""},"N/A"]
[]
[{"$f":"SUM(A157:A160)","v":0},{"$f":"+A153","v":"Water Savers: low flow flush toilets"},{"$f":"SUM(C157:C160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C161:W161)","v":0},null,null,null,null,null,{"$f":"SUM(AD157:AD160)","v":0},{"$f":"+AF161/AD161","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF157:AF160)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A531","v":"Other Bathroom Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C165","v":0},{"$f":"+D165+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C534","v":0},{"$f":"+'Cap Needs Input'!G560","v":""},{"$f":"IF(C165>=$AC167,$AF167,0)","v":0},0,{"$f":"IF(OR(E165=$AC167,E165=$AC167+$AG167,E165=$AC167+$AG167*2,E165=$AC167+$AG167*3),$AF167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C167:W167)","v":0},{"$f":"+'Cap Needs Input'!J534","v":0},{"$f":"+'Cap Needs Input'!I534","v":0},{"$f":"+Z167+Y167","v":0},{"$f":"IF('Cap Needs Input'!C560='Cap Needs Input'!$Q$2,'20 Year Detail'!$C165,AA167)","v":0},{"$f":"+AB167","v":0},{"$f":"+'Cap Needs Input'!A560","v":0},{"$f":"+'Cap Needs Input'!J560","v":0},{"$f":"+AE167*AD167","v":0},{"$f":"+'Cap Needs Input'!K560","v":0},null,{"$f":"'Cap Needs Input'!E560","v":""},{"$f":"'Cap Needs Input'!C560","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C535","v":0},{"$f":"+'Cap Needs Input'!G561","v":""},{"$f":"IF(C165>=$AC168,$AF168,0)","v":0},0,{"$f":"IF(OR(E165=$AC168,E165=$AC168+$AG168,E165=$AC168+$AG168*2,E165=$AC168+$AG168*3),$AF168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C168:W168)","v":0},{"$f":"+'Cap Needs Input'!J535","v":0},{"$f":"+'Cap Needs Input'!I535","v":0},{"$f":"+Z168+Y168","v":0},{"$f":"IF('Cap Needs Input'!C561='Cap Needs Input'!$Q$2,'20 Year Detail'!$C165,AA168)","v":0},{"$f":"+AB168","v":0},{"$f":"+'Cap Needs Input'!A561","v":0},{"$f":"+'Cap Needs Input'!J561","v":0},{"$f":"+AE168*AD168","v":0},{"$f":"+'Cap Needs Input'!K561","v":0},null,{"$f":"'Cap Needs Input'!E561","v":""},{"$f":"'Cap Needs Input'!C561","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C536","v":0},{"$f":"+'Cap Needs Input'!G562","v":""},{"$f":"IF(C165>=$AC169,$AF169,0)","v":0},0,{"$f":"IF(OR(E165=$AC169,E165=$AC169+$AG169,E165=$AC169+$AG169*2,E165=$AC169+$AG169*3),$AF169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C169:W169)","v":0},{"$f":"+'Cap Needs Input'!J536","v":0},{"$f":"+'Cap Needs Input'!I536","v":0},{"$f":"+Z169+Y169","v":0},{"$f":"IF('Cap Needs Input'!C562='Cap Needs Input'!$Q$2,'20 Year Detail'!$C165,AA169)","v":0},{"$f":"+AB169","v":0},{"$f":"+'Cap Needs Input'!A562","v":0},{"$f":"+'Cap Needs Input'!J562","v":0},{"$f":"+AE169*AD169","v":0},{"$f":"+'Cap Needs Input'!K562","v":0},null,{"$f":"'Cap Needs Input'!E562","v":""},{"$f":"'Cap Needs Input'!C562","v":""},"N/A"]
[]
[{"$f":"SUM(A167:A170)","v":0},{"$f":"+A163","v":"Other Bathroom Fixtures"},{"$f":"SUM(C167:C170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C171:W171)","v":0},null,null,null,null,null,{"$f":"SUM(AD167:AD170)","v":0},{"$f":"+AF171/AD171","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF167:AF170)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A564","v":"Ceiling Fans"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C175","v":0},{"$f":"+D175+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C567","v":0},{"$f":"+'Cap Needs Input'!G593","v":""},{"$f":"IF(C175>=$AC177,$AF177,0)","v":0},0,{"$f":"IF(OR(E175=$AC177,E175=$AC177+$AG177,E175=$AC177+$AG177*2,E175=$AC177+$AG177*3),$AF177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C177:W177)","v":0},{"$f":"+'Cap Needs Input'!J567","v":0},{"$f":"+'Cap Needs Input'!I567","v":0},{"$f":"+Z177+Y177","v":0},{"$f":"IF('Cap Needs Input'!C593='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C175,AA177)","v":0},{"$f":"+AB177","v":0},{"$f":"+'Cap Needs Input'!A593","v":0},{"$f":"+'Cap Needs Input'!J593","v":0},{"$f":"+AE177*AD177","v":0},{"$f":"+'Cap Needs Input'!K593","v":0},null,{"$f":"'Cap Needs Input'!E593","v":""},{"$f":"'Cap Needs Input'!C593","v":""},{"$f":"IF('Cap Needs Input'!K567=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C568","v":0},{"$f":"+'Cap Needs Input'!G594","v":""},{"$f":"IF(C175>=$AC178,$AF178,0)","v":0},0,{"$f":"IF(OR(E175=$AC178,E175=$AC178+$AG178,E175=$AC178+$AG178*2,E175=$AC178+$AG178*3),$AF178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C178:W178)","v":0},{"$f":"+'Cap Needs Input'!J568","v":0},{"$f":"+'Cap Needs Input'!I568","v":0},{"$f":"+Z178+Y178","v":0},{"$f":"IF('Cap Needs Input'!C594='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C175,AA178)","v":0},{"$f":"+AB178","v":0},{"$f":"+'Cap Needs Input'!A594","v":0},{"$f":"+'Cap Needs Input'!J594","v":0},{"$f":"+AE178*AD178","v":0},{"$f":"+'Cap Needs Input'!K594","v":0},null,{"$f":"'Cap Needs Input'!E594","v":""},{"$f":"'Cap Needs Input'!C594","v":""},{"$f":"IF('Cap Needs Input'!K568=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C569","v":0},{"$f":"+'Cap Needs Input'!G595","v":""},{"$f":"IF(C175>=$AC179,$AF179,0)","v":0},0,{"$f":"IF(OR(E175=$AC179,E175=$AC179+$AG179,E175=$AC179+$AG179*2,E175=$AC179+$AG179*3),$AF179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C179:W179)","v":0},{"$f":"+'Cap Needs Input'!J569","v":0},{"$f":"+'Cap Needs Input'!I569","v":0},{"$f":"+Z179+Y179","v":0},{"$f":"IF('Cap Needs Input'!C595='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C175,AA179)","v":0},{"$f":"+AB179","v":0},{"$f":"+'Cap Needs Input'!A595","v":0},{"$f":"+'Cap Needs Input'!J595","v":0},{"$f":"+AE179*AD179","v":0},{"$f":"+'Cap Needs Input'!K595","v":0},null,{"$f":"'Cap Needs Input'!E595","v":""},{"$f":"'Cap Needs Input'!C595","v":""},{"$f":"IF('Cap Needs Input'!K569=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C177=0,AK177=1),AND(C178=0,AK178=1),AND(C179=0,AK179=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A177:A180)","v":0},{"$f":"+A173","v":"Ceiling Fans"},{"$f":"SUM(C177:C180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C181:W181)","v":0},null,null,null,null,null,{"$f":"SUM(AD177:AD180)","v":0},{"$f":"+AF181/AD181","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF177:AF180)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A597","v":"HVAC 1: Heating Component, Interior"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C185","v":0},{"$f":"+D185+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C600","v":0},{"$f":"+'Cap Needs Input'!G626","v":""},{"$f":"IF(C185>=$AC187,$AF187,0)","v":0},0,{"$f":"IF(OR(E185=$AC187,E185=$AC187+$AG187,E185=$AC187+$AG187*2,E185=$AC187+$AG187*3),$AF187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C187:W187)","v":0},{"$f":"+'Cap Needs Input'!J600","v":0},{"$f":"+'Cap Needs Input'!I600","v":0},{"$f":"+Z187+Y187","v":0},{"$f":"IF('Cap Needs Input'!C626='Cap Needs Input'!$Q$2,'20 Year Detail'!$C185,AA187)","v":0},{"$f":"+AB187","v":0},{"$f":"+'Cap Needs Input'!A626","v":0},{"$f":"+'Cap Needs Input'!J626","v":0},{"$f":"+AE187*AD187","v":0},{"$f":"+'Cap Needs Input'!K626","v":0},null,{"$f":"'Cap Needs Input'!E626","v":""},{"$f":"'Cap Needs Input'!C626","v":""},{"$f":"IF('Cap Needs Input'!K600=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C601","v":0},{"$f":"+'Cap Needs Input'!G627","v":""},{"$f":"IF(C185>=$AC188,$AF188,0)","v":0},0,{"$f":"IF(OR(E185=$AC188,E185=$AC188+$AG188,E185=$AC188+$AG188*2,E185=$AC188+$AG188*3),$AF188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C188:W188)","v":0},{"$f":"+'Cap Needs Input'!J601","v":0},{"$f":"+'Cap Needs Input'!I601","v":0},{"$f":"+Z188+Y188","v":0},{"$f":"IF('Cap Needs Input'!C627='Cap Needs Input'!$Q$2,'20 Year Detail'!$C185,AA188)","v":0},{"$f":"+AB188","v":0},{"$f":"+'Cap Needs Input'!A627","v":0},{"$f":"+'Cap Needs Input'!J627","v":0},{"$f":"+AE188*AD188","v":0},{"$f":"+'Cap Needs Input'!K627","v":0},null,{"$f":"'Cap Needs Input'!E627","v":""},{"$f":"'Cap Needs Input'!C627","v":""},{"$f":"IF('Cap Needs Input'!K601=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C602","v":0},{"$f":"+'Cap Needs Input'!G628","v":""},{"$f":"IF(C185>=$AC189,$AF189,0)","v":0},0,{"$f":"IF(OR(E185=$AC189,E185=$AC189+$AG189,E185=$AC189+$AG189*2,E185=$AC189+$AG189*3),$AF189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C189:W189)","v":0},{"$f":"+'Cap Needs Input'!J602","v":0},{"$f":"+'Cap Needs Input'!I602","v":0},{"$f":"+Z189+Y189","v":0},{"$f":"IF('Cap Needs Input'!C628='Cap Needs Input'!$Q$2,'20 Year Detail'!$C185,AA189)","v":0},{"$f":"+AB189","v":0},{"$f":"+'Cap Needs Input'!A628","v":0},{"$f":"+'Cap Needs Input'!J628","v":0},{"$f":"+AE189*AD189","v":0},{"$f":"+'Cap Needs Input'!K628","v":0},null,{"$f":"'Cap Needs Input'!E628","v":""},{"$f":"'Cap Needs Input'!C628","v":""},{"$f":"IF('Cap Needs Input'!K602=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C187=0,AK187=1),AND(C188=0,AK188=1),AND(C189=0,AK189=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A187:A190)","v":0},{"$f":"+A183","v":"HVAC 1: Heating Component, Interior"},{"$f":"SUM(C187:C190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C191:W191)","v":0},null,null,null,null,null,{"$f":"SUM(AD187:AD190)","v":0},{"$f":"+AF191/AD191","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF187:AF190)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A630","v":"HVAC 1: Cooling Component, Interior"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C195","v":0},{"$f":"+D195+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C633","v":0},{"$f":"+'Cap Needs Input'!G659","v":""},{"$f":"IF(C195>=$AC197,$AF197,0)","v":0},0,{"$f":"IF(OR(E195=$AC197,E195=$AC197+$AG197,E195=$AC197+$AG197*2,E195=$AC197+$AG197*3),$AF197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C197:W197)","v":0},{"$f":"+'Cap Needs Input'!J633","v":0},{"$f":"+'Cap Needs Input'!I633","v":0},{"$f":"+Z197+Y197","v":0},{"$f":"IF('Cap Needs Input'!C659='Cap Needs Input'!$Q$2,'20 Year Detail'!$C195,AA197)","v":0},{"$f":"+AB197","v":0},{"$f":"+'Cap Needs Input'!A659","v":0},{"$f":"+'Cap Needs Input'!J659","v":0},{"$f":"+AE197*AD197","v":0},{"$f":"+'Cap Needs Input'!K659","v":0},null,{"$f":"'Cap Needs Input'!E659","v":""},{"$f":"'Cap Needs Input'!C659","v":""},{"$f":"IF('Cap Needs Input'!K633=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C634","v":0},{"$f":"+'Cap Needs Input'!G660","v":""},{"$f":"IF(C195>=$AC198,$AF198,0)","v":0},0,{"$f":"IF(OR(E195=$AC198,E195=$AC198+$AG198,E195=$AC198+$AG198*2,E195=$AC198+$AG198*3),$AF198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C198:W198)","v":0},{"$f":"+'Cap Needs Input'!J634","v":0},{"$f":"+'Cap Needs Input'!I634","v":0},{"$f":"+Z198+Y198","v":0},{"$f":"IF('Cap Needs Input'!C660='Cap Needs Input'!$Q$2,'20 Year Detail'!$C195,AA198)","v":0},{"$f":"+AB198","v":0},{"$f":"+'Cap Needs Input'!A660","v":0},{"$f":"+'Cap Needs Input'!J660","v":0},{"$f":"+AE198*AD198","v":0},{"$f":"+'Cap Needs Input'!K660","v":0},null,{"$f":"'Cap Needs Input'!E660","v":""},{"$f":"'Cap Needs Input'!C660","v":""},{"$f":"IF('Cap Needs Input'!K634=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C635","v":0},{"$f":"+'Cap Needs Input'!G661","v":""},{"$f":"IF(C195>=$AC199,$AF199,0)","v":0},0,{"$f":"IF(OR(E195=$AC199,E195=$AC199+$AG199,E195=$AC199+$AG199*2,E195=$AC199+$AG199*3),$AF199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C199:W199)","v":0},{"$f":"+'Cap Needs Input'!J635","v":0},{"$f":"+'Cap Needs Input'!I635","v":0},{"$f":"+Z199+Y199","v":0},{"$f":"IF('Cap Needs Input'!C661='Cap Needs Input'!$Q$2,'20 Year Detail'!$C195,AA199)","v":0},{"$f":"+AB199","v":0},{"$f":"+'Cap Needs Input'!A661","v":0},{"$f":"+'Cap Needs Input'!J661","v":0},{"$f":"+AE199*AD199","v":0},{"$f":"+'Cap Needs Input'!K661","v":0},null,{"$f":"'Cap Needs Input'!E661","v":""},{"$f":"'Cap Needs Input'!C661","v":""},{"$f":"IF('Cap Needs Input'!K635=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C197=0,AK197=1),AND(C198=0,AK198=1),AND(C199=0,AK199=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A197:A200)","v":0},{"$f":"+A193","v":"HVAC 1: Cooling Component, Interior"},{"$f":"SUM(C197:C200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C201:W201)","v":0},null,null,null,null,null,{"$f":"SUM(AD197:AD200)","v":0},{"$f":"+AF201/AD201","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF197:AF200)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A663","v":"HVAC 2: Heating, Common Area"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C205","v":0},{"$f":"+D205+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C666","v":0},{"$f":"+'Cap Needs Input'!G692","v":""},{"$f":"IF(C205>=$AC207,$AF207,0)","v":0},0,{"$f":"IF(OR(E205=$AC207,E205=$AC207+$AG207,E205=$AC207+$AG207*2,E205=$AC207+$AG207*3),$AF207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C207:W207)","v":0},{"$f":"+'Cap Needs Input'!J666","v":0},{"$f":"+'Cap Needs Input'!I666","v":0},{"$f":"+Z207+Y207","v":0},{"$f":"IF('Cap Needs Input'!C692='Cap Needs Input'!$Q$2,'20 Year Detail'!$C205,AA207)","v":0},{"$f":"+AB207","v":0},{"$f":"+'Cap Needs Input'!A692","v":0},{"$f":"+'Cap Needs Input'!J692","v":0},{"$f":"+AE207*AD207","v":0},{"$f":"+'Cap Needs Input'!K692","v":0},null,{"$f":"'Cap Needs Input'!E692","v":""},{"$f":"'Cap Needs Input'!C692","v":""},{"$f":"IF('Cap Needs Input'!K666=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C667","v":0},{"$f":"+'Cap Needs Input'!G693","v":""},{"$f":"IF(C205>=$AC208,$AF208,0)","v":0},0,{"$f":"IF(OR(E205=$AC208,E205=$AC208+$AG208,E205=$AC208+$AG208*2,E205=$AC208+$AG208*3),$AF208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C208:W208)","v":0},{"$f":"+'Cap Needs Input'!J667","v":0},{"$f":"+'Cap Needs Input'!I667","v":0},{"$f":"+Z208+Y208","v":0},{"$f":"IF('Cap Needs Input'!C693='Cap Needs Input'!$Q$2,'20 Year Detail'!$C205,AA208)","v":0},{"$f":"+AB208","v":0},{"$f":"+'Cap Needs Input'!A693","v":0},{"$f":"+'Cap Needs Input'!J693","v":0},{"$f":"+AE208*AD208","v":0},{"$f":"+'Cap Needs Input'!K693","v":0},null,{"$f":"'Cap Needs Input'!E693","v":""},{"$f":"'Cap Needs Input'!C693","v":""},{"$f":"IF('Cap Needs Input'!K667=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C668","v":0},{"$f":"+'Cap Needs Input'!G694","v":""},{"$f":"IF(C205>=$AC209,$AF209,0)","v":0},0,{"$f":"IF(OR(E205=$AC209,E205=$AC209+$AG209,E205=$AC209+$AG209*2,E205=$AC209+$AG209*3),$AF209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C209:W209)","v":0},{"$f":"+'Cap Needs Input'!J668","v":0},{"$f":"+'Cap Needs Input'!I668","v":0},{"$f":"+Z209+Y209","v":0},{"$f":"IF('Cap Needs Input'!C694='Cap Needs Input'!$Q$2,'20 Year Detail'!$C205,AA209)","v":0},{"$f":"+AB209","v":0},{"$f":"+'Cap Needs Input'!A694","v":0},{"$f":"+'Cap Needs Input'!J694","v":0},{"$f":"+AE209*AD209","v":0},{"$f":"+'Cap Needs Input'!K694","v":0},null,{"$f":"'Cap Needs Input'!E694","v":""},{"$f":"'Cap Needs Input'!C694","v":""},{"$f":"IF('Cap Needs Input'!K668=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C207=0,AK207=1),AND(C208=0,AK208=1),AND(C209=0,AK209=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A207:A210)","v":0},{"$f":"+A203","v":"HVAC 2: Heating, Common Area"},{"$f":"SUM(C207:C210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C211:W211)","v":0},null,null,null,null,null,{"$f":"SUM(AD207:AD210)","v":0},{"$f":"+AF211/AD211","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF207:AF210)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A696","v":"HVAC 2: Cooling, Common Area"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C215","v":0},{"$f":"+D215+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C699","v":0},{"$f":"+'Cap Needs Input'!G725","v":""},{"$f":"IF(C215>=$AC217,$AF217,0)","v":0},0,{"$f":"IF(OR(E215=$AC217,E215=$AC217+$AG217,E215=$AC217+$AG217*2,E215=$AC217+$AG217*3),$AF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C217:W217)","v":0},{"$f":"+'Cap Needs Input'!J699","v":0},{"$f":"+'Cap Needs Input'!I699","v":0},{"$f":"+Z217+Y217","v":0},{"$f":"IF('Cap Needs Input'!C725='Cap Needs Input'!$Q$2,'20 Year Detail'!$C215,AA217)","v":0},{"$f":"+AB217","v":0},{"$f":"+'Cap Needs Input'!A725","v":0},{"$f":"+'Cap Needs Input'!J725","v":0},{"$f":"+AE217*AD217","v":0},{"$f":"+'Cap Needs Input'!K725","v":0},null,{"$f":"'Cap Needs Input'!E725","v":""},{"$f":"'Cap Needs Input'!C725","v":""},{"$f":"IF('Cap Needs Input'!K699=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C700","v":0},{"$f":"+'Cap Needs Input'!G726","v":""},{"$f":"IF(C215>=$AC218,$AF218,0)","v":0},0,{"$f":"IF(OR(E215=$AC218,E215=$AC218+$AG218,E215=$AC218+$AG218*2,E215=$AC218+$AG218*3),$AF218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C218:W218)","v":0},{"$f":"+'Cap Needs Input'!J700","v":0},{"$f":"+'Cap Needs Input'!I700","v":0},{"$f":"+Z218+Y218","v":0},{"$f":"IF('Cap Needs Input'!C726='Cap Needs Input'!$Q$2,'20 Year Detail'!$C215,AA218)","v":0},{"$f":"+AB218","v":0},{"$f":"+'Cap Needs Input'!A726","v":0},{"$f":"+'Cap Needs Input'!J726","v":0},{"$f":"+AE218*AD218","v":0},{"$f":"+'Cap Needs Input'!K726","v":0},null,{"$f":"'Cap Needs Input'!E726","v":""},{"$f":"'Cap Needs Input'!C726","v":""},{"$f":"IF('Cap Needs Input'!K700=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C701","v":0},{"$f":"+'Cap Needs Input'!G727","v":""},{"$f":"IF(C215>=$AC219,$AF219,0)","v":0},0,{"$f":"IF(OR(E215=$AC219,E215=$AC219+$AG219,E215=$AC219+$AG219*2,E215=$AC219+$AG219*3),$AF219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C219:W219)","v":0},{"$f":"+'Cap Needs Input'!J701","v":0},{"$f":"+'Cap Needs Input'!I701","v":0},{"$f":"+Z219+Y219","v":0},{"$f":"IF('Cap Needs Input'!C727='Cap Needs Input'!$Q$2,'20 Year Detail'!$C215,AA219)","v":0},{"$f":"+AB219","v":0},{"$f":"+'Cap Needs Input'!A727","v":0},{"$f":"+'Cap Needs Input'!J727","v":0},{"$f":"+AE219*AD219","v":0},{"$f":"+'Cap Needs Input'!K727","v":0},null,{"$f":"'Cap Needs Input'!E727","v":""},{"$f":"'Cap Needs Input'!C727","v":""},{"$f":"IF('Cap Needs Input'!K701=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C217=0,AK217=1),AND(C218=0,AK218=1),AND(C219=0,AK219=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A217:A220)","v":0},{"$f":"+A213","v":"HVAC 2: Cooling, Common Area"},{"$f":"SUM(C217:C220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C221:W221)","v":0},null,null,null,null,null,{"$f":"SUM(AD217:AD220)","v":0},{"$f":"+AF221/AD221","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF217:AF220)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A729","v":"Domestic Hot Water Heating 1"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C225","v":0},{"$f":"+D225+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C732","v":0},{"$f":"+'Cap Needs Input'!G758","v":""},{"$f":"IF(C225>=$AC227,$AF227,0)","v":0},0,{"$f":"IF(OR(E225=$AC227,E225=$AC227+$AG227,E225=$AC227+$AG227*2,E225=$AC227+$AG227*3),$AF227,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C227:W227)","v":0},{"$f":"+'Cap Needs Input'!J732","v":0},{"$f":"+'Cap Needs Input'!I732","v":0},{"$f":"+Z227+Y227","v":0},{"$f":"IF('Cap Needs Input'!C758='Cap Needs Input'!$Q$2,'20 Year Detail'!$C225,AA227)","v":0},{"$f":"+AB227","v":0},{"$f":"+'Cap Needs Input'!A758","v":0},{"$f":"+'Cap Needs Input'!J758","v":0},{"$f":"+AE227*AD227","v":0},{"$f":"+'Cap Needs Input'!K758","v":0},null,{"$f":"'Cap Needs Input'!E758","v":""},{"$f":"'Cap Needs Input'!C758","v":""},{"$f":"IF('Cap Needs Input'!K732=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C733","v":0},{"$f":"+'Cap Needs Input'!G759","v":""},{"$f":"IF(C225>=$AC228,$AF228,0)","v":0},0,{"$f":"IF(OR(E225=$AC228,E225=$AC228+$AG228,E225=$AC228+$AG228*2,E225=$AC228+$AG228*3),$AF228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C228:W228)","v":0},{"$f":"+'Cap Needs Input'!J733","v":0},{"$f":"+'Cap Needs Input'!I733","v":0},{"$f":"+Z228+Y228","v":0},{"$f":"IF('Cap Needs Input'!C759='Cap Needs Input'!$Q$2,'20 Year Detail'!$C225,AA228)","v":0},{"$f":"+AB228","v":0},{"$f":"+'Cap Needs Input'!A759","v":0},{"$f":"+'Cap Needs Input'!J759","v":0},{"$f":"+AE228*AD228","v":0},{"$f":"+'Cap Needs Input'!K759","v":0},null,{"$f":"'Cap Needs Input'!E759","v":""},{"$f":"'Cap Needs Input'!C759","v":""},{"$f":"IF('Cap Needs Input'!K733=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C734","v":0},{"$f":"+'Cap Needs Input'!G760","v":""},{"$f":"IF(C225>=$AC229,$AF229,0)","v":0},0,{"$f":"IF(OR(E225=$AC229,E225=$AC229+$AG229,E225=$AC229+$AG229*2,E225=$AC229+$AG229*3),$AF229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C229:W229)","v":0},{"$f":"+'Cap Needs Input'!J734","v":0},{"$f":"+'Cap Needs Input'!I734","v":0},{"$f":"+Z229+Y229","v":0},{"$f":"IF('Cap Needs Input'!C760='Cap Needs Input'!$Q$2,'20 Year Detail'!$C225,AA229)","v":0},{"$f":"+AB229","v":0},{"$f":"+'Cap Needs Input'!A760","v":0},{"$f":"+'Cap Needs Input'!J760","v":0},{"$f":"+AE229*AD229","v":0},{"$f":"+'Cap Needs Input'!K760","v":0},null,{"$f":"'Cap Needs Input'!E760","v":""},{"$f":"'Cap Needs Input'!C760","v":""},{"$f":"IF('Cap Needs Input'!K734=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C227=0,AK227=1),AND(C228=0,AK228=1),AND(C229=0,AK229=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A227:A230)","v":0},{"$f":"+A223","v":"Domestic Hot Water Heating 1"},{"$f":"SUM(C227:C230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C231:W231)","v":0},null,null,null,null,null,{"$f":"SUM(AD227:AD230)","v":0},{"$f":"+AF231/AD231","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF227:AF230)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A762","v":"Domestic Hot Water Heating 2"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C235","v":0},{"$f":"+D235+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C765","v":0},{"$f":"+'Cap Needs Input'!G791","v":""},{"$f":"IF(C235>=$AC237,$AF237,0)","v":0},0,{"$f":"IF(OR(E235=$AC237,E235=$AC237+$AG237,E235=$AC237+$AG237*2,E235=$AC237+$AG237*3),$AF237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C237:W237)","v":0},{"$f":"+'Cap Needs Input'!J765","v":0},{"$f":"+'Cap Needs Input'!I765","v":0},{"$f":"+Z237+Y237","v":0},{"$f":"IF('Cap Needs Input'!C791='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C235,AA237)","v":0},{"$f":"+AB237","v":0},{"$f":"+'Cap Needs Input'!A791","v":0},{"$f":"+'Cap Needs Input'!J791","v":0},{"$f":"+AE237*AD237","v":0},{"$f":"+'Cap Needs Input'!K791","v":0},null,{"$f":"'Cap Needs Input'!E791","v":""},{"$f":"'Cap Needs Input'!C791","v":""},{"$f":"IF('Cap Needs Input'!K765=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C766","v":0},{"$f":"+'Cap Needs Input'!G792","v":""},{"$f":"IF(C235>=$AC238,$AF238,0)","v":0},0,{"$f":"IF(OR(E235=$AC238,E235=$AC238+$AG238,E235=$AC238+$AG238*2,E235=$AC238+$AG238*3),$AF238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C238:W238)","v":0},{"$f":"+'Cap Needs Input'!J766","v":0},{"$f":"+'Cap Needs Input'!I766","v":0},{"$f":"+Z238+Y238","v":0},{"$f":"IF('Cap Needs Input'!C792='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C235,AA238)","v":0},{"$f":"+AB238","v":0},{"$f":"+'Cap Needs Input'!A792","v":0},{"$f":"+'Cap Needs Input'!J792","v":0},{"$f":"+AE238*AD238","v":0},{"$f":"+'Cap Needs Input'!K792","v":0},null,{"$f":"'Cap Needs Input'!E792","v":""},{"$f":"'Cap Needs Input'!C792","v":""},{"$f":"IF('Cap Needs Input'!K766=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C767","v":0},{"$f":"+'Cap Needs Input'!G793","v":""},{"$f":"IF(C235>=$AC239,$AF239,0)","v":0},0,{"$f":"IF(OR(E235=$AC239,E235=$AC239+$AG239,E235=$AC239+$AG239*2,E235=$AC239+$AG239*3),$AF239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C239:W239)","v":0},{"$f":"+'Cap Needs Input'!J767","v":0},{"$f":"+'Cap Needs Input'!I767","v":0},{"$f":"+Z239+Y239","v":0},{"$f":"IF('Cap Needs Input'!C793='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C235,AA239)","v":0},{"$f":"+AB239","v":0},{"$f":"+'Cap Needs Input'!A793","v":0},{"$f":"+'Cap Needs Input'!J793","v":0},{"$f":"+AE239*AD239","v":0},{"$f":"+'Cap Needs Input'!K793","v":0},null,{"$f":"'Cap Needs Input'!E793","v":""},{"$f":"'Cap Needs Input'!C793","v":""},{"$f":"IF('Cap Needs Input'!K767=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C237=0,AK237=1),AND(C238=0,AK238=1),AND(C239=0,AK239=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A237:A240)","v":0},{"$f":"+A233","v":"Domestic Hot Water Heating 2"},{"$f":"SUM(C237:C240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C241:W241)","v":0},null,null,null,null,null,{"$f":"SUM(AD237:AD240)","v":0},{"$f":"+AF241/AD241","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF237:AF240)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A795","v":"Domestic Hot Water Heating 3"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C245","v":0},{"$f":"+D245+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C798","v":0},{"$f":"+'Cap Needs Input'!G824","v":""},{"$f":"IF(C245>=$AC247,$AF247,0)","v":0},0,{"$f":"IF(OR(E245=$AC247,E245=$AC247+$AG247,E245=$AC247+$AG247*2,E245=$AC247+$AG247*3),$AF247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C247:W247)","v":0},{"$f":"+'Cap Needs Input'!J798","v":0},{"$f":"+'Cap Needs Input'!I798","v":0},{"$f":"+Z247+Y247","v":0},{"$f":"IF('Cap Needs Input'!C824='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C245,AA247)","v":0},{"$f":"+AB247","v":0},{"$f":"+'Cap Needs Input'!A824","v":0},{"$f":"+'Cap Needs Input'!J824","v":0},{"$f":"+AE247*AD247","v":0},{"$f":"+'Cap Needs Input'!K824","v":0},null,{"$f":"'Cap Needs Input'!E824","v":""},{"$f":"'Cap Needs Input'!C824","v":""},{"$f":"IF('Cap Needs Input'!K798=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C799","v":0},{"$f":"+'Cap Needs Input'!G825","v":""},{"$f":"IF(C245>=$AC248,$AF248,0)","v":0},0,{"$f":"IF(OR(E245=$AC248,E245=$AC248+$AG248,E245=$AC248+$AG248*2,E245=$AC248+$AG248*3),$AF248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C248:W248)","v":0},{"$f":"+'Cap Needs Input'!J799","v":0},{"$f":"+'Cap Needs Input'!I799","v":0},{"$f":"+Z248+Y248","v":0},{"$f":"IF('Cap Needs Input'!C825='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C245,AA248)","v":0},{"$f":"+AB248","v":0},{"$f":"+'Cap Needs Input'!A825","v":0},{"$f":"+'Cap Needs Input'!J825","v":0},{"$f":"+AE248*AD248","v":0},{"$f":"+'Cap Needs Input'!K825","v":0},null,{"$f":"'Cap Needs Input'!E825","v":""},{"$f":"'Cap Needs Input'!C825","v":""},{"$f":"IF('Cap Needs Input'!K799=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C800","v":0},{"$f":"+'Cap Needs Input'!G826","v":""},{"$f":"IF(C245>=$AC249,$AF249,0)","v":0},0,{"$f":"IF(OR(E245=$AC249,E245=$AC249+$AG249,E245=$AC249+$AG249*2,E245=$AC249+$AG249*3),$AF249,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C249:W249)","v":0},{"$f":"+'Cap Needs Input'!J800","v":0},{"$f":"+'Cap Needs Input'!I800","v":0},{"$f":"+Z249+Y249","v":0},{"$f":"IF('Cap Needs Input'!C826='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C245,AA249)","v":0},{"$f":"+AB249","v":0},{"$f":"+'Cap Needs Input'!A826","v":0},{"$f":"+'Cap Needs Input'!J826","v":0},{"$f":"+AE249*AD249","v":0},{"$f":"+'Cap Needs Input'!K826","v":0},null,{"$f":"'Cap Needs Input'!E826","v":""},{"$f":"'Cap Needs Input'!C826","v":""},{"$f":"IF('Cap Needs Input'!K800=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C247=0,AK247=1),AND(C248=0,AK248=1),AND(C249=0,AK249=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A247:A250)","v":0},{"$f":"+A243","v":"Domestic Hot Water Heating 3"},{"$f":"SUM(C247:C250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C251:W251)","v":0},null,null,null,null,null,{"$f":"SUM(AD247:AD250)","v":0},{"$f":"+AF251/AD251","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF247:AF250)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A828","v":"Common Area Hot Water"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C255","v":0},{"$f":"+D255+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C831","v":0},{"$f":"+'Cap Needs Input'!G857","v":""},{"$f":"IF(C255>=$AC257,$AF257,0)","v":0},0,{"$f":"IF(OR(E255=$AC257,E255=$AC257+$AG257,E255=$AC257+$AG257*2,E255=$AC257+$AG257*3),$AF257,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C257:W257)","v":0},{"$f":"+'Cap Needs Input'!J831","v":0},{"$f":"+'Cap Needs Input'!I831","v":0},{"$f":"+Z257+Y257","v":0},{"$f":"IF('Cap Needs Input'!C857='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$255,AA257)","v":0},{"$f":"+AB257","v":0},{"$f":"+'Cap Needs Input'!A857","v":0},{"$f":"+'Cap Needs Input'!J857","v":0},{"$f":"+AE257*AD257","v":0},{"$f":"+'Cap Needs Input'!K857","v":0},null,{"$f":"'Cap Needs Input'!E857","v":""},{"$f":"'Cap Needs Input'!C857","v":""},{"$f":"IF('Cap Needs Input'!K831=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C832","v":0},{"$f":"+'Cap Needs Input'!G858","v":""},{"$f":"IF(C255>=$AC258,$AF258,0)","v":0},0,{"$f":"IF(OR(E255=$AC258,E255=$AC258+$AG258,E255=$AC258+$AG258*2,E255=$AC258+$AG258*3),$AF258,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C258:W258)","v":0},{"$f":"+'Cap Needs Input'!J832","v":0},{"$f":"+'Cap Needs Input'!I832","v":0},{"$f":"+Z258+Y258","v":0},{"$f":"IF('Cap Needs Input'!C858='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$255,AA258)","v":0},{"$f":"+AB258","v":0},{"$f":"+'Cap Needs Input'!A858","v":0},{"$f":"+'Cap Needs Input'!J858","v":0},{"$f":"+AE258*AD258","v":0},{"$f":"+'Cap Needs Input'!K858","v":0},null,{"$f":"'Cap Needs Input'!E858","v":""},{"$f":"'Cap Needs Input'!C858","v":""},{"$f":"IF('Cap Needs Input'!K832=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C833","v":0},{"$f":"+'Cap Needs Input'!G859","v":""},{"$f":"IF(C255>=$AC259,$AF259,0)","v":0},0,{"$f":"IF(OR(E255=$AC259,E255=$AC259+$AG259,E255=$AC259+$AG259*2,E255=$AC259+$AG259*3),$AF259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C259:W259)","v":0},{"$f":"+'Cap Needs Input'!J833","v":0},{"$f":"+'Cap Needs Input'!I833","v":0},{"$f":"+Z259+Y259","v":0},{"$f":"IF('Cap Needs Input'!C859='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$255,AA259)","v":0},{"$f":"+AB259","v":0},{"$f":"+'Cap Needs Input'!A859","v":0},{"$f":"+'Cap Needs Input'!J859","v":0},{"$f":"+AE259*AD259","v":0},{"$f":"+'Cap Needs Input'!K859","v":0},null,{"$f":"'Cap Needs Input'!E859","v":""},{"$f":"'Cap Needs Input'!C859","v":""},{"$f":"IF('Cap Needs Input'!K833=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C257=0,AK257=1),AND(C258=0,AK258=1),AND(C259=0,AK259=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A257:A260)","v":0},{"$f":"+A253","v":"Common Area Hot Water"},{"$f":"SUM(C257:C260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C261:W261)","v":0},null,null,null,null,null,{"$f":"SUM(AD257:AD260)","v":0},{"$f":"+AF261/AD261","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF257:AF260)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A861","v":"Insulation"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C265","v":0},{"$f":"+D265+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C864","v":0},{"$f":"+'Cap Needs Input'!G890","v":""},{"$f":"IF(C265>=$AC267,$AF267,0)","v":0},0,{"$f":"IF(OR(E265=$AC267,E265=$AC267+$AG267,E265=$AC267+$AG267*2,E265=$AC267+$AG267*3),$AF267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C267:W267)","v":0},{"$f":"+'Cap Needs Input'!J864","v":0},{"$f":"+'Cap Needs Input'!I864","v":0},{"$f":"+Z267+Y267","v":0},{"$f":"IF('Cap Needs Input'!C890='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$265,AA267)","v":0},{"$f":"+AB267","v":0},{"$f":"+'Cap Needs Input'!A890","v":0},{"$f":"+'Cap Needs Input'!J890","v":0},{"$f":"+AE267*AD267","v":0},{"$f":"+'Cap Needs Input'!K890","v":0},null,{"$f":"'Cap Needs Input'!E890","v":""},{"$f":"'Cap Needs Input'!C890","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C865","v":0},{"$f":"+'Cap Needs Input'!G891","v":""},{"$f":"IF(C265>=$AC268,$AF268,0)","v":0},0,{"$f":"IF(OR(E265=$AC268,E265=$AC268+$AG268,E265=$AC268+$AG268*2,E265=$AC268+$AG268*3),$AF268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C268:W268)","v":0},{"$f":"+'Cap Needs Input'!J865","v":0},{"$f":"+'Cap Needs Input'!I865","v":0},{"$f":"+Z268+Y268","v":0},{"$f":"IF('Cap Needs Input'!C891='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$265,AA268)","v":0},{"$f":"+AB268","v":0},{"$f":"+'Cap Needs Input'!A891","v":0},{"$f":"+'Cap Needs Input'!J891","v":0},{"$f":"+AE268*AD268","v":0},{"$f":"+'Cap Needs Input'!K891","v":0},null,{"$f":"'Cap Needs Input'!E891","v":""},{"$f":"'Cap Needs Input'!C891","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C866","v":0},{"$f":"+'Cap Needs Input'!G892","v":""},{"$f":"IF(C265>=$AC269,$AF269,0)","v":0},0,{"$f":"IF(OR(E265=$AC269,E265=$AC269+$AG269,E265=$AC269+$AG269*2,E265=$AC269+$AG269*3),$AF269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C269:W269)","v":0},{"$f":"+'Cap Needs Input'!J866","v":0},{"$f":"+'Cap Needs Input'!I866","v":0},{"$f":"+Z269+Y269","v":0},{"$f":"IF('Cap Needs Input'!C892='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$265,AA269)","v":0},{"$f":"+AB269","v":0},{"$f":"+'Cap Needs Input'!A892","v":0},{"$f":"+'Cap Needs Input'!J892","v":0},{"$f":"+AE269*AD269","v":0},{"$f":"+'Cap Needs Input'!K892","v":0},null,{"$f":"'Cap Needs Input'!E892","v":""},{"$f":"'Cap Needs Input'!C892","v":""},"N/A"]
[]
[{"$f":"SUM(A267:A270)","v":0},{"$f":"+A263","v":"Insulation"},{"$f":"SUM(C267:C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C271:W271)","v":0},null,null,null,null,null,{"$f":"SUM(AD267:AD270)","v":0},{"$f":"+AF271/AD271","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF267:AF270)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A894","v":"Interior Carpet"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C275","v":0},{"$f":"+D275+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C897","v":0},{"$f":"+'Cap Needs Input'!G923","v":""},{"$f":"IF(C275>=$AC277,$AF277,0)","v":0},0,{"$f":"IF(OR(E275=$AC277,E275=$AC277+$AG277,E275=$AC277+$AG277*2,E275=$AC277+$AG277*3),$AF277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C277:W277)","v":0},{"$f":"+'Cap Needs Input'!J897","v":0},{"$f":"+'Cap Needs Input'!I897","v":0},{"$f":"+Z277+Y277","v":0},{"$f":"IF('Cap Needs Input'!C923='Cap Needs Input'!$Q$2,'20 Year Detail'!$C275,AA277)","v":0},{"$f":"+AB277","v":0},{"$f":"+'Cap Needs Input'!A923","v":0},{"$f":"+'Cap Needs Input'!J923","v":0},{"$f":"+AE277*AD277","v":0},{"$f":"+'Cap Needs Input'!K923","v":0},null,{"$f":"'Cap Needs Input'!E923","v":""},{"$f":"'Cap Needs Input'!C923","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C898","v":0},{"$f":"+'Cap Needs Input'!G924","v":""},{"$f":"IF(C275>=$AC278,$AF278,0)","v":0},0,{"$f":"IF(OR(E275=$AC278,E275=$AC278+$AG278,E275=$AC278+$AG278*2,E275=$AC278+$AG278*3),$AF278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C278:W278)","v":0},{"$f":"+'Cap Needs Input'!J898","v":0},{"$f":"+'Cap Needs Input'!I898","v":0},{"$f":"+Z278+Y278","v":0},{"$f":"IF('Cap Needs Input'!C924='Cap Needs Input'!$Q$2,'20 Year Detail'!$C275,AA278)","v":0},{"$f":"+AB278","v":0},{"$f":"+'Cap Needs Input'!A924","v":0},{"$f":"+'Cap Needs Input'!J924","v":0},{"$f":"+AE278*AD278","v":0},{"$f":"+'Cap Needs Input'!K924","v":0},null,{"$f":"'Cap Needs Input'!E924","v":""},{"$f":"'Cap Needs Input'!C924","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C899","v":0},{"$f":"+'Cap Needs Input'!G925","v":""},{"$f":"IF(C275>=$AC279,$AF279,0)","v":0},0,{"$f":"IF(OR(E275=$AC279,E275=$AC279+$AG279,E275=$AC279+$AG279*2,E275=$AC279+$AG279*3),$AF279,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C279:W279)","v":0},{"$f":"+'Cap Needs Input'!J899","v":0},{"$f":"+'Cap Needs Input'!I899","v":0},{"$f":"+Z279+Y279","v":0},{"$f":"IF('Cap Needs Input'!C925='Cap Needs Input'!$Q$2,'20 Year Detail'!$C275,AA279)","v":0},{"$f":"+AB279","v":0},{"$f":"+'Cap Needs Input'!A925","v":0},{"$f":"+'Cap Needs Input'!J925","v":0},{"$f":"+AE279*AD279","v":0},{"$f":"+'Cap Needs Input'!K925","v":0},null,{"$f":"'Cap Needs Input'!E925","v":""},{"$f":"'Cap Needs Input'!C925","v":""},"N/A"]
[]
[{"$f":"SUM(A277:A280)","v":0},{"$f":"+A273","v":"Interior Carpet"},{"$f":"SUM(C277:C280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C281:W281)","v":0},null,null,null,null,null,{"$f":"SUM(AD277:AD280)","v":0},{"$f":"+AF281/AD281","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF277:AF280)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A927","v":"Other Interior Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C285","v":0},{"$f":"+D285+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C930","v":0},{"$f":"+'Cap Needs Input'!G956","v":""},{"$f":"IF(C285>=$AC287,$AF287,0)","v":0},0,{"$f":"IF(OR(E285=$AC287,E285=$AC287+$AG287,E285=$AC287+$AG287*2,E285=$AC287+$AG287*3),$AF287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C287:W287)","v":0},{"$f":"+'Cap Needs Input'!J930","v":0},{"$f":"+'Cap Needs Input'!I930","v":0},{"$f":"+Z287+Y287","v":0},{"$f":"IF('Cap Needs Input'!C956='Cap Needs Input'!$Q$2,'20 Year Detail'!$C285,AA287)","v":0},{"$f":"+AB287","v":0},{"$f":"+'Cap Needs Input'!A956","v":0},{"$f":"+'Cap Needs Input'!J956","v":0},{"$f":"+AE287*AD287","v":0},{"$f":"+'Cap Needs Input'!K956","v":0},null,{"$f":"'Cap Needs Input'!E956","v":""},{"$f":"'Cap Needs Input'!C956","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C931","v":0},{"$f":"+'Cap Needs Input'!G957","v":""},{"$f":"IF(C285>=$AC288,$AF288,0)","v":0},0,{"$f":"IF(OR(E285=$AC288,E285=$AC288+$AG288,E285=$AC288+$AG288*2,E285=$AC288+$AG288*3),$AF288,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C288:W288)","v":0},{"$f":"+'Cap Needs Input'!J931","v":0},{"$f":"+'Cap Needs Input'!I931","v":0},{"$f":"+Z288+Y288","v":0},{"$f":"IF('Cap Needs Input'!C957='Cap Needs Input'!$Q$2,'20 Year Detail'!$C285,AA288)","v":0},{"$f":"+AB288","v":0},{"$f":"+'Cap Needs Input'!A957","v":0},{"$f":"+'Cap Needs Input'!J957","v":0},{"$f":"+AE288*AD288","v":0},{"$f":"+'Cap Needs Input'!K957","v":0},null,{"$f":"'Cap Needs Input'!E957","v":""},{"$f":"'Cap Needs Input'!C957","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C932","v":0},{"$f":"+'Cap Needs Input'!G958","v":""},{"$f":"IF(C285>=$AC289,$AF289,0)","v":0},0,{"$f":"IF(OR(E285=$AC289,E285=$AC289+$AG289,E285=$AC289+$AG289*2,E285=$AC289+$AG289*3),$AF289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C289:W289)","v":0},{"$f":"+'Cap Needs Input'!J932","v":0},{"$f":"+'Cap Needs Input'!I932","v":0},{"$f":"+Z289+Y289","v":0},{"$f":"IF('Cap Needs Input'!C958='Cap Needs Input'!$Q$2,'20 Year Detail'!$C285,AA289)","v":0},{"$f":"+AB289","v":0},{"$f":"+'Cap Needs Input'!A958","v":0},{"$f":"+'Cap Needs Input'!J958","v":0},{"$f":"+AE289*AD289","v":0},{"$f":"+'Cap Needs Input'!K958","v":0},null,{"$f":"'Cap Needs Input'!E958","v":""},{"$f":"'Cap Needs Input'!C958","v":""},"N/A"]
[]
[{"$f":"SUM(A287:A290)","v":0},{"$f":"+A283","v":"Other Interior Floor Coverings"},{"$f":"SUM(C287:C290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C291:W291)","v":0},null,null,null,null,null,{"$f":"SUM(AD287:AD290)","v":0},{"$f":"+AF291/AD291","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF287:AF290)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A960","v":"Common Area Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C295","v":0},{"$f":"+D295+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C963","v":0},{"$f":"+'Cap Needs Input'!G989","v":""},{"$f":"IF(C295>=$AC297,$AF297,0)","v":0},0,{"$f":"IF(OR(E295=$AC297,E295=$AC297+$AG297,E295=$AC297+$AG297*2,E295=$AC297+$AG297*3),$AF297,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C297:W297)","v":0},{"$f":"+'Cap Needs Input'!J963","v":0},{"$f":"+'Cap Needs Input'!I963","v":0},{"$f":"+Z297+Y297","v":0},{"$f":"IF('Cap Needs Input'!C989='Cap Needs Input'!$Q$2,'20 Year Detail'!$C295,AA297)","v":0},{"$f":"+AB297","v":0},{"$f":"+'Cap Needs Input'!A989","v":0},{"$f":"+'Cap Needs Input'!J989","v":0},{"$f":"+AE297*AD297","v":0},{"$f":"+'Cap Needs Input'!K989","v":0},null,{"$f":"'Cap Needs Input'!E989","v":""},{"$f":"'Cap Needs Input'!C989","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C964","v":0},{"$f":"+'Cap Needs Input'!G990","v":""},{"$f":"IF(C295>=$AC298,$AF298,0)","v":0},0,{"$f":"IF(OR(E295=$AC298,E295=$AC298+$AG298,E295=$AC298+$AG298*2,E295=$AC298+$AG298*3),$AF298,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C298:W298)","v":0},{"$f":"+'Cap Needs Input'!J964","v":0},{"$f":"+'Cap Needs Input'!I964","v":0},{"$f":"+Z298+Y298","v":0},{"$f":"IF('Cap Needs Input'!C990='Cap Needs Input'!$Q$2,'20 Year Detail'!$C295,AA298)","v":0},{"$f":"+AB298","v":0},{"$f":"+'Cap Needs Input'!A990","v":0},{"$f":"+'Cap Needs Input'!J990","v":0},{"$f":"+AE298*AD298","v":0},{"$f":"+'Cap Needs Input'!K990","v":0},null,{"$f":"'Cap Needs Input'!E990","v":""},{"$f":"'Cap Needs Input'!C990","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C965","v":0},{"$f":"+'Cap Needs Input'!G991","v":""},{"$f":"IF(C295>=$AC299,$AF299,0)","v":0},0,{"$f":"IF(OR(E295=$AC299,E295=$AC299+$AG299,E295=$AC299+$AG299*2,E295=$AC299+$AG299*3),$AF299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C299:W299)","v":0},{"$f":"+'Cap Needs Input'!J965","v":0},{"$f":"+'Cap Needs Input'!I965","v":0},{"$f":"+Z299+Y299","v":0},{"$f":"IF('Cap Needs Input'!C991='Cap Needs Input'!$Q$2,'20 Year Detail'!$C295,AA299)","v":0},{"$f":"+AB299","v":0},{"$f":"+'Cap Needs Input'!A991","v":0},{"$f":"+'Cap Needs Input'!J991","v":0},{"$f":"+AE299*AD299","v":0},{"$f":"+'Cap Needs Input'!K991","v":0},null,{"$f":"'Cap Needs Input'!E991","v":""},{"$f":"'Cap Needs Input'!C991","v":""},"N/A"]
[]
[{"$f":"SUM(A297:A300)","v":0},{"$f":"+A293","v":"Common Area Floor Coverings"},{"$f":"SUM(C297:C300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C301:W301)","v":0},null,null,null,null,null,{"$f":"SUM(AD297:AD300)","v":0},{"$f":"+AF301/AD301","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF297:AF300)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A993","v":"Interior Painting"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C305","v":0},{"$f":"+D305+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C996","v":0},{"$f":"+'Cap Needs Input'!G1022","v":""},{"$f":"IF(C305>=$AC307,$AF307,0)","v":0},0,{"$f":"IF(OR(E305=$AC307,E305=$AC307+$AG307,E305=$AC307+$AG307*2,E305=$AC307+$AG307*3),$AF307,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C307:W307)","v":0},{"$f":"+'Cap Needs Input'!J996","v":0},{"$f":"+'Cap Needs Input'!I996","v":0},{"$f":"+Z307+Y307","v":0},{"$f":"IF('Cap Needs Input'!C1022='Cap Needs Input'!$Q$2,'20 Year Detail'!$C305,AA307)","v":0},{"$f":"+AB307","v":0},{"$f":"+'Cap Needs Input'!A1022","v":0},{"$f":"+'Cap Needs Input'!J1022","v":0},{"$f":"+AE307*AD307","v":0},{"$f":"+'Cap Needs Input'!K1022","v":0},null,{"$f":"'Cap Needs Input'!E1022","v":""},{"$f":"'Cap Needs Input'!C1022","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C997","v":0},{"$f":"+'Cap Needs Input'!G1023","v":""},{"$f":"IF(C305>=$AC308,$AF308,0)","v":0},0,{"$f":"IF(OR(E305=$AC308,E305=$AC308+$AG308,E305=$AC308+$AG308*2,E305=$AC308+$AG308*3),$AF308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C308:W308)","v":0},{"$f":"+'Cap Needs Input'!J997","v":0},{"$f":"+'Cap Needs Input'!I997","v":0},{"$f":"+Z308+Y308","v":0},{"$f":"IF('Cap Needs Input'!C1023='Cap Needs Input'!$Q$2,'20 Year Detail'!$C305,AA308)","v":0},{"$f":"+AB308","v":0},{"$f":"+'Cap Needs Input'!A1023","v":0},{"$f":"+'Cap Needs Input'!J1023","v":0},{"$f":"+AE308*AD308","v":0},{"$f":"+'Cap Needs Input'!K1023","v":0},null,{"$f":"'Cap Needs Input'!E1023","v":""},{"$f":"'Cap Needs Input'!C1023","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C998","v":0},{"$f":"+'Cap Needs Input'!G1024","v":""},{"$f":"IF(C305>=$AC309,$AF309,0)","v":0},0,{"$f":"IF(OR(E305=$AC309,E305=$AC309+$AG309,E305=$AC309+$AG309*2,E305=$AC309+$AG309*3),$AF309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C309:W309)","v":0},{"$f":"+'Cap Needs Input'!J998","v":0},{"$f":"+'Cap Needs Input'!I998","v":0},{"$f":"+Z309+Y309","v":0},{"$f":"IF('Cap Needs Input'!C1024='Cap Needs Input'!$Q$2,'20 Year Detail'!$C305,AA309)","v":0},{"$f":"+AB309","v":0},{"$f":"+'Cap Needs Input'!A1024","v":0},{"$f":"+'Cap Needs Input'!J1024","v":0},{"$f":"+AE309*AD309","v":0},{"$f":"+'Cap Needs Input'!K1024","v":0},null,{"$f":"'Cap Needs Input'!E1024","v":""},{"$f":"'Cap Needs Input'!C1024","v":""},"N/A"]
[]
[{"$f":"SUM(A307:A310)","v":0},{"$f":"+A303","v":"Interior Painting"},{"$f":"SUM(C307:C310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C311:W311)","v":0},null,null,null,null,null,{"$f":"SUM(AD307:AD310)","v":0},{"$f":"+AF311/AD311","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF307:AF310)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1026","v":"Interior Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C315","v":0},{"$f":"+D315+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1029","v":0},{"$f":"+'Cap Needs Input'!G1055","v":""},{"$f":"IF(C315>=$AC317,$AF317,0)","v":0},0,{"$f":"IF(OR(E315=$AC317,E315=$AC317+$AG317,E315=$AC317+$AG317*2,E315=$AC317+$AG317*3),$AF317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C317:W317)","v":0},{"$f":"+'Cap Needs Input'!J1029","v":0},{"$f":"+'Cap Needs Input'!I1029","v":0},{"$f":"+Z317+Y317","v":0},{"$f":"IF('Cap Needs Input'!C1055='Cap Needs Input'!$Q$2,'20 Year Detail'!$C315,AA317)","v":0},{"$f":"+AB317","v":0},{"$f":"+'Cap Needs Input'!A1055","v":0},{"$f":"+'Cap Needs Input'!J1055","v":0},{"$f":"+AE317*AD317","v":0},{"$f":"+'Cap Needs Input'!K1055","v":0},null,{"$f":"'Cap Needs Input'!E1055","v":""},{"$f":"'Cap Needs Input'!C1055","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1030","v":0},{"$f":"+'Cap Needs Input'!G1056","v":""},{"$f":"IF(C315>=$AC318,$AF318,0)","v":0},0,{"$f":"IF(OR(E315=$AC318,E315=$AC318+$AG318,E315=$AC318+$AG318*2,E315=$AC318+$AG318*3),$AF318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C318:W318)","v":0},{"$f":"+'Cap Needs Input'!J1030","v":0},{"$f":"+'Cap Needs Input'!I1030","v":0},{"$f":"+Z318+Y318","v":0},{"$f":"IF('Cap Needs Input'!C1056='Cap Needs Input'!$Q$2,'20 Year Detail'!$C315,AA318)","v":0},{"$f":"+AB318","v":0},{"$f":"+'Cap Needs Input'!A1056","v":0},{"$f":"+'Cap Needs Input'!J1056","v":0},{"$f":"+AE318*AD318","v":0},{"$f":"+'Cap Needs Input'!K1056","v":0},null,{"$f":"'Cap Needs Input'!E1056","v":""},{"$f":"'Cap Needs Input'!C1056","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1031","v":0},{"$f":"+'Cap Needs Input'!G1057","v":""},{"$f":"IF(C315>=$AC319,$AF319,0)","v":0},0,{"$f":"IF(OR(E315=$AC319,E315=$AC319+$AG319,E315=$AC319+$AG319*2,E315=$AC319+$AG319*3),$AF319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C319:W319)","v":0},{"$f":"+'Cap Needs Input'!J1031","v":0},{"$f":"+'Cap Needs Input'!I1031","v":0},{"$f":"+Z319+Y319","v":0},{"$f":"IF('Cap Needs Input'!C1057='Cap Needs Input'!$Q$2,'20 Year Detail'!$C315,AA319)","v":0},{"$f":"+AB319","v":0},{"$f":"+'Cap Needs Input'!A1057","v":0},{"$f":"+'Cap Needs Input'!J1057","v":0},{"$f":"+AE319*AD319","v":0},{"$f":"+'Cap Needs Input'!K1057","v":0},null,{"$f":"'Cap Needs Input'!E1057","v":""},{"$f":"'Cap Needs Input'!C1057","v":""},"N/A"]
[]
[{"$f":"SUM(A317:A320)","v":0},{"$f":"+A313","v":"Interior Doors"},{"$f":"SUM(C317:C320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C321:W321)","v":0},null,null,null,null,null,{"$f":"SUM(AD317:AD320)","v":0},{"$f":"+AF321/AD321","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF317:AF320)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1059","v":"Exterior Walls"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C325","v":0},{"$f":"+D325+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1062","v":0},{"$f":"+'Cap Needs Input'!G1088","v":""},{"$f":"IF(C325>=$AC327,$AF327,0)","v":0},0,{"$f":"IF(OR(E325=$AC327,E325=$AC327+$AG327,E325=$AC327+$AG327*2,E325=$AC327+$AG327*3),$AF327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C327:W327)","v":0},{"$f":"+'Cap Needs Input'!J1062","v":0},{"$f":"+'Cap Needs Input'!I1062","v":0},{"$f":"+Z327+Y327","v":0},{"$f":"IF('Cap Needs Input'!C1088='Cap Needs Input'!$Q$2,'20 Year Detail'!$C325,AA327)","v":0},{"$f":"+AB327","v":0},{"$f":"+'Cap Needs Input'!A1088","v":0},{"$f":"+'Cap Needs Input'!J1088","v":0},{"$f":"+AE327*AD327","v":0},{"$f":"+'Cap Needs Input'!K1088","v":0},null,{"$f":"'Cap Needs Input'!E1088","v":""},{"$f":"'Cap Needs Input'!C1088","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1063","v":0},{"$f":"+'Cap Needs Input'!G1089","v":""},{"$f":"IF(C325>=$AC328,$AF328,0)","v":0},0,{"$f":"IF(OR(E325=$AC328,E325=$AC328+$AG328,E325=$AC328+$AG328*2,E325=$AC328+$AG328*3),$AF328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C328:W328)","v":0},{"$f":"+'Cap Needs Input'!J1063","v":0},{"$f":"+'Cap Needs Input'!I1063","v":0},{"$f":"+Z328+Y328","v":0},{"$f":"IF('Cap Needs Input'!C1089='Cap Needs Input'!$Q$2,'20 Year Detail'!$C325,AA328)","v":0},{"$f":"+AB328","v":0},{"$f":"+'Cap Needs Input'!A1089","v":0},{"$f":"+'Cap Needs Input'!J1089","v":0},{"$f":"+AE328*AD328","v":0},{"$f":"+'Cap Needs Input'!K1089","v":0},null,{"$f":"'Cap Needs Input'!E1089","v":""},{"$f":"'Cap Needs Input'!C1089","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1064","v":0},{"$f":"+'Cap Needs Input'!G1090","v":""},{"$f":"IF(C325>=$AC329,$AF329,0)","v":0},0,{"$f":"IF(OR(E325=$AC329,E325=$AC329+$AG329,E325=$AC329+$AG329*2,E325=$AC329+$AG329*3),$AF329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C329:W329)","v":0},{"$f":"+'Cap Needs Input'!J1064","v":0},{"$f":"+'Cap Needs Input'!I1064","v":0},{"$f":"+Z329+Y329","v":0},{"$f":"IF('Cap Needs Input'!C1090='Cap Needs Input'!$Q$2,'20 Year Detail'!$C325,AA329)","v":0},{"$f":"+AB329","v":0},{"$f":"+'Cap Needs Input'!A1090","v":0},{"$f":"+'Cap Needs Input'!J1090","v":0},{"$f":"+AE329*AD329","v":0},{"$f":"+'Cap Needs Input'!K1090","v":0},null,{"$f":"'Cap Needs Input'!E1090","v":""},{"$f":"'Cap Needs Input'!C1090","v":""},"N/A"]
[]
[{"$f":"SUM(A327:A330)","v":0},{"$f":"+A323","v":"Exterior Walls"},{"$f":"SUM(C327:C330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C331:W331)","v":0},null,null,null,null,null,{"$f":"SUM(AD327:AD330)","v":0},{"$f":"+AF331/AD331","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF327:AF330)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1092","v":"Exterior Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C335","v":0},{"$f":"+D335+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1095","v":0},{"$f":"+'Cap Needs Input'!G1121","v":""},{"$f":"IF(C335>=$AC337,$AF337,0)","v":0},0,{"$f":"IF(OR(E335=$AC337,E335=$AC337+$AG337,E335=$AC337+$AG337*2,E335=$AC337+$AG337*3),$AF337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C337:W337)","v":0},{"$f":"+'Cap Needs Input'!J1095","v":0},{"$f":"+'Cap Needs Input'!I1095","v":0},{"$f":"+Z337+Y337","v":0},{"$f":"IF('Cap Needs Input'!C1121='Cap Needs Input'!$Q$2,'20 Year Detail'!$C335,AA337)","v":0},{"$f":"+AB337","v":0},{"$f":"+'Cap Needs Input'!A1121","v":0},{"$f":"+'Cap Needs Input'!J1121","v":0},{"$f":"+AE337*AD337","v":0},{"$f":"+'Cap Needs Input'!K1121","v":0},null,{"$f":"'Cap Needs Input'!E1121","v":""},{"$f":"'Cap Needs Input'!C1121","v":""},{"$f":"IF('Cap Needs Input'!K1095=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C1096","v":0},{"$f":"+'Cap Needs Input'!G1122","v":""},{"$f":"IF(C335>=$AC338,$AF338,0)","v":0},0,{"$f":"IF(OR(E335=$AC338,E335=$AC338+$AG338,E335=$AC338+$AG338*2,E335=$AC338+$AG338*3),$AF338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C338:W338)","v":0},{"$f":"+'Cap Needs Input'!J1096","v":0},{"$f":"+'Cap Needs Input'!I1096","v":0},{"$f":"+Z338+Y338","v":0},{"$f":"IF('Cap Needs Input'!C1122='Cap Needs Input'!$Q$2,'20 Year Detail'!$C335,AA338)","v":0},{"$f":"+AB338","v":0},{"$f":"+'Cap Needs Input'!A1122","v":0},{"$f":"+'Cap Needs Input'!J1122","v":0},{"$f":"+AE338*AD338","v":0},{"$f":"+'Cap Needs Input'!K1122","v":0},null,{"$f":"'Cap Needs Input'!E1122","v":""},{"$f":"'Cap Needs Input'!C1122","v":""},{"$f":"IF('Cap Needs Input'!K1096=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C1097","v":0},{"$f":"+'Cap Needs Input'!G1123","v":""},{"$f":"IF(C335>=$AC339,$AF339,0)","v":0},0,{"$f":"IF(OR(E335=$AC339,E335=$AC339+$AG339,E335=$AC339+$AG339*2,E335=$AC339+$AG339*3),$AF339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C339:W339)","v":0},{"$f":"+'Cap Needs Input'!J1097","v":0},{"$f":"+'Cap Needs Input'!I1097","v":0},{"$f":"+Z339+Y339","v":0},{"$f":"IF('Cap Needs Input'!C1123='Cap Needs Input'!$Q$2,'20 Year Detail'!$C335,AA339)","v":0},{"$f":"+AB339","v":0},{"$f":"+'Cap Needs Input'!A1123","v":0},{"$f":"+'Cap Needs Input'!J1123","v":0},{"$f":"+AE339*AD339","v":0},{"$f":"+'Cap Needs Input'!K1123","v":0},null,{"$f":"'Cap Needs Input'!E1123","v":""},{"$f":"'Cap Needs Input'!C1123","v":""},{"$f":"IF('Cap Needs Input'!K1097=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C337=0,AK337=1),AND(C338=0,AK338=1),AND(C339=0,AK339=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A337:A340)","v":0},{"$f":"+A333","v":"Exterior Doors"},{"$f":"SUM(C337:C340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C341:W341)","v":0},null,null,null,null,null,{"$f":"SUM(AD337:AD340)","v":0},{"$f":"+AF341/AD341","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF337:AF340)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1125","v":"Storm Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C345","v":0},{"$f":"+D345+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1128","v":0},{"$f":"+'Cap Needs Input'!G1154","v":""},{"$f":"IF(C345>=$AC347,$AF347,0)","v":0},0,{"$f":"IF(OR(E345=$AC347,E345=$AC347+$AG347,E345=$AC347+$AG347*2,E345=$AC347+$AG347*3),$AF347,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C347:W347)","v":0},{"$f":"+'Cap Needs Input'!J1128","v":0},{"$f":"+'Cap Needs Input'!I1128","v":0},{"$f":"+Z347+Y347","v":0},{"$f":"IF('Cap Needs Input'!C1154='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C345,AA347)","v":0},{"$f":"+AB347","v":0},{"$f":"+'Cap Needs Input'!A1154","v":0},{"$f":"+'Cap Needs Input'!J1154","v":0},{"$f":"+AE347*AD347","v":0},{"$f":"+'Cap Needs Input'!K1154","v":0},null,{"$f":"'Cap Needs Input'!E1154","v":""},{"$f":"'Cap Needs Input'!C1154","v":""},{"$f":"IF('Cap Needs Input'!K1128=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C1129","v":0},{"$f":"+'Cap Needs Input'!G1155","v":""},{"$f":"IF(C345>=$AC348,$AF348,0)","v":0},0,{"$f":"IF(OR(E345=$AC348,E345=$AC348+$AG348,E345=$AC348+$AG348*2,E345=$AC348+$AG348*3),$AF348,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C348:W348)","v":0},{"$f":"+'Cap Needs Input'!J1129","v":0},{"$f":"+'Cap Needs Input'!I1129","v":0},{"$f":"+Z348+Y348","v":0},{"$f":"IF('Cap Needs Input'!C1155='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C345,AA348)","v":0},{"$f":"+AB348","v":0},{"$f":"+'Cap Needs Input'!A1155","v":0},{"$f":"+'Cap Needs Input'!J1155","v":0},{"$f":"+AE348*AD348","v":0},{"$f":"+'Cap Needs Input'!K1155","v":0},null,{"$f":"'Cap Needs Input'!E1155","v":""},{"$f":"'Cap Needs Input'!C1155","v":""},{"$f":"IF('Cap Needs Input'!K1129=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C1130","v":0},{"$f":"+'Cap Needs Input'!G1156","v":""},{"$f":"IF(C345>=$AC349,$AF349,0)","v":0},0,{"$f":"IF(OR(E345=$AC349,E345=$AC349+$AG349,E345=$AC349+$AG349*2,E345=$AC349+$AG349*3),$AF349,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C349:W349)","v":0},{"$f":"+'Cap Needs Input'!J1130","v":0},{"$f":"+'Cap Needs Input'!I1130","v":0},{"$f":"+Z349+Y349","v":0},{"$f":"IF('Cap Needs Input'!C1156='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C345,AA349)","v":0},{"$f":"+AB349","v":0},{"$f":"+'Cap Needs Input'!A1156","v":0},{"$f":"+'Cap Needs Input'!J1156","v":0},{"$f":"+AE349*AD349","v":0},{"$f":"+'Cap Needs Input'!K1156","v":0},null,{"$f":"'Cap Needs Input'!E1156","v":""},{"$f":"'Cap Needs Input'!C1156","v":""},{"$f":"IF('Cap Needs Input'!K1130=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C347=0,AK347=1),AND(C348=0,AK348=1),AND(C349=0,AK349=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A347:A350)","v":0},{"$f":"+A343","v":"Storm Doors"},{"$f":"SUM(C347:C350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C351:W351)","v":0},null,null,null,null,null,{"$f":"SUM(AD347:AD350)","v":0},{"$f":"+AF351/AD351","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF347:AF350)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1158","v":"Sliding Glass Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C355","v":0},{"$f":"+D355+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1161","v":0},{"$f":"+'Cap Needs Input'!G1187","v":""},{"$f":"IF(C355>=$AC357,$AF357,0)","v":0},0,{"$f":"IF(OR(E355=$AC357,E355=$AC357+$AG357,E355=$AC357+$AG357*2,E355=$AC357+$AG357*3),$AF357,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C357:W357)","v":0},{"$f":"+'Cap Needs Input'!J1161","v":0},{"$f":"+'Cap Needs Input'!I1161","v":0},{"$f":"+Z357+Y357","v":0},{"$f":"IF('Cap Needs Input'!C1187='Cap Needs Input'!$Q$2,'20 Year Detail'!$C355,AA357)","v":0},{"$f":"+AB357","v":0},{"$f":"+'Cap Needs Input'!A1187","v":0},{"$f":"+'Cap Needs Input'!J1187","v":0},{"$f":"+AE357*AD357","v":0},{"$f":"+'Cap Needs Input'!K1187","v":0},null,{"$f":"'Cap Needs Input'!E1187","v":""},{"$f":"'Cap Needs Input'!C1187","v":""},{"$f":"IF('Cap Needs Input'!K1161=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C1162","v":0},{"$f":"+'Cap Needs Input'!G1188","v":""},{"$f":"IF(C355>=$AC358,$AF358,0)","v":0},0,{"$f":"IF(OR(E355=$AC358,E355=$AC358+$AG358,E355=$AC358+$AG358*2,E355=$AC358+$AG358*3),$AF358,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C358:W358)","v":0},{"$f":"+'Cap Needs Input'!J1162","v":0},{"$f":"+'Cap Needs Input'!I1162","v":0},{"$f":"+Z358+Y358","v":0},{"$f":"IF('Cap Needs Input'!C1188='Cap Needs Input'!$Q$2,'20 Year Detail'!$C355,AA358)","v":0},{"$f":"+AB358","v":0},{"$f":"+'Cap Needs Input'!A1188","v":0},{"$f":"+'Cap Needs Input'!J1188","v":0},{"$f":"+AE358*AD358","v":0},{"$f":"+'Cap Needs Input'!K1188","v":0},null,{"$f":"'Cap Needs Input'!E1188","v":""},{"$f":"'Cap Needs Input'!C1188","v":""},{"$f":"IF('Cap Needs Input'!K1162=\"Replace\",1,0)","v":0}]
[{"$f":"+'Cap Needs Input'!C1163","v":0},{"$f":"+'Cap Needs Input'!G1189","v":""},{"$f":"IF(C355>=$AC359,$AF359,0)","v":0},0,{"$f":"IF(OR(E355=$AC359,E355=$AC359+$AG359,E355=$AC359+$AG359*2,E355=$AC359+$AG359*3),$AF359,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C359:W359)","v":0},{"$f":"+'Cap Needs Input'!J1163","v":0},{"$f":"+'Cap Needs Input'!I1163","v":0},{"$f":"+Z359+Y359","v":0},{"$f":"IF('Cap Needs Input'!C1189='Cap Needs Input'!$Q$2,'20 Year Detail'!$C355,AA359)","v":0},{"$f":"+AB359","v":0},{"$f":"+'Cap Needs Input'!A1189","v":0},{"$f":"+'Cap Needs Input'!J1189","v":0},{"$f":"+AE359*AD359","v":0},{"$f":"+'Cap Needs Input'!K1189","v":0},null,{"$f":"'Cap Needs Input'!E1189","v":""},{"$f":"'Cap Needs Input'!C1189","v":""},{"$f":"IF('Cap Needs Input'!K1163=\"Replace\",1,0)","v":0}]
[null,null,{"$f":"IF(OR(AND(C357=0,AK357=1),AND(C358=0,AK358=1),AND(C359=0,AK359=1)),\"ERROR: Red shaded item(s) must be replaced in rehab; RUL < \"&TEXT('Cap Needs Input'!$X$1,\"0%\"),\"\")","v":""}]
[{"$f":"SUM(A357:A360)","v":0},{"$f":"+A353","v":"Sliding Glass Doors"},{"$f":"SUM(C357:C360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C361:W361)","v":0},null,null,null,null,null,{"$f":"SUM(AD357:AD360)","v":0},{"$f":"+AF361/AD361","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF357:AF360)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C365","v":0},{"$f":"+D365+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1194","v":0},{"$f":"+'Cap Needs Input'!G1220","v":""},{"$f":"IF(C365>=$AC367,$AF367,0)","v":0},0,{"$f":"IF(OR(E365=$AC367,E365=$AC367+$AG367,E365=$AC367+$AG367*2,E365=$AC367+$AG367*3),$AF367,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C367:W367)","v":0},{"$f":"+'Cap Needs Input'!J1194","v":0},{"$f":"+'Cap Needs Input'!I1194","v":0},{"$f":"+Z367+Y367","v":0},{"$f":"IF('Cap Needs Input'!C1220='Cap Needs Input'!$Q$2,'20 Year Detail'!$C365,AA367)","v":0},{"$f":"+AB367","v":0},{"$f":"+'Cap Needs Input'!A1220","v":0},{"$f":"+'Cap Needs Input'!J1220","v":0},{"$f":"+AE367*AD367","v":0},{"$f":"+'Cap Needs Input'!K1220","v":0},null,{"$f":"'Cap Needs Input'!E1220","v":""},{"$f":"'Cap Needs Input'!C1220","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1195","v":0},{"$f":"+'Cap Needs Input'!G1221","v":""},{"$f":"IF(C365>=$AC368,$AF368,0)","v":0},0,{"$f":"IF(OR(E365=$AC368,E365=$AC368+$AG368,E365=$AC368+$AG368*2,E365=$AC368+$AG368*3),$AF368,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C368:W368)","v":0},{"$f":"+'Cap Needs Input'!J1195","v":0},{"$f":"+'Cap Needs Input'!I1195","v":0},{"$f":"+Z368+Y368","v":0},{"$f":"IF('Cap Needs Input'!C1221='Cap Needs Input'!$Q$2,'20 Year Detail'!$C365,AA368)","v":0},{"$f":"+AB368","v":0},{"$f":"+'Cap Needs Input'!A1221","v":0},{"$f":"+'Cap Needs Input'!J1221","v":0},{"$f":"+AE368*AD368","v":0},{"$f":"+'Cap Needs Input'!K1221","v":0},null,{"$f":"'Cap Needs Input'!E1221","v":""},{"$f":"'Cap Needs Input'!C1221","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1196","v":0},{"$f":"+'Cap Needs Input'!G1222","v":""},{"$f":"IF(C365>=$AC369,$AF369,0)","v":0},0,{"$f":"IF(OR(E365=$AC369,E365=$AC369+$AG369,E365=$AC369+$AG369*2,E365=$AC369+$AG369*3),$AF369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C369:W369)","v":0},{"$f":"+'Cap Needs Input'!J1196","v":0},{"$f":"+'Cap Needs Input'!I1196","v":0},{"$f":"+Z369+Y369","v":0},{"$f":"IF('Cap Needs Input'!C1222='Cap Needs Input'!$Q$2,'20 Year Detail'!$C365,AA369)","v":0},{"$f":"+AB369","v":0},{"$f":"+'Cap Needs Input'!A1222","v":0},{"$f":"+'Cap Needs Input'!J1222","v":0},{"$f":"+AE369*AD369","v":0},{"$f":"+'Cap Needs Input'!K1222","v":0},null,{"$f":"'Cap Needs Input'!E1222","v":""},{"$f":"'Cap Needs Input'!C1222","v":""},"N/A"]
[]
[{"$f":"SUM(A367:A370)","v":0},{"$f":"+A363","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"SUM(C367:C370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C371:W371)","v":0},null,null,null,null,null,{"$f":"SUM(AD367:AD370)","v":0},{"$f":"+AF371/AD371","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF367:AF370)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1224","v":"Interior Lighting 1: Fixtures (In Unit)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C375","v":0},{"$f":"+D375+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1227","v":0},{"$f":"+'Cap Needs Input'!G1253","v":""},{"$f":"IF(C375>=$AC377,$AF377,0)","v":0},0,{"$f":"IF(OR(E375=$AC377,E375=$AC377+$AG377,E375=$AC377+$AG377*2,E375=$AC377+$AG377*3),$AF377,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C377:W377)","v":0},{"$f":"+'Cap Needs Input'!J1227","v":0},{"$f":"+'Cap Needs Input'!I1227","v":0},{"$f":"+Z377+Y377","v":0},{"$f":"IF('Cap Needs Input'!C1253='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA377)","v":0},{"$f":"+AB377","v":0},{"$f":"+'Cap Needs Input'!A1253","v":0},{"$f":"+'Cap Needs Input'!J1253","v":0},{"$f":"+AE377*AD377","v":0},{"$f":"+'Cap Needs Input'!K1253","v":0},null,{"$f":"'Cap Needs Input'!E1253","v":""},{"$f":"'Cap Needs Input'!C1253","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1228","v":0},{"$f":"+'Cap Needs Input'!G1254","v":""},{"$f":"IF(C375>=$AC378,$AF378,0)","v":0},0,{"$f":"IF(OR(E375=$AC378,E375=$AC378+$AG378,E375=$AC378+$AG378*2,E375=$AC378+$AG378*3),$AF378,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C378:W378)","v":0},{"$f":"+'Cap Needs Input'!J1228","v":0},{"$f":"+'Cap Needs Input'!I1228","v":0},{"$f":"+Z378+Y378","v":0},{"$f":"IF('Cap Needs Input'!C1254='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA378)","v":0},{"$f":"+AB378","v":0},{"$f":"+'Cap Needs Input'!A1254","v":0},{"$f":"+'Cap Needs Input'!J1254","v":0},{"$f":"+AE378*AD378","v":0},{"$f":"+'Cap Needs Input'!K1254","v":0},null,{"$f":"'Cap Needs Input'!E1254","v":""},{"$f":"'Cap Needs Input'!C1254","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1229","v":0},{"$f":"+'Cap Needs Input'!G1255","v":""},{"$f":"IF(C375>=$AC379,$AF379,0)","v":0},0,{"$f":"IF(OR(E375=$AC379,E375=$AC379+$AG379,E375=$AC379+$AG379*2,E375=$AC379+$AG379*3),$AF379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C379:W379)","v":0},{"$f":"+'Cap Needs Input'!J1229","v":0},{"$f":"+'Cap Needs Input'!I1229","v":0},0,{"$f":"IF('Cap Needs Input'!C1255='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA379)","v":0},{"$f":"+AB379","v":0},{"$f":"+'Cap Needs Input'!A1255","v":0},{"$f":"+'Cap Needs Input'!J1255","v":0},{"$f":"+AE379*AD379","v":0},{"$f":"+'Cap Needs Input'!K1255","v":0},null,{"$f":"'Cap Needs Input'!E1255","v":""},{"$f":"'Cap Needs Input'!C1255","v":""},"N/A"]
[]
[{"$f":"SUM(A377:A380)","v":0},{"$f":"+A373","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"SUM(C377:C380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C381:W381)","v":0},null,null,null,null,null,{"$f":"SUM(AD377:AD380)","v":0},{"$f":"+AF381/AD381","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF377:AF380)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C385","v":0},{"$f":"+D385+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1260","v":0},{"$f":"+'Cap Needs Input'!G1286","v":""},{"$f":"IF(C385>=$AC387,$AF387,0)","v":0},0,{"$f":"IF(OR(E385=$AC387,E385=$AC387+$AG387,E385=$AC387+$AG387*2,E385=$AC387+$AG387*3),$AF387,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C387:W387)","v":0},{"$f":"+'Cap Needs Input'!J1260","v":0},{"$f":"+'Cap Needs Input'!I1260","v":0},{"$f":"+Z387+Y387","v":0},{"$f":"IF('Cap Needs Input'!C1286='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C385,AA387)","v":0},{"$f":"+AB387","v":0},{"$f":"+'Cap Needs Input'!A1286","v":0},{"$f":"+'Cap Needs Input'!J1286","v":0},{"$f":"+AE387*AD387","v":0},{"$f":"+'Cap Needs Input'!K1286","v":0},null,{"$f":"'Cap Needs Input'!E1286","v":""},{"$f":"'Cap Needs Input'!C1286","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1261","v":0},{"$f":"+'Cap Needs Input'!G1287","v":""},{"$f":"IF(C385>=$AC388,$AF388,0)","v":0},0,{"$f":"IF(OR(E385=$AC388,E385=$AC388+$AG388,E385=$AC388+$AG388*2,E385=$AC388+$AG388*3),$AF388,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C388:W388)","v":0},{"$f":"+'Cap Needs Input'!J1261","v":0},{"$f":"+'Cap Needs Input'!I1261","v":0},{"$f":"+Z388+Y388","v":0},{"$f":"IF('Cap Needs Input'!C1287='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C385,AA388)","v":0},{"$f":"+AB388","v":0},{"$f":"+'Cap Needs Input'!A1287","v":0},{"$f":"+'Cap Needs Input'!J1287","v":0},{"$f":"+AE388*AD388","v":0},{"$f":"+'Cap Needs Input'!K1287","v":0},null,{"$f":"'Cap Needs Input'!E1287","v":""},{"$f":"'Cap Needs Input'!C1287","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1262","v":0},{"$f":"+'Cap Needs Input'!G1288","v":""},{"$f":"IF(C385>=$AC389,$AF389,0)","v":0},0,{"$f":"IF(OR(E385=$AC389,E385=$AC389+$AG389,E385=$AC389+$AG389*2,E385=$AC389+$AG389*3),$AF389,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C389:W389)","v":0},{"$f":"+'Cap Needs Input'!J1262","v":0},{"$f":"+'Cap Needs Input'!I1262","v":0},{"$f":"+Z389+Y389","v":0},{"$f":"IF('Cap Needs Input'!C1288='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C385,AA389)","v":0},{"$f":"+AB389","v":0},{"$f":"+'Cap Needs Input'!A1288","v":0},{"$f":"+'Cap Needs Input'!J1288","v":0},{"$f":"+AE389*AD389","v":0},{"$f":"+'Cap Needs Input'!K1288","v":0},null,{"$f":"'Cap Needs Input'!E1288","v":""},{"$f":"'Cap Needs Input'!C1288","v":""},"N/A"]
[]
[{"$f":"SUM(A387:A390)","v":0},{"$f":"+A383","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"SUM(C387:C390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C391:W391)","v":0},null,null,null,null,null,{"$f":"SUM(AD387:AD390)","v":0},{"$f":"+AF391/AD391","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF387:AF390)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C395","v":0},{"$f":"+D395+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1293","v":0},{"$f":"+'Cap Needs Input'!G1319","v":""},{"$f":"IF(C395>=$AC397,$AF397,0)","v":0},0,{"$f":"IF(OR(E395=$AC397,E395=$AC397+$AG397,E395=$AC397+$AG397*2,E395=$AC397+$AG397*3),$AF397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C397:W397)","v":0},{"$f":"+'Cap Needs Input'!J1293","v":0},{"$f":"+'Cap Needs Input'!I1293","v":0},{"$f":"+Z397+Y397","v":0},{"$f":"IF('Cap Needs Input'!C1319='Cap Needs Input'!$Q$2,'20 Year Detail'!$C395,AA397)","v":0},{"$f":"+AB397","v":0},{"$f":"+'Cap Needs Input'!A1319","v":0},{"$f":"+'Cap Needs Input'!J1319","v":0},{"$f":"+AE397*AD397","v":0},{"$f":"+'Cap Needs Input'!K1319","v":0},null,{"$f":"'Cap Needs Input'!E1319","v":""},{"$f":"'Cap Needs Input'!C1319","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1294","v":0},{"$f":"+'Cap Needs Input'!G1320","v":""},{"$f":"IF(C395>=$AC398,$AF398,0)","v":0},0,{"$f":"IF(OR(E395=$AC398,E395=$AC398+$AG398,E395=$AC398+$AG398*2,E395=$AC398+$AG398*3),$AF398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C398:W398)","v":0},{"$f":"+'Cap Needs Input'!J1294","v":0},{"$f":"+'Cap Needs Input'!I1294","v":0},{"$f":"+Z398+Y398","v":0},{"$f":"IF('Cap Needs Input'!C1320='Cap Needs Input'!$Q$2,'20 Year Detail'!$C395,AA398)","v":0},{"$f":"+AB398","v":0},{"$f":"+'Cap Needs Input'!A1320","v":0},{"$f":"+'Cap Needs Input'!J1320","v":0},{"$f":"+AE398*AD398","v":0},{"$f":"+'Cap Needs Input'!K1320","v":0},null,{"$f":"'Cap Needs Input'!E1320","v":""},{"$f":"'Cap Needs Input'!C1320","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1295","v":0},{"$f":"+'Cap Needs Input'!G1321","v":""},{"$f":"IF(C395>=$AC399,$AF399,0)","v":0},0,{"$f":"IF(OR(E395=$AC399,E395=$AC399+$AG399,E395=$AC399+$AG399*2,E395=$AC399+$AG399*3),$AF399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C399:W399)","v":0},{"$f":"+'Cap Needs Input'!J1295","v":0},{"$f":"+'Cap Needs Input'!I1295","v":0},{"$f":"+Z399+Y399","v":0},{"$f":"IF('Cap Needs Input'!C1321='Cap Needs Input'!$Q$2,'20 Year Detail'!$C395,AA399)","v":0},{"$f":"+AB399","v":0},{"$f":"+'Cap Needs Input'!A1321","v":0},{"$f":"+'Cap Needs Input'!J1321","v":0},{"$f":"+AE399*AD399","v":0},{"$f":"+'Cap Needs Input'!K1321","v":0},null,{"$f":"'Cap Needs Input'!E1321","v":""},{"$f":"'Cap Needs Input'!C1321","v":""},"N/A"]
[]
[{"$f":"SUM(A397:A400)","v":0},{"$f":"+A393","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"SUM(C397:C400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C401:W401)","v":0},null,null,null,null,null,{"$f":"SUM(AD397:AD400)","v":0},{"$f":"+AF401/AD401","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF397:AF400)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1323","v":"CO Detectors/Alarms"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C405","v":0},{"$f":"+D405+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1326","v":0},{"$f":"+'Cap Needs Input'!G1352","v":""},{"$f":"IF(C405>=$AC407,$AF407,0)","v":0},0,{"$f":"IF(OR(E405=$AC407,E405=$AC407+$AG407,E405=$AC407+$AG407*2,E405=$AC407+$AG407*3),$AF407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C407:W407)","v":0},{"$f":"+'Cap Needs Input'!J1326","v":0},{"$f":"+'Cap Needs Input'!I1326","v":0},{"$f":"+Z407+Y407","v":0},{"$f":"IF('Cap Needs Input'!C1352='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C405,AA407)","v":0},{"$f":"+AB407","v":0},{"$f":"+'Cap Needs Input'!A1352","v":0},{"$f":"+'Cap Needs Input'!J1352","v":0},{"$f":"+AE407*AD407","v":0},{"$f":"+'Cap Needs Input'!K1352","v":0},null,{"$f":"'Cap Needs Input'!E1352","v":""},{"$f":"'Cap Needs Input'!C1352","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1327","v":0},{"$f":"+'Cap Needs Input'!G1353","v":""},{"$f":"IF(C405>=$AC408,$AF408,0)","v":0},0,{"$f":"IF(OR(E405=$AC408,E405=$AC408+$AG408,E405=$AC408+$AG408*2,E405=$AC408+$AG408*3),$AF408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C408:W408)","v":0},{"$f":"+'Cap Needs Input'!J1327","v":0},{"$f":"+'Cap Needs Input'!I1327","v":0},{"$f":"+Z408+Y408","v":0},{"$f":"IF('Cap Needs Input'!C1353='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C405,AA408)","v":0},{"$f":"+AB408","v":0},{"$f":"+'Cap Needs Input'!A1353","v":0},{"$f":"+'Cap Needs Input'!J1353","v":0},{"$f":"+AE408*AD408","v":0},{"$f":"+'Cap Needs Input'!K1353","v":0},null,{"$f":"'Cap Needs Input'!E1353","v":""},{"$f":"'Cap Needs Input'!C1353","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1328","v":0},{"$f":"+'Cap Needs Input'!G1354","v":""},{"$f":"IF(C405>=$AC409,$AF409,0)","v":0},0,{"$f":"IF(OR(E405=$AC409,E405=$AC409+$AG409,E405=$AC409+$AG409*2,E405=$AC409+$AG409*3),$AF409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C409:W409)","v":0},{"$f":"+'Cap Needs Input'!J1328","v":0},{"$f":"+'Cap Needs Input'!I1328","v":0},{"$f":"+Z409+Y409","v":0},{"$f":"IF('Cap Needs Input'!C1354='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C405,AA409)","v":0},{"$f":"+AB409","v":0},{"$f":"+'Cap Needs Input'!A1354","v":0},{"$f":"+'Cap Needs Input'!J1354","v":0},{"$f":"+AE409*AD409","v":0},{"$f":"+'Cap Needs Input'!K1354","v":0},null,{"$f":"'Cap Needs Input'!E1354","v":""},{"$f":"'Cap Needs Input'!C1354","v":""},"N/A"]
[]
[{"$f":"SUM(A407:A410)","v":0},{"$f":"+A403","v":"CO Detectors/Alarms"},{"$f":"SUM(C407:C410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C411:W411)","v":0},null,null,null,null,null,{"$f":"SUM(AD407:AD410)","v":0},{"$f":"+AF411/AD411","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF407:AF410)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1356","v":"Exit Signs"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C415","v":0},{"$f":"+D415+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1359","v":0},{"$f":"+'Cap Needs Input'!G1385","v":""},{"$f":"IF(C415>=$AC417,$AF417,0)","v":0},0,{"$f":"IF(OR(E415=$AC417,E415=$AC417+$AG417,E415=$AC417+$AG417*2,E415=$AC417+$AG417*3),$AF417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C417:W417)","v":0},{"$f":"+'Cap Needs Input'!J1359","v":0},{"$f":"+'Cap Needs Input'!I1359","v":0},{"$f":"+Z417+Y417","v":0},{"$f":"IF('Cap Needs Input'!C1385='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C415,AA417)","v":0},{"$f":"+AB417","v":0},{"$f":"+'Cap Needs Input'!A1385","v":0},{"$f":"+'Cap Needs Input'!J1385","v":0},{"$f":"+AE417*AD417","v":0},{"$f":"+'Cap Needs Input'!K1385","v":0},null,{"$f":"'Cap Needs Input'!E1385","v":""},{"$f":"'Cap Needs Input'!C1385","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1360","v":0},{"$f":"+'Cap Needs Input'!G1386","v":""},{"$f":"IF(C415>=$AC418,$AF418,0)","v":0},0,{"$f":"IF(OR(E415=$AC418,E415=$AC418+$AG418,E415=$AC418+$AG418*2,E415=$AC418+$AG418*3),$AF418,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C418:W418)","v":0},{"$f":"+'Cap Needs Input'!J1360","v":0},{"$f":"+'Cap Needs Input'!I1360","v":0},{"$f":"+Z418+Y418","v":0},{"$f":"IF('Cap Needs Input'!C1386='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C415,AA418)","v":0},{"$f":"+AB418","v":0},{"$f":"+'Cap Needs Input'!A1386","v":0},{"$f":"+'Cap Needs Input'!J1386","v":0},{"$f":"+AE418*AD418","v":0},{"$f":"+'Cap Needs Input'!K1386","v":0},null,{"$f":"'Cap Needs Input'!E1386","v":""},{"$f":"'Cap Needs Input'!C1386","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1361","v":0},{"$f":"+'Cap Needs Input'!G1387","v":""},{"$f":"IF(C415>=$AC419,$AF419,0)","v":0},0,{"$f":"IF(OR(E415=$AC419,E415=$AC419+$AG419,E415=$AC419+$AG419*2,E415=$AC419+$AG419*3),$AF419,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C419:W419)","v":0},{"$f":"+'Cap Needs Input'!J1361","v":0},{"$f":"+'Cap Needs Input'!I1361","v":0},{"$f":"+Z419+Y419","v":0},{"$f":"IF('Cap Needs Input'!C1387='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C415,AA419)","v":0},{"$f":"+AB419","v":0},{"$f":"+'Cap Needs Input'!A1387","v":0},{"$f":"+'Cap Needs Input'!J1387","v":0},{"$f":"+AE419*AD419","v":0},{"$f":"+'Cap Needs Input'!K1387","v":0},null,{"$f":"'Cap Needs Input'!E1387","v":""},{"$f":"'Cap Needs Input'!C1387","v":""},"N/A"]
[]
[{"$f":"SUM(A417:A420)","v":0},{"$f":"+A413","v":"Exit Signs"},{"$f":"SUM(C417:C420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C421:W421)","v":0},null,null,null,null,null,{"$f":"SUM(AD417:AD420)","v":0},{"$f":"+AF421/AD421","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF417:AF420)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1389","v":"Exterior Lighting"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C425","v":0},{"$f":"+D425+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1392","v":0},{"$f":"+'Cap Needs Input'!G1418","v":""},{"$f":"IF(C425>=$AC427,$AF427,0)","v":0},0,{"$f":"IF(OR(E425=$AC427,E425=$AC427+$AG427,E425=$AC427+$AG427*2,E425=$AC427+$AG427*3),$AF427,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C427:W427)","v":0},{"$f":"+'Cap Needs Input'!J1392","v":0},{"$f":"+'Cap Needs Input'!I1392","v":0},{"$f":"+Z427+Y427","v":0},{"$f":"IF('Cap Needs Input'!C1418='Cap Needs Input'!$Q$2,'20 Year Detail'!$C425,AA427)","v":0},{"$f":"+AB427","v":0},{"$f":"+'Cap Needs Input'!A1418","v":0},{"$f":"+'Cap Needs Input'!J1418","v":0},{"$f":"+AE427*AD427","v":0},{"$f":"+'Cap Needs Input'!K1418","v":0},null,{"$f":"'Cap Needs Input'!E1418","v":""},{"$f":"'Cap Needs Input'!C1418","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1393","v":0},{"$f":"+'Cap Needs Input'!G1419","v":""},{"$f":"IF(C425>=$AC428,$AF428,0)","v":0},0,{"$f":"IF(OR(E425=$AC428,E425=$AC428+$AG428,E425=$AC428+$AG428*2,E425=$AC428+$AG428*3),$AF428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C428:W428)","v":0},{"$f":"+'Cap Needs Input'!J1393","v":0},{"$f":"+'Cap Needs Input'!I1393","v":0},{"$f":"+Z428+Y428","v":0},{"$f":"IF('Cap Needs Input'!C1419='Cap Needs Input'!$Q$2,'20 Year Detail'!$C425,AA428)","v":0},{"$f":"+AB428","v":0},{"$f":"+'Cap Needs Input'!A1419","v":0},{"$f":"+'Cap Needs Input'!J1419","v":0},{"$f":"+AE428*AD428","v":0},{"$f":"+'Cap Needs Input'!K1419","v":0},null,{"$f":"'Cap Needs Input'!E1419","v":""},{"$f":"'Cap Needs Input'!C1419","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1394","v":0},{"$f":"+'Cap Needs Input'!G1420","v":""},{"$f":"IF(C425>=$AC429,$AF429,0)","v":0},0,{"$f":"IF(OR(E425=$AC429,E425=$AC429+$AG429,E425=$AC429+$AG429*2,E425=$AC429+$AG429*3),$AF429,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C429:W429)","v":0},{"$f":"+'Cap Needs Input'!J1394","v":0},{"$f":"+'Cap Needs Input'!I1394","v":0},{"$f":"+Z429+Y429","v":0},{"$f":"IF('Cap Needs Input'!C1420='Cap Needs Input'!$Q$2,'20 Year Detail'!$C425,AA429)","v":0},{"$f":"+AB429","v":0},{"$f":"+'Cap Needs Input'!A1420","v":0},{"$f":"+'Cap Needs Input'!J1420","v":0},{"$f":"+AE429*AD429","v":0},{"$f":"+'Cap Needs Input'!K1420","v":0},null,{"$f":"'Cap Needs Input'!E1420","v":""},{"$f":"'Cap Needs Input'!C1420","v":""},"N/A"]
[]
[{"$f":"SUM(A427:A430)","v":0},{"$f":"+A423","v":"Exterior Lighting"},{"$f":"SUM(C427:C430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C431:W431)","v":0},null,null,null,null,null,{"$f":"SUM(AD427:AD430)","v":0},{"$f":"+AF431/AD431","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF427:AF430)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1422","v":"Landscaping and Grounds 1"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C435","v":0},{"$f":"+D435+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1425","v":0},{"$f":"+'Cap Needs Input'!G1451","v":""},{"$f":"IF(C435>=$AC437,$AF437,0)","v":0},0,{"$f":"IF(OR(E435=$AC437,E435=$AC437+$AG437,E435=$AC437+$AG437*2,E435=$AC437+$AG437*3),$AF437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C437:W437)","v":0},{"$f":"+'Cap Needs Input'!J1425","v":0},{"$f":"+'Cap Needs Input'!I1425","v":0},{"$f":"+Z437+Y437","v":0},{"$f":"IF('Cap Needs Input'!C1451='Cap Needs Input'!$Q$2,'20 Year Detail'!$C435,AA437)","v":0},{"$f":"+AB437","v":0},{"$f":"+'Cap Needs Input'!A1451","v":0},{"$f":"+'Cap Needs Input'!J1451","v":0},{"$f":"+AE437*AD437","v":0},{"$f":"+'Cap Needs Input'!K1451","v":0},null,{"$f":"'Cap Needs Input'!E1451","v":""},{"$f":"'Cap Needs Input'!C1451","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1426","v":0},{"$f":"+'Cap Needs Input'!G1452","v":""},{"$f":"IF(C435>=$AC438,$AF438,0)","v":0},0,{"$f":"IF(OR(E435=$AC438,E435=$AC438+$AG438,E435=$AC438+$AG438*2,E435=$AC438+$AG438*3),$AF438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C438:W438)","v":0},{"$f":"+'Cap Needs Input'!J1426","v":0},{"$f":"+'Cap Needs Input'!I1426","v":0},{"$f":"+Z438+Y438","v":0},{"$f":"IF('Cap Needs Input'!C1452='Cap Needs Input'!$Q$2,'20 Year Detail'!$C435,AA438)","v":0},{"$f":"+AB438","v":0},{"$f":"+'Cap Needs Input'!A1452","v":0},{"$f":"+'Cap Needs Input'!J1452","v":0},{"$f":"+AE438*AD438","v":0},{"$f":"+'Cap Needs Input'!K1452","v":0},null,{"$f":"'Cap Needs Input'!E1452","v":""},{"$f":"'Cap Needs Input'!C1452","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1427","v":0},{"$f":"+'Cap Needs Input'!G1453","v":""},{"$f":"IF(C435>=$AC439,$AF439,0)","v":0},0,{"$f":"IF(OR(E435=$AC439,E435=$AC439+$AG439,E435=$AC439+$AG439*2,E435=$AC439+$AG439*3),$AF439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C439:W439)","v":0},{"$f":"+'Cap Needs Input'!J1427","v":0},{"$f":"+'Cap Needs Input'!I1427","v":0},{"$f":"+Z439+Y439","v":0},{"$f":"IF('Cap Needs Input'!C1453='Cap Needs Input'!$Q$2,'20 Year Detail'!$C435,AA439)","v":0},{"$f":"+AB439","v":0},{"$f":"+'Cap Needs Input'!A1453","v":0},{"$f":"+'Cap Needs Input'!J1453","v":0},{"$f":"+AE439*AD439","v":0},{"$f":"+'Cap Needs Input'!K1453","v":0},null,{"$f":"'Cap Needs Input'!E1453","v":""},{"$f":"'Cap Needs Input'!C1453","v":""},"N/A"]
[]
[{"$f":"SUM(A437:A440)","v":0},{"$f":"+A433","v":"Landscaping and Grounds 1"},{"$f":"SUM(C437:C440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C441:W441)","v":0},null,null,null,null,null,{"$f":"SUM(AD437:AD440)","v":0},{"$f":"+AF441/AD441","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF437:AF440)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1455","v":"Landscaping and Grounds 2"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C445","v":0},{"$f":"+D445+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1458","v":0},{"$f":"+'Cap Needs Input'!G1484","v":""},{"$f":"IF(C445>=$AC447,$AF447,0)","v":0},0,{"$f":"IF(OR(E445=$AC447,E445=$AC447+$AG447,E445=$AC447+$AG447*2,E445=$AC447+$AG447*3),$AF447,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C447:W447)","v":0},{"$f":"+'Cap Needs Input'!J1458","v":0},{"$f":"+'Cap Needs Input'!I1458","v":0},{"$f":"+Z447+Y447","v":0},{"$f":"IF('Cap Needs Input'!C1484='Cap Needs Input'!$Q$2,'20 Year Detail'!$C445,AA447)","v":0},{"$f":"+AB447","v":0},{"$f":"+'Cap Needs Input'!A1484","v":0},{"$f":"+'Cap Needs Input'!J1484","v":0},{"$f":"+AE447*AD447","v":0},{"$f":"+'Cap Needs Input'!K1484","v":0},null,{"$f":"'Cap Needs Input'!E1484","v":""},{"$f":"'Cap Needs Input'!C1484","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1459","v":0},{"$f":"+'Cap Needs Input'!G1485","v":""},{"$f":"IF(C445>=$AC448,$AF448,0)","v":0},0,{"$f":"IF(OR(E445=$AC448,E445=$AC448+$AG448,E445=$AC448+$AG448*2,E445=$AC448+$AG448*3),$AF448,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C448:W448)","v":0},{"$f":"+'Cap Needs Input'!J1459","v":0},{"$f":"+'Cap Needs Input'!I1459","v":0},{"$f":"+Z448+Y448","v":0},{"$f":"IF('Cap Needs Input'!C1485='Cap Needs Input'!$Q$2,'20 Year Detail'!$C445,AA448)","v":0},{"$f":"+AB448","v":0},{"$f":"+'Cap Needs Input'!A1485","v":0},{"$f":"+'Cap Needs Input'!J1485","v":0},{"$f":"+AE448*AD448","v":0},{"$f":"+'Cap Needs Input'!K1485","v":0},null,{"$f":"'Cap Needs Input'!E1485","v":""},{"$f":"'Cap Needs Input'!C1485","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1460","v":0},{"$f":"+'Cap Needs Input'!G1486","v":""},{"$f":"IF(C445>=$AC449,$AF449,0)","v":0},0,{"$f":"IF(OR(E445=$AC449,E445=$AC449+$AG449,E445=$AC449+$AG449*2,E445=$AC449+$AG449*3),$AF449,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C449:W449)","v":0},{"$f":"+'Cap Needs Input'!J1460","v":0},{"$f":"+'Cap Needs Input'!I1460","v":0},{"$f":"+Z449+Y449","v":0},{"$f":"IF('Cap Needs Input'!C1486='Cap Needs Input'!$Q$2,'20 Year Detail'!$C445,AA449)","v":0},{"$f":"+AB449","v":0},{"$f":"+'Cap Needs Input'!A1486","v":0},{"$f":"+'Cap Needs Input'!J1486","v":0},{"$f":"+AE449*AD449","v":0},{"$f":"+'Cap Needs Input'!K1486","v":0},null,{"$f":"'Cap Needs Input'!E1486","v":""},{"$f":"'Cap Needs Input'!C1486","v":""},"N/A"]
[]
[{"$f":"SUM(A447:A450)","v":0},{"$f":"+A443","v":"Landscaping and Grounds 2"},{"$f":"SUM(C447:C450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C451:W451)","v":0},null,null,null,null,null,{"$f":"SUM(AD447:AD450)","v":0},{"$f":"+AF451/AD451","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF447:AF450)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1488","v":"Land and Grounds: Irrigation"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C455","v":0},{"$f":"+D455+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1491","v":0},{"$f":"+'Cap Needs Input'!G1517","v":""},{"$f":"IF(C455>=$AC457,$AF457,0)","v":0},0,{"$f":"IF(OR(E455=$AC457,E455=$AC457+$AG457,E455=$AC457+$AG457*2,E455=$AC457+$AG457*3),$AF457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C457:W457)","v":0},{"$f":"+'Cap Needs Input'!J1491","v":0},{"$f":"+'Cap Needs Input'!I1491","v":0},{"$f":"+Z457+Y457","v":0},{"$f":"IF('Cap Needs Input'!C1517='Cap Needs Input'!$Q$2,'20 Year Detail'!$C455,AA457)","v":0},{"$f":"+AB457","v":0},{"$f":"+'Cap Needs Input'!A1517","v":0},{"$f":"+'Cap Needs Input'!J1517","v":0},{"$f":"+AE457*AD457","v":0},{"$f":"+'Cap Needs Input'!K1517","v":0},null,{"$f":"'Cap Needs Input'!E1517","v":""},{"$f":"'Cap Needs Input'!C1517","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1492","v":0},{"$f":"+'Cap Needs Input'!G1518","v":""},{"$f":"IF(C455>=$AC458,$AF458,0)","v":0},0,{"$f":"IF(OR(E455=$AC458,E455=$AC458+$AG458,E455=$AC458+$AG458*2,E455=$AC458+$AG458*3),$AF458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C458:W458)","v":0},{"$f":"+'Cap Needs Input'!J1492","v":0},{"$f":"+'Cap Needs Input'!I1492","v":0},{"$f":"+Z458+Y458","v":0},{"$f":"IF('Cap Needs Input'!C1518='Cap Needs Input'!$Q$2,'20 Year Detail'!$C455,AA458)","v":0},{"$f":"+AB458","v":0},{"$f":"+'Cap Needs Input'!A1518","v":0},{"$f":"+'Cap Needs Input'!J1518","v":0},{"$f":"+AE458*AD458","v":0},{"$f":"+'Cap Needs Input'!K1518","v":0},null,{"$f":"'Cap Needs Input'!E1518","v":""},{"$f":"'Cap Needs Input'!C1518","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1493","v":0},{"$f":"+'Cap Needs Input'!G1519","v":""},{"$f":"IF(C455>=$AC459,$AF459,0)","v":0},0,{"$f":"IF(OR(E455=$AC459,E455=$AC459+$AG459,E455=$AC459+$AG459*2,E455=$AC459+$AG459*3),$AF459,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C459:W459)","v":0},{"$f":"+'Cap Needs Input'!J1493","v":0},{"$f":"+'Cap Needs Input'!I1493","v":0},{"$f":"+Z459+Y459","v":0},{"$f":"IF('Cap Needs Input'!C1519='Cap Needs Input'!$Q$2,'20 Year Detail'!$C455,AA459)","v":0},{"$f":"+AB459","v":0},{"$f":"+'Cap Needs Input'!A1519","v":0},{"$f":"+'Cap Needs Input'!J1519","v":0},{"$f":"+AE459*AD459","v":0},{"$f":"+'Cap Needs Input'!K1519","v":0},null,{"$f":"'Cap Needs Input'!E1519","v":""},{"$f":"'Cap Needs Input'!C1519","v":""},"N/A"]
[]
[{"$f":"SUM(A457:A460)","v":0},{"$f":"+A453","v":"Land and Grounds: Irrigation"},{"$f":"SUM(C457:C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C461:W461)","v":0},null,null,null,null,null,{"$f":"SUM(AD457:AD460)","v":0},{"$f":"+AF461/AD461","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF457:AF460)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1521","v":"Parking and Driveways"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C465","v":0},{"$f":"+D465+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1524","v":0},{"$f":"+'Cap Needs Input'!G1550","v":""},{"$f":"IF(C465>=$AC467,$AF467,0)","v":0},0,{"$f":"IF(OR(E465=$AC467,E465=$AC467+$AG467,E465=$AC467+$AG467*2,E465=$AC467+$AG467*3),$AF467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C467:W467)","v":0},{"$f":"+'Cap Needs Input'!J1524","v":0},{"$f":"+'Cap Needs Input'!I1524","v":0},{"$f":"+Z467+Y467","v":0},{"$f":"IF('Cap Needs Input'!C1550='Cap Needs Input'!$Q$2,'20 Year Detail'!$C465,AA467)","v":0},{"$f":"+AB467","v":0},{"$f":"+'Cap Needs Input'!A1550","v":0},{"$f":"+'Cap Needs Input'!J1550","v":0},{"$f":"+AE467*AD467","v":0},{"$f":"+'Cap Needs Input'!K1550","v":0},null,{"$f":"'Cap Needs Input'!E1550","v":""},{"$f":"'Cap Needs Input'!C1550","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1525","v":0},{"$f":"+'Cap Needs Input'!G1551","v":""},{"$f":"IF(C465>=$AC468,$AF468,0)","v":0},0,{"$f":"IF(OR(E465=$AC468,E465=$AC468+$AG468,E465=$AC468+$AG468*2,E465=$AC468+$AG468*3),$AF468,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C468:W468)","v":0},{"$f":"+'Cap Needs Input'!J1525","v":0},{"$f":"+'Cap Needs Input'!I1525","v":0},{"$f":"+Z468+Y468","v":0},{"$f":"IF('Cap Needs Input'!C1551='Cap Needs Input'!$Q$2,'20 Year Detail'!$C465,AA468)","v":0},{"$f":"+AB468","v":0},{"$f":"+'Cap Needs Input'!A1551","v":0},{"$f":"+'Cap Needs Input'!J1551","v":0},{"$f":"+AE468*AD468","v":0},{"$f":"+'Cap Needs Input'!K1551","v":0},null,{"$f":"'Cap Needs Input'!E1551","v":""},{"$f":"'Cap Needs Input'!C1551","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1526","v":0},{"$f":"+'Cap Needs Input'!G1552","v":""},{"$f":"IF(C465>=$AC469,$AF469,0)","v":0},0,{"$f":"IF(OR(E465=$AC469,E465=$AC469+$AG469,E465=$AC469+$AG469*2,E465=$AC469+$AG469*3),$AF469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C469:W469)","v":0},{"$f":"+'Cap Needs Input'!J1526","v":0},{"$f":"+'Cap Needs Input'!I1526","v":0},{"$f":"+Z469+Y469","v":0},{"$f":"IF('Cap Needs Input'!C1552='Cap Needs Input'!$Q$2,'20 Year Detail'!$C465,AA469)","v":0},{"$f":"+AB469","v":0},{"$f":"+'Cap Needs Input'!A1552","v":0},{"$f":"+'Cap Needs Input'!J1552","v":0},{"$f":"+AE469*AD469","v":0},{"$f":"+'Cap Needs Input'!K1552","v":0},null,{"$f":"'Cap Needs Input'!E1552","v":""},{"$f":"'Cap Needs Input'!C1552","v":""},"N/A"]
[]
[{"$f":"SUM(A467:A470)","v":0},{"$f":"+A463","v":"Parking and Driveways"},{"$f":"SUM(C467:C470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C471:W471)","v":0},null,null,null,null,null,{"$f":"SUM(AD467:AD470)","v":0},{"$f":"+AF471/AD471","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF467:AF470)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1554","v":"Walks/Stairs and Patios/Balconies"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C475","v":0},{"$f":"+D475+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1557","v":0},{"$f":"+'Cap Needs Input'!G1583","v":""},{"$f":"IF(C475>=$AC477,$AF477,0)","v":0},0,{"$f":"IF(OR(E475=$AC477,E475=$AC477+$AG477,E475=$AC477+$AG477*2,E475=$AC477+$AG477*3),$AF477,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C477:W477)","v":0},{"$f":"+'Cap Needs Input'!J1557","v":0},{"$f":"+'Cap Needs Input'!I1557","v":0},{"$f":"+Z477+Y477","v":0},{"$f":"IF('Cap Needs Input'!C1583='Cap Needs Input'!$Q$2,'20 Year Detail'!$C475,AA477)","v":0},{"$f":"+AB477","v":0},{"$f":"+'Cap Needs Input'!A1583","v":0},{"$f":"+'Cap Needs Input'!J1583","v":0},{"$f":"+AE477*AD477","v":0},{"$f":"+'Cap Needs Input'!K1583","v":0},null,{"$f":"'Cap Needs Input'!E1583","v":""},{"$f":"'Cap Needs Input'!C1583","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1558","v":0},{"$f":"+'Cap Needs Input'!G1584","v":""},{"$f":"IF(C475>=$AC478,$AF478,0)","v":0},0,{"$f":"IF(OR(E475=$AC478,E475=$AC478+$AG478,E475=$AC478+$AG478*2,E475=$AC478+$AG478*3),$AF478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C478:W478)","v":0},{"$f":"+'Cap Needs Input'!J1558","v":0},{"$f":"+'Cap Needs Input'!I1558","v":0},{"$f":"+Z478+Y478","v":0},{"$f":"IF('Cap Needs Input'!C1584='Cap Needs Input'!$Q$2,'20 Year Detail'!$C475,AA478)","v":0},{"$f":"+AB478","v":0},{"$f":"+'Cap Needs Input'!A1584","v":0},{"$f":"+'Cap Needs Input'!J1584","v":0},{"$f":"+AE478*AD478","v":0},{"$f":"+'Cap Needs Input'!K1584","v":0},null,{"$f":"'Cap Needs Input'!E1584","v":""},{"$f":"'Cap Needs Input'!C1584","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1559","v":0},{"$f":"+'Cap Needs Input'!G1585","v":""},{"$f":"IF(C475>=$AC479,$AF479,0)","v":0},0,{"$f":"IF(OR(E475=$AC479,E475=$AC479+$AG479,E475=$AC479+$AG479*2,E475=$AC479+$AG479*3),$AF479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C479:W479)","v":0},{"$f":"+'Cap Needs Input'!J1559","v":0},{"$f":"+'Cap Needs Input'!I1559","v":0},{"$f":"+Z479+Y479","v":0},{"$f":"IF('Cap Needs Input'!C1585='Cap Needs Input'!$Q$2,'20 Year Detail'!$C475,AA479)","v":0},{"$f":"+AB479","v":0},{"$f":"+'Cap Needs Input'!A1585","v":0},{"$f":"+'Cap Needs Input'!J1585","v":0},{"$f":"+AE479*AD479","v":0},{"$f":"+'Cap Needs Input'!K1585","v":0},null,{"$f":"'Cap Needs Input'!E1585","v":""},{"$f":"'Cap Needs Input'!C1585","v":""},"N/A"]
[]
[{"$f":"SUM(A477:A480)","v":0},{"$f":"+A473","v":"Walks/Stairs and Patios/Balconies"},{"$f":"SUM(C477:C480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C481:W481)","v":0},null,null,null,null,null,{"$f":"SUM(AD477:AD480)","v":0},{"$f":"+AF481/AD481","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF477:AF480)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1587","v":"Elevators"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C485","v":0},{"$f":"+D485+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1590","v":0},{"$f":"+'Cap Needs Input'!G1616","v":""},{"$f":"IF(C485>=$AC487,$AF487,0)","v":0},0,{"$f":"IF(OR(E485=$AC487,E485=$AC487+$AG487,E485=$AC487+$AG487*2,E485=$AC487+$AG487*3),$AF487,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C487:W487)","v":0},{"$f":"+'Cap Needs Input'!J1590","v":0},{"$f":"+'Cap Needs Input'!I1590","v":0},{"$f":"+Z487+Y487","v":0},{"$f":"IF('Cap Needs Input'!C1616='Cap Needs Input'!$Q$2,'20 Year Detail'!$C485,AA487)","v":0},{"$f":"+AB487","v":0},{"$f":"+'Cap Needs Input'!A1616","v":0},{"$f":"+'Cap Needs Input'!J1616","v":0},{"$f":"+AE487*AD487","v":0},{"$f":"+'Cap Needs Input'!K1616","v":0},null,{"$f":"'Cap Needs Input'!E1616","v":""},{"$f":"'Cap Needs Input'!C1616","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1591","v":0},{"$f":"+'Cap Needs Input'!G1617","v":""},{"$f":"IF(C485>=$AC488,$AF488,0)","v":0},0,{"$f":"IF(OR(E485=$AC488,E485=$AC488+$AG488,E485=$AC488+$AG488*2,E485=$AC488+$AG488*3),$AF488,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C488:W488)","v":0},{"$f":"+'Cap Needs Input'!J1591","v":0},{"$f":"+'Cap Needs Input'!I1591","v":0},{"$f":"+Z488+Y488","v":0},{"$f":"IF('Cap Needs Input'!C1617='Cap Needs Input'!$Q$2,'20 Year Detail'!$C485,AA488)","v":0},{"$f":"+AB488","v":0},{"$f":"+'Cap Needs Input'!A1617","v":0},{"$f":"+'Cap Needs Input'!J1617","v":0},{"$f":"+AE488*AD488","v":0},{"$f":"+'Cap Needs Input'!K1617","v":0},null,{"$f":"'Cap Needs Input'!E1617","v":""},{"$f":"'Cap Needs Input'!C1617","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1592","v":0},{"$f":"+'Cap Needs Input'!G1618","v":""},{"$f":"IF(C485>=$AC489,$AF489,0)","v":0},0,{"$f":"IF(OR(E485=$AC489,E485=$AC489+$AG489,E485=$AC489+$AG489*2,E485=$AC489+$AG489*3),$AF489,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C489:W489)","v":0},{"$f":"+'Cap Needs Input'!J1592","v":0},{"$f":"+'Cap Needs Input'!I1592","v":0},{"$f":"+Z489+Y489","v":0},{"$f":"IF('Cap Needs Input'!C1618='Cap Needs Input'!$Q$2,'20 Year Detail'!$C485,AA489)","v":0},{"$f":"+AB489","v":0},{"$f":"+'Cap Needs Input'!A1618","v":0},{"$f":"+'Cap Needs Input'!J1618","v":0},{"$f":"+AE489*AD489","v":0},{"$f":"+'Cap Needs Input'!K1618","v":0},null,{"$f":"'Cap Needs Input'!E1618","v":""},{"$f":"'Cap Needs Input'!C1618","v":""},"N/A"]
[]
[{"$f":"SUM(A487:A490)","v":0},{"$f":"+A483","v":"Elevators"},{"$f":"SUM(C487:C490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C491:W491)","v":0},null,null,null,null,null,{"$f":"SUM(AD487:AD490)","v":0},{"$f":"+AF491/AD491","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF487:AF490)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1620","v":"Other 1 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C495","v":0},{"$f":"+D495+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1623","v":0},{"$f":"+'Cap Needs Input'!G1649","v":""},{"$f":"IF(C495>=$AC497,$AF497,0)","v":0},0,{"$f":"IF(OR(E495=$AC497,E495=$AC497+$AG497,E495=$AC497+$AG497*2,E495=$AC497+$AG497*3),$AF497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C497:W497)","v":0},{"$f":"+'Cap Needs Input'!J1623","v":0},{"$f":"+'Cap Needs Input'!I1623","v":0},{"$f":"+Z497+Y497","v":0},{"$f":"IF('Cap Needs Input'!C1649='Cap Needs Input'!$Q$2,'20 Year Detail'!$C495,AA497)","v":0},{"$f":"+AB497","v":0},{"$f":"+'Cap Needs Input'!A1649","v":0},{"$f":"+'Cap Needs Input'!J1649","v":0},{"$f":"+AE497*AD497","v":0},{"$f":"+'Cap Needs Input'!K1649","v":0},null,{"$f":"'Cap Needs Input'!E1649","v":""},{"$f":"'Cap Needs Input'!C1649","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1624","v":0},{"$f":"+'Cap Needs Input'!G1650","v":""},{"$f":"IF(C495>=$AC498,$AF498,0)","v":0},0,{"$f":"IF(OR(E495=$AC498,E495=$AC498+$AG498,E495=$AC498+$AG498*2,E495=$AC498+$AG498*3),$AF498,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C498:W498)","v":0},{"$f":"+'Cap Needs Input'!J1624","v":0},{"$f":"+'Cap Needs Input'!I1624","v":0},{"$f":"+Z498+Y498","v":0},{"$f":"IF('Cap Needs Input'!C1650='Cap Needs Input'!$Q$2,'20 Year Detail'!$C495,AA498)","v":0},{"$f":"+AB498","v":0},{"$f":"+'Cap Needs Input'!A1650","v":0},{"$f":"+'Cap Needs Input'!J1650","v":0},{"$f":"+AE498*AD498","v":0},{"$f":"+'Cap Needs Input'!K1650","v":0},null,{"$f":"'Cap Needs Input'!E1650","v":""},{"$f":"'Cap Needs Input'!C1650","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1625","v":0},{"$f":"+'Cap Needs Input'!G1651","v":""},{"$f":"IF(C495>=$AC499,$AF499,0)","v":0},0,{"$f":"IF(OR(E495=$AC499,E495=$AC499+$AG499,E495=$AC499+$AG499*2,E495=$AC499+$AG499*3),$AF499,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C499:W499)","v":0},{"$f":"+'Cap Needs Input'!J1625","v":0},{"$f":"+'Cap Needs Input'!I1625","v":0},{"$f":"+Z499+Y499","v":0},{"$f":"IF('Cap Needs Input'!C1651='Cap Needs Input'!$Q$2,'20 Year Detail'!$C495,AA499)","v":0},{"$f":"+AB499","v":0},{"$f":"+'Cap Needs Input'!A1651","v":0},{"$f":"+'Cap Needs Input'!J1651","v":0},{"$f":"+AE499*AD499","v":0},{"$f":"+'Cap Needs Input'!K1651","v":0},null,{"$f":"'Cap Needs Input'!E1651","v":""},{"$f":"'Cap Needs Input'!C1651","v":""},"N/A"]
[]
[{"$f":"SUM(A497:A500)","v":0},{"$f":"+A493","v":"Other 1 (describe)"},{"$f":"SUM(C497:C500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C501:W501)","v":0},null,null,null,null,null,{"$f":"SUM(AD497:AD500)","v":0},{"$f":"+AF501/AD501","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF497:AF500)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1653","v":"Other 2 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C505","v":0},{"$f":"+D505+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1656","v":0},{"$f":"+'Cap Needs Input'!G1682","v":""},{"$f":"IF(C505>=$AC507,$AF507,0)","v":0},0,{"$f":"IF(OR(E505=$AC507,E505=$AC507+$AG507,E505=$AC507+$AG507*2,E505=$AC507+$AG507*3),$AF507,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C507:W507)","v":0},{"$f":"+'Cap Needs Input'!J1656","v":0},{"$f":"+'Cap Needs Input'!I1656","v":0},{"$f":"+Z507+Y507","v":0},{"$f":"IF('Cap Needs Input'!C1682='Cap Needs Input'!$Q$2,'20 Year Detail'!$C505,AA507)","v":0},{"$f":"+AB507","v":0},{"$f":"+'Cap Needs Input'!A1682","v":0},{"$f":"+'Cap Needs Input'!J1682","v":0},{"$f":"+AE507*AD507","v":0},{"$f":"+'Cap Needs Input'!K1682","v":0},null,{"$f":"'Cap Needs Input'!E1682","v":""},{"$f":"'Cap Needs Input'!C1682","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1657","v":0},{"$f":"+'Cap Needs Input'!G1683","v":""},{"$f":"IF(C505>=$AC508,$AF508,0)","v":0},0,{"$f":"IF(OR(E505=$AC508,E505=$AC508+$AG508,E505=$AC508+$AG508*2,E505=$AC508+$AG508*3),$AF508,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C508:W508)","v":0},{"$f":"+'Cap Needs Input'!J1657","v":0},{"$f":"+'Cap Needs Input'!I1657","v":0},{"$f":"+Z508+Y508","v":0},{"$f":"IF('Cap Needs Input'!C1683='Cap Needs Input'!$Q$2,'20 Year Detail'!$C505,AA508)","v":0},{"$f":"+AB508","v":0},{"$f":"+'Cap Needs Input'!A1683","v":0},{"$f":"+'Cap Needs Input'!J1683","v":0},{"$f":"+AE508*AD508","v":0},{"$f":"+'Cap Needs Input'!K1683","v":0},null,{"$f":"'Cap Needs Input'!E1683","v":""},{"$f":"'Cap Needs Input'!C1683","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1658","v":0},{"$f":"+'Cap Needs Input'!G1684","v":""},{"$f":"IF(C505>=$AC509,$AF509,0)","v":0},0,{"$f":"IF(OR(E505=$AC509,E505=$AC509+$AG509,E505=$AC509+$AG509*2,E505=$AC509+$AG509*3),$AF509,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C509:W509)","v":0},{"$f":"+'Cap Needs Input'!J1658","v":0},{"$f":"+'Cap Needs Input'!I1658","v":0},{"$f":"+Z509+Y509","v":0},{"$f":"IF('Cap Needs Input'!C1684='Cap Needs Input'!$Q$2,'20 Year Detail'!$C505,AA509)","v":0},{"$f":"+AB509","v":0},{"$f":"+'Cap Needs Input'!A1684","v":0},{"$f":"+'Cap Needs Input'!J1684","v":0},{"$f":"+AE509*AD509","v":0},{"$f":"+'Cap Needs Input'!K1684","v":0},null,{"$f":"'Cap Needs Input'!E1684","v":""},{"$f":"'Cap Needs Input'!C1684","v":""},"N/A"]
[]
[{"$f":"SUM(A507:A510)","v":0},{"$f":"+A503","v":"Other 2 (describe)"},{"$f":"SUM(C507:C510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C511:W511)","v":0},null,null,null,null,null,{"$f":"SUM(AD507:AD510)","v":0},{"$f":"+AF511/AD511","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF507:AF510)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1686","v":"Other 3 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C515","v":0},{"$f":"+D515+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1689","v":0},{"$f":"+'Cap Needs Input'!G1715","v":""},{"$f":"IF(C515>=$AC517,$AF517,0)","v":0},0,{"$f":"IF(OR(E515=$AC517,E515=$AC517+$AG517,E515=$AC517+$AG517*2,E515=$AC517+$AG517*3),$AF517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C517:W517)","v":0},{"$f":"+'Cap Needs Input'!J1689","v":0},{"$f":"+'Cap Needs Input'!I1689","v":0},{"$f":"+Z517+Y517","v":0},{"$f":"IF('Cap Needs Input'!C1715='Cap Needs Input'!$Q$2,'20 Year Detail'!$C515,AA517)","v":0},{"$f":"+AB517","v":0},{"$f":"+'Cap Needs Input'!A1715","v":0},{"$f":"+'Cap Needs Input'!J1715","v":0},{"$f":"+AE517*AD517","v":0},{"$f":"+'Cap Needs Input'!K1715","v":0},null,{"$f":"'Cap Needs Input'!E1715","v":""},{"$f":"'Cap Needs Input'!C1715","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1690","v":0},{"$f":"+'Cap Needs Input'!G1716","v":""},{"$f":"IF(C515>=$AC518,$AF518,0)","v":0},0,{"$f":"IF(OR(E515=$AC518,E515=$AC518+$AG518,E515=$AC518+$AG518*2,E515=$AC518+$AG518*3),$AF518,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C518:W518)","v":0},{"$f":"+'Cap Needs Input'!J1690","v":0},{"$f":"+'Cap Needs Input'!I1690","v":0},{"$f":"+Z518+Y518","v":0},{"$f":"IF('Cap Needs Input'!C1716='Cap Needs Input'!$Q$2,'20 Year Detail'!$C515,AA518)","v":0},{"$f":"+AB518","v":0},{"$f":"+'Cap Needs Input'!A1716","v":0},{"$f":"+'Cap Needs Input'!J1716","v":0},{"$f":"+AE518*AD518","v":0},{"$f":"+'Cap Needs Input'!K1716","v":0},null,{"$f":"'Cap Needs Input'!E1716","v":""},{"$f":"'Cap Needs Input'!C1716","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1691","v":0},{"$f":"+'Cap Needs Input'!G1717","v":""},{"$f":"IF(C515>=$AC519,$AF519,0)","v":0},0,{"$f":"IF(OR(E515=$AC519,E515=$AC519+$AG519,E515=$AC519+$AG519*2,E515=$AC519+$AG519*3),$AF519,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C519:W519)","v":0},{"$f":"+'Cap Needs Input'!J1691","v":0},{"$f":"+'Cap Needs Input'!I1691","v":0},{"$f":"+Z519+Y519","v":0},{"$f":"IF('Cap Needs Input'!C1717='Cap Needs Input'!$Q$2,'20 Year Detail'!$C515,AA519)","v":0},{"$f":"+AB519","v":0},{"$f":"+'Cap Needs Input'!A1717","v":0},{"$f":"+'Cap Needs Input'!J1717","v":0},{"$f":"+AE519*AD519","v":0},{"$f":"+'Cap Needs Input'!K1717","v":0},null,{"$f":"'Cap Needs Input'!E1717","v":""},{"$f":"'Cap Needs Input'!C1717","v":""},"N/A"]
[]
[{"$f":"SUM(A517:A520)","v":0},{"$f":"+A513","v":"Other 3 (describe)"},{"$f":"SUM(C517:C520)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C521:W521)","v":0},null,null,null,null,null,{"$f":"SUM(AD517:AD520)","v":0},{"$f":"+AF521/AD521","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF517:AF520)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1719","v":"Other 4 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C525","v":0},{"$f":"+D525+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1722","v":0},{"$f":"+'Cap Needs Input'!G1748","v":""},{"$f":"IF(C525>=$AC527,$AF527,0)","v":0},0,{"$f":"IF(OR(E525=$AC527,E525=$AC527+$AG527,E525=$AC527+$AG527*2,E525=$AC527+$AG527*3),$AF527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C527:W527)","v":0},{"$f":"+'Cap Needs Input'!J1722","v":0},{"$f":"+'Cap Needs Input'!I1722","v":0},{"$f":"+Z527+Y527","v":0},{"$f":"IF('Cap Needs Input'!C1748='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C525,AA527)","v":0},{"$f":"+AB527","v":0},{"$f":"+'Cap Needs Input'!A1748","v":0},{"$f":"+'Cap Needs Input'!J1748","v":0},{"$f":"+AE527*AD527","v":0},{"$f":"+'Cap Needs Input'!K1748","v":0},null,{"$f":"'Cap Needs Input'!E1748","v":""},{"$f":"'Cap Needs Input'!C1748","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1723","v":0},{"$f":"+'Cap Needs Input'!G1749","v":""},{"$f":"IF(C525>=$AC528,$AF528,0)","v":0},0,{"$f":"IF(OR(E525=$AC528,E525=$AC528+$AG528,E525=$AC528+$AG528*2,E525=$AC528+$AG528*3),$AF528,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C528:W528)","v":0},{"$f":"+'Cap Needs Input'!J1723","v":0},{"$f":"+'Cap Needs Input'!I1723","v":0},{"$f":"+Z528+Y528","v":0},{"$f":"IF('Cap Needs Input'!C1749='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C525,AA528)","v":0},{"$f":"+AB528","v":0},{"$f":"+'Cap Needs Input'!A1749","v":0},{"$f":"+'Cap Needs Input'!J1749","v":0},{"$f":"+AE528*AD528","v":0},{"$f":"+'Cap Needs Input'!K1749","v":0},null,{"$f":"'Cap Needs Input'!E1749","v":""},{"$f":"'Cap Needs Input'!C1749","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1724","v":0},{"$f":"+'Cap Needs Input'!G1750","v":""},{"$f":"IF(C525>=$AC529,$AF529,0)","v":0},0,{"$f":"IF(OR(E525=$AC529,E525=$AC529+$AG529,E525=$AC529+$AG529*2,E525=$AC529+$AG529*3),$AF529,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C529:W529)","v":0},{"$f":"+'Cap Needs Input'!J1724","v":0},{"$f":"+'Cap Needs Input'!I1724","v":0},{"$f":"+Z529+Y529","v":0},{"$f":"IF('Cap Needs Input'!C1750='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C525,AA529)","v":0},{"$f":"+AB529","v":0},{"$f":"+'Cap Needs Input'!A1750","v":0},{"$f":"+'Cap Needs Input'!J1750","v":0},{"$f":"+AE529*AD529","v":0},{"$f":"+'Cap Needs Input'!K1750","v":0},null,{"$f":"'Cap Needs Input'!E1750","v":""},{"$f":"'Cap Needs Input'!C1750","v":""},"N/A"]
[]
[{"$f":"SUM(A527:A530)","v":0},{"$f":"+A523","v":"Other 4 (describe)"},{"$f":"SUM(C527:C530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C531:W531)","v":0},null,null,null,null,null,{"$f":"SUM(AD527:AD530)","v":0},{"$f":"+AF531/AD531","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF527:AF530)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1752","v":"Other 5 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C535","v":0},{"$f":"+D535+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1755","v":0},{"$f":"+'Cap Needs Input'!G1781","v":""},{"$f":"IF(C535>=$AC537,$AF537,0)","v":0},0,{"$f":"IF(OR(E535=$AC537,E535=$AC537+$AG537,E535=$AC537+$AG537*2,E535=$AC537+$AG537*3),$AF537,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C537:W537)","v":0},{"$f":"+'Cap Needs Input'!J1755","v":0},{"$f":"+'Cap Needs Input'!I1755","v":0},{"$f":"+Z537+Y537","v":0},{"$f":"IF('Cap Needs Input'!C1781='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C535,AA537)","v":0},{"$f":"+AB537","v":0},{"$f":"+'Cap Needs Input'!A1781","v":0},{"$f":"+'Cap Needs Input'!J1781","v":0},{"$f":"+AE537*AD537","v":0},{"$f":"+'Cap Needs Input'!K1781","v":0},null,{"$f":"'Cap Needs Input'!E1781","v":""},{"$f":"'Cap Needs Input'!C1781","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1756","v":0},{"$f":"+'Cap Needs Input'!G1782","v":""},{"$f":"IF(C535>=$AC538,$AF538,0)","v":0},0,{"$f":"IF(OR(E535=$AC538,E535=$AC538+$AG538,E535=$AC538+$AG538*2,E535=$AC538+$AG538*3),$AF538,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C538:W538)","v":0},{"$f":"+'Cap Needs Input'!J1756","v":0},{"$f":"+'Cap Needs Input'!I1756","v":0},{"$f":"+Z538+Y538","v":0},{"$f":"IF('Cap Needs Input'!C1782='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C535,AA538)","v":0},{"$f":"+AB538","v":0},{"$f":"+'Cap Needs Input'!A1782","v":0},{"$f":"+'Cap Needs Input'!J1782","v":0},{"$f":"+AE538*AD538","v":0},{"$f":"+'Cap Needs Input'!K1782","v":0},null,{"$f":"'Cap Needs Input'!E1782","v":""},{"$f":"'Cap Needs Input'!C1782","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1757","v":0},{"$f":"+'Cap Needs Input'!G1783","v":""},{"$f":"IF(C535>=$AC539,$AF539,0)","v":0},0,{"$f":"IF(OR(E535=$AC539,E535=$AC539+$AG539,E535=$AC539+$AG539*2,E535=$AC539+$AG539*3),$AF539,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C539:W539)","v":0},{"$f":"+'Cap Needs Input'!J1757","v":0},{"$f":"+'Cap Needs Input'!I1757","v":0},{"$f":"+Z539+Y539","v":0},{"$f":"IF('Cap Needs Input'!C1783='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C535,AA539)","v":0},{"$f":"+AB539","v":0},{"$f":"+'Cap Needs Input'!A1783","v":0},{"$f":"+'Cap Needs Input'!J1783","v":0},{"$f":"+AE539*AD539","v":0},{"$f":"+'Cap Needs Input'!K1783","v":0},null,{"$f":"'Cap Needs Input'!E1783","v":""},{"$f":"'Cap Needs Input'!C1783","v":""},"N/A"]
[]
[{"$f":"SUM(A537:A540)","v":0},{"$f":"+A533","v":"Other 5 (describe)"},{"$f":"SUM(C537:C540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C541:W541)","v":0},null,null,null,null,null,{"$f":"SUM(AD537:AD540)","v":0},{"$f":"+AF541/AD541","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF537:AF540)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1785","v":"Other 6 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C545","v":0},{"$f":"+D545+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1788","v":0},{"$f":"+'Cap Needs Input'!G1814","v":""},{"$f":"IF(C545>=$AC547,$AF547,0)","v":0},0,{"$f":"IF(OR(E545=$AC547,E545=$AC547+$AG547,E545=$AC547+$AG547*2,E545=$AC547+$AG547*3),$AF547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C547:W547)","v":0},{"$f":"+'Cap Needs Input'!J1788","v":0},{"$f":"+'Cap Needs Input'!I1788","v":0},{"$f":"+Z547+Y547","v":0},{"$f":"IF('Cap Needs Input'!C1814='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C545,AA547)","v":0},{"$f":"+AB547","v":0},{"$f":"+'Cap Needs Input'!A1814","v":0},{"$f":"+'Cap Needs Input'!J1814","v":0},{"$f":"+AE547*AD547","v":0},{"$f":"+'Cap Needs Input'!K1814","v":0},null,{"$f":"'Cap Needs Input'!E1814","v":""},{"$f":"'Cap Needs Input'!C1814","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1789","v":0},{"$f":"+'Cap Needs Input'!G1815","v":""},{"$f":"IF(C545>=$AC548,$AF548,0)","v":0},0,{"$f":"IF(OR(E545=$AC548,E545=$AC548+$AG548,E545=$AC548+$AG548*2,E545=$AC548+$AG548*3),$AF548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C548:W548)","v":0},{"$f":"+'Cap Needs Input'!J1789","v":0},{"$f":"+'Cap Needs Input'!I1789","v":0},{"$f":"+Z548+Y548","v":0},{"$f":"IF('Cap Needs Input'!C1815='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C545,AA548)","v":0},{"$f":"+AB548","v":0},{"$f":"+'Cap Needs Input'!A1815","v":0},{"$f":"+'Cap Needs Input'!J1815","v":0},{"$f":"+AE548*AD548","v":0},{"$f":"+'Cap Needs Input'!K1815","v":0},null,{"$f":"'Cap Needs Input'!E1815","v":""},{"$f":"'Cap Needs Input'!C1815","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1790","v":0},{"$f":"+'Cap Needs Input'!G1816","v":""},{"$f":"IF(C545>=$AC549,$AF549,0)","v":0},0,{"$f":"IF(OR(E545=$AC549,E545=$AC549+$AG549,E545=$AC549+$AG549*2,E545=$AC549+$AG549*3),$AF549,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C549:W549)","v":0},{"$f":"+'Cap Needs Input'!J1790","v":0},{"$f":"+'Cap Needs Input'!I1790","v":0},{"$f":"+Z549+Y549","v":0},{"$f":"IF('Cap Needs Input'!C1816='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C545,AA549)","v":0},{"$f":"+AB549","v":0},{"$f":"+'Cap Needs Input'!A1816","v":0},{"$f":"+'Cap Needs Input'!J1816","v":0},{"$f":"+AE549*AD549","v":0},{"$f":"+'Cap Needs Input'!K1816","v":0},null,{"$f":"'Cap Needs Input'!E1816","v":""},{"$f":"'Cap Needs Input'!C1816","v":""},"N/A"]
[]
[{"$f":"SUM(A547:A550)","v":0},{"$f":"+A543","v":"Other 6 (describe)"},{"$f":"SUM(C547:C550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C551:W551)","v":0},null,null,null,null,null,{"$f":"SUM(AD547:AD550)","v":0},{"$f":"+AF551/AD551","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF547:AF550)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1818","v":"Other 7 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C555","v":0},{"$f":"+D555+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1821","v":0},{"$f":"'Cap Needs Input'!G1847","v":""},{"$f":"IF(C555>=$AC557,$AF557,0)","v":0},0,{"$f":"IF(OR(E555=$AC557,E555=$AC557+$AG557,E555=$AC557+$AG557*2,E555=$AC557+$AG557*3),$AF557,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C557:W557)","v":0},{"$f":"+'Cap Needs Input'!J1821","v":0},{"$f":"+'Cap Needs Input'!I1821","v":0},{"$f":"+Z557+Y557","v":0},{"$f":"IF('Cap Needs Input'!C1847='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA557)","v":0},{"$f":"+AB557","v":0},{"$f":"+'Cap Needs Input'!A1847","v":0},{"$f":"+'Cap Needs Input'!J1847","v":0},{"$f":"+AE557*AD557","v":0},{"$f":"+'Cap Needs Input'!K1847","v":0},null,{"$f":"'Cap Needs Input'!E1847","v":""},{"$f":"'Cap Needs Input'!C1847","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1822","v":0},{"$f":"'Cap Needs Input'!G1848","v":""},{"$f":"IF(C555>=$AC558,$AF558,0)","v":0},0,{"$f":"IF(OR(E555=$AC558,E555=$AC558+$AG558,E555=$AC558+$AG558*2,E555=$AC558+$AG558*3),$AF558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C558:W558)","v":0},{"$f":"+'Cap Needs Input'!J1822","v":0},{"$f":"+'Cap Needs Input'!I1822","v":0},{"$f":"+Z558+Y558","v":0},{"$f":"IF('Cap Needs Input'!C1848='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA558)","v":0},{"$f":"+AB558","v":0},{"$f":"+'Cap Needs Input'!A1848","v":0},{"$f":"+'Cap Needs Input'!J1848","v":0},{"$f":"+AE558*AD558","v":0},{"$f":"+'Cap Needs Input'!K1848","v":0},null,{"$f":"'Cap Needs Input'!E1848","v":""},{"$f":"'Cap Needs Input'!C1848","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1823","v":0},{"$f":"'Cap Needs Input'!G1849","v":""},{"$f":"IF(C555>=$AC559,$AF559,0)","v":0},0,{"$f":"IF(OR(E555=$AC559,E555=$AC559+$AG559,E555=$AC559+$AG559*2,E555=$AC559+$AG559*3),$AF559,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C559:W559)","v":0},{"$f":"+'Cap Needs Input'!J1823","v":0},{"$f":"+'Cap Needs Input'!I1823","v":0},0,{"$f":"IF('Cap Needs Input'!C1849='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA559)","v":0},{"$f":"+AB559","v":0},{"$f":"+'Cap Needs Input'!A1849","v":0},{"$f":"+'Cap Needs Input'!J1849","v":0},0,{"$f":"+'Cap Needs Input'!K1849","v":0},null,{"$f":"'Cap Needs Input'!E1849","v":""},{"$f":"'Cap Needs Input'!C1849","v":""},"N/A"]
[]
[{"$f":"SUM(A557:A560)","v":0},{"$f":"+A553","v":"Other 7 (describe)"},{"$f":"SUM(C557:C560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C561:W561)","v":0},null,null,null,null,null,{"$f":"SUM(AD557:AD560)","v":0},{"$f":"+AF561/AD561","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF557:AF560)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1851","v":"Other 8 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C565","v":0},{"$f":"+D565+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1854","v":0},{"$f":"+'Cap Needs Input'!G1880","v":""},{"$f":"IF(C565>=$AC567,$AF567,0)","v":0},0,{"$f":"IF(OR(E565=$AC567,E565=$AC567+$AG567,E565=$AC567+$AG567*2,E565=$AC567+$AG567*3),$AF567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C567:W567)","v":0},{"$f":"+'Cap Needs Input'!J1854","v":0},{"$f":"+'Cap Needs Input'!I1854","v":0},{"$f":"+Z567+Y567","v":0},{"$f":"IF('Cap Needs Input'!C1880='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA567)","v":0},{"$f":"+AB567","v":0},{"$f":"+'Cap Needs Input'!A1880","v":0},{"$f":"+'Cap Needs Input'!J1880","v":0},{"$f":"+AE567*AD567","v":0},{"$f":"+'Cap Needs Input'!K1880","v":0},null,{"$f":"'Cap Needs Input'!E1880","v":""},{"$f":"'Cap Needs Input'!C1880","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1855","v":0},{"$f":"+'Cap Needs Input'!G1881","v":""},{"$f":"IF(C565>=$AC568,$AF568,0)","v":0},0,{"$f":"IF(OR(E565=$AC568,E565=$AC568+$AG568,E565=$AC568+$AG568*2,E565=$AC568+$AG568*3),$AF568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C568:W568)","v":0},{"$f":"+'Cap Needs Input'!J1855","v":0},{"$f":"+'Cap Needs Input'!I1855","v":0},{"$f":"+Z568+Y568","v":0},{"$f":"IF('Cap Needs Input'!C1881='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA568)","v":0},{"$f":"+AB568","v":0},{"$f":"+'Cap Needs Input'!A1881","v":0},{"$f":"+'Cap Needs Input'!J1881","v":0},{"$f":"+AE568*AD568","v":0},{"$f":"+'Cap Needs Input'!K1881","v":0},null,{"$f":"'Cap Needs Input'!E1881","v":""},{"$f":"'Cap Needs Input'!C1881","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1856","v":0},{"$f":"+'Cap Needs Input'!G1882","v":""},{"$f":"IF(C565>=$AC569,$AF569,0)","v":0},0,{"$f":"IF(OR(E565=$AC569,E565=$AC569+$AG569,E565=$AC569+$AG569*2,E565=$AC569+$AG569*3),$AF569,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C569:W569)","v":0},{"$f":"+'Cap Needs Input'!J1856","v":0},{"$f":"+'Cap Needs Input'!I1856","v":0},0,{"$f":"IF('Cap Needs Input'!C1882='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA569)","v":0},{"$f":"+AB569","v":0},{"$f":"+'Cap Needs Input'!A1882","v":0},{"$f":"+'Cap Needs Input'!J1882","v":0},0,{"$f":"+'Cap Needs Input'!K1882","v":0},null,{"$f":"'Cap Needs Input'!E1882","v":""},{"$f":"'Cap Needs Input'!C1882","v":""},"N/A"]
[]
[{"$f":"SUM(A567:A570)","v":0},{"$f":"+A563","v":"Other 8 (describe)"},{"$f":"SUM(C567:C570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C571:W571)","v":0},null,null,null,null,null,{"$f":"SUM(AD567:AD570)","v":0},{"$f":"+AF571/AD571","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF567:AF570)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1884","v":"Other 9 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C575","v":0},{"$f":"+D575+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1887","v":0},{"$f":"+'Cap Needs Input'!G1913","v":""},{"$f":"IF(C575>=$AC577,$AF577,0)","v":0},0,{"$f":"IF(OR(E575=$AC577,E575=$AC577+$AG577,E575=$AC577+$AG577*2,E575=$AC577+$AG577*3),$AF577,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C577:W577)","v":0},{"$f":"+'Cap Needs Input'!J1887","v":0},{"$f":"+'Cap Needs Input'!I1887","v":0},{"$f":"+Z577+Y577","v":0},{"$f":"IF('Cap Needs Input'!C1913='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA577)","v":0},{"$f":"+AB577","v":0},{"$f":"+'Cap Needs Input'!A1913","v":0},{"$f":"+'Cap Needs Input'!J1913","v":0},{"$f":"+AE577*AD577","v":0},{"$f":"+'Cap Needs Input'!K1913","v":0},null,{"$f":"'Cap Needs Input'!E1913","v":""},{"$f":"'Cap Needs Input'!C1913","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1888","v":0},{"$f":"+'Cap Needs Input'!G1914","v":""},{"$f":"IF(C575>=$AC578,$AF578,0)","v":0},0,{"$f":"IF(OR(E575=$AC578,E575=$AC578+$AG578,E575=$AC578+$AG578*2,E575=$AC578+$AG578*3),$AF578,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C578:W578)","v":0},{"$f":"+'Cap Needs Input'!J1888","v":0},{"$f":"+'Cap Needs Input'!I1888","v":0},{"$f":"+Z578+Y578","v":0},{"$f":"IF('Cap Needs Input'!C1914='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA578)","v":0},{"$f":"+AB578","v":0},{"$f":"+'Cap Needs Input'!A1914","v":0},{"$f":"+'Cap Needs Input'!J1914","v":0},{"$f":"+AE578*AD578","v":0},{"$f":"+'Cap Needs Input'!K1914","v":0},null,{"$f":"'Cap Needs Input'!E1914","v":""},{"$f":"'Cap Needs Input'!C1914","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1889","v":0},{"$f":"+'Cap Needs Input'!G1915","v":""},{"$f":"IF(C575>=$AC579,$AF579,0)","v":0},0,{"$f":"IF(OR(E575=$AC579,E575=$AC579+$AG579,E575=$AC579+$AG579*2,E575=$AC579+$AG579*3),$AF579,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C579:W579)","v":0},{"$f":"+'Cap Needs Input'!J1889","v":0},{"$f":"+'Cap Needs Input'!I1889","v":0},0,{"$f":"IF('Cap Needs Input'!C1915='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA579)","v":0},{"$f":"+AB579","v":0},{"$f":"+'Cap Needs Input'!A1915","v":0},{"$f":"+'Cap Needs Input'!J1915","v":0},0,{"$f":"+'Cap Needs Input'!K1915","v":0},null,{"$f":"'Cap Needs Input'!E1915","v":""},{"$f":"'Cap Needs Input'!C1915","v":""},"N/A"]
[]
[{"$f":"SUM(A577:A580)","v":0},{"$f":"+A573","v":"Other 9 (describe)"},{"$f":"SUM(C577:C580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C581:W581)","v":0},null,null,null,null,null,{"$f":"SUM(AD577:AD580)","v":0},{"$f":"+AF581/AD581","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF577:AF580)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1917","v":"Other 10 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C585","v":0},{"$f":"+D585+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1920","v":0},{"$f":"+'Cap Needs Input'!G1946","v":""},{"$f":"IF(C585>=$AC587,$AF587,0)","v":0},0,{"$f":"IF(OR(E585=$AC587,E585=$AC587+$AG587,E585=$AC587+$AG587*2,E585=$AC587+$AG587*3),$AF587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C587:W587)","v":0},{"$f":"+'Cap Needs Input'!J1920","v":0},{"$f":"+'Cap Needs Input'!I1920","v":0},{"$f":"+Z587+Y587","v":0},{"$f":"IF('Cap Needs Input'!C1946='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA587)","v":0},{"$f":"+AB587","v":0},{"$f":"+'Cap Needs Input'!A1946","v":0},{"$f":"+'Cap Needs Input'!J1946","v":0},{"$f":"+AE587*AD587","v":0},{"$f":"+'Cap Needs Input'!K1946","v":0},null,{"$f":"'Cap Needs Input'!E1946","v":""},{"$f":"'Cap Needs Input'!C1946","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1921","v":0},{"$f":"+'Cap Needs Input'!G1947","v":""},{"$f":"IF(C585>=$AC588,$AF588,0)","v":0},0,{"$f":"IF(OR(E585=$AC588,E585=$AC588+$AG588,E585=$AC588+$AG588*2,E585=$AC588+$AG588*3),$AF588,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C588:W588)","v":0},{"$f":"+'Cap Needs Input'!J1921","v":0},{"$f":"+'Cap Needs Input'!I1921","v":0},{"$f":"+Z588+Y588","v":0},{"$f":"IF('Cap Needs Input'!C1947='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA588)","v":0},{"$f":"+AB588","v":0},{"$f":"+'Cap Needs Input'!A1947","v":0},{"$f":"+'Cap Needs Input'!J1947","v":0},{"$f":"+AE588*AD588","v":0},{"$f":"+'Cap Needs Input'!K1947","v":0},null,{"$f":"'Cap Needs Input'!E1947","v":""},{"$f":"'Cap Needs Input'!C1947","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1922","v":0},{"$f":"+'Cap Needs Input'!G1948","v":""},{"$f":"IF(C585>=$AC589,$AF589,0)","v":0},0,{"$f":"IF(OR(E585=$AC589,E585=$AC589+$AG589,E585=$AC589+$AG589*2,E585=$AC589+$AG589*3),$AF589,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C589:W589)","v":0},{"$f":"+'Cap Needs Input'!J1922","v":0},{"$f":"+'Cap Needs Input'!I1922","v":0},0,{"$f":"IF('Cap Needs Input'!C1948='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA589)","v":0},{"$f":"+AB589","v":0},{"$f":"+'Cap Needs Input'!A1948","v":0},{"$f":"+'Cap Needs Input'!J1948","v":0},0,{"$f":"+'Cap Needs Input'!K1948","v":0},null,{"$f":"'Cap Needs Input'!E1948","v":""},{"$f":"'Cap Needs Input'!C1948","v":""},"N/A"]
[]
[{"$f":"SUM(A587:A590)","v":0},{"$f":"+A583","v":"Other 10 (describe)"},{"$f":"SUM(C587:C590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C591:W591)","v":0},null,null,null,null,null,{"$f":"SUM(AD587:AD590)","v":0},{"$f":"+AF591/AD591","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF587:AF590)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1950","v":"Other 11 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C595","v":0},{"$f":"+D595+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1953","v":0},{"$f":"+'Cap Needs Input'!G1979","v":""},{"$f":"IF(C595>=$AC597,$AF597,0)","v":0},0,{"$f":"IF(OR(E595=$AC597,E595=$AC597+$AG597,E595=$AC597+$AG597*2,E595=$AC597+$AG597*3),$AF597,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C597:W597)","v":0},{"$f":"+'Cap Needs Input'!J1953","v":0},{"$f":"+'Cap Needs Input'!I1953","v":0},{"$f":"+Z597+Y597","v":0},{"$f":"IF('Cap Needs Input'!C1979='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA597)","v":0},{"$f":"+AB597","v":0},{"$f":"+'Cap Needs Input'!A1979","v":0},{"$f":"+'Cap Needs Input'!J1979","v":0},{"$f":"+AE597*AD597","v":0},{"$f":"+'Cap Needs Input'!K1979","v":0},null,{"$f":"'Cap Needs Input'!E1979","v":""},{"$f":"'Cap Needs Input'!C1979","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1954","v":0},{"$f":"+'Cap Needs Input'!G1980","v":""},{"$f":"IF(C595>=$AC598,$AF598,0)","v":0},0,{"$f":"IF(OR(E595=$AC598,E595=$AC598+$AG598,E595=$AC598+$AG598*2,E595=$AC598+$AG598*3),$AF598,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C598:W598)","v":0},{"$f":"+'Cap Needs Input'!J1954","v":0},{"$f":"+'Cap Needs Input'!I1954","v":0},{"$f":"+Z598+Y598","v":0},{"$f":"IF('Cap Needs Input'!C1980='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA598)","v":0},{"$f":"+AB598","v":0},{"$f":"+'Cap Needs Input'!A1980","v":0},{"$f":"+'Cap Needs Input'!J1980","v":0},{"$f":"+AE598*AD598","v":0},{"$f":"+'Cap Needs Input'!K1980","v":0},null,{"$f":"'Cap Needs Input'!E1980","v":""},{"$f":"'Cap Needs Input'!C1980","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1955","v":0},{"$f":"+'Cap Needs Input'!G1981","v":""},{"$f":"IF(C595>=$AC599,$AF599,0)","v":0},0,{"$f":"IF(OR(E595=$AC599,E595=$AC599+$AG599,E595=$AC599+$AG599*2,E595=$AC599+$AG599*3),$AF599,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C599:W599)","v":0},{"$f":"+'Cap Needs Input'!J1955","v":0},{"$f":"+'Cap Needs Input'!I1955","v":0},0,{"$f":"IF('Cap Needs Input'!C1981='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA599)","v":0},{"$f":"+AB599","v":0},{"$f":"+'Cap Needs Input'!A1981","v":0},{"$f":"+'Cap Needs Input'!J1981","v":0},0,{"$f":"+'Cap Needs Input'!K1981","v":0},null,{"$f":"'Cap Needs Input'!E1981","v":""},{"$f":"'Cap Needs Input'!C1981","v":""},"N/A"]
[]
[{"$f":"SUM(A597:A600)","v":0},{"$f":"+A593","v":"Other 11 (describe)"},{"$f":"SUM(C597:C600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C601:W601)","v":0},null,null,null,null,null,{"$f":"SUM(AD597:AD600)","v":0},{"$f":"+AF601/AD601","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF597:AF600)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1983","v":"Other 12 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C605","v":0},{"$f":"+D605+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1986","v":0},{"$f":"+'Cap Needs Input'!G2012","v":""},{"$f":"IF(C605>=$AC607,$AF607,0)","v":0},0,{"$f":"IF(OR(E605=$AC607,E605=$AC607+$AG607,E605=$AC607+$AG607*2,E605=$AC607+$AG607*3),$AF607,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C607:W607)","v":0},{"$f":"+'Cap Needs Input'!J1986","v":0},{"$f":"+'Cap Needs Input'!I1986","v":0},{"$f":"+Z607+Y607","v":0},{"$f":"IF('Cap Needs Input'!C2012='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA607)","v":0},{"$f":"+AB607","v":0},{"$f":"+'Cap Needs Input'!A2012","v":0},{"$f":"+'Cap Needs Input'!J2012","v":0},{"$f":"+AE607*AD607","v":0},{"$f":"+'Cap Needs Input'!K2012","v":0},null,{"$f":"'Cap Needs Input'!E2012","v":""},{"$f":"'Cap Needs Input'!C2012","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1987","v":0},{"$f":"+'Cap Needs Input'!G2013","v":""},{"$f":"IF(C605>=$AC608,$AF608,0)","v":0},0,{"$f":"IF(OR(E605=$AC608,E605=$AC608+$AG608,E605=$AC608+$AG608*2,E605=$AC608+$AG608*3),$AF608,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C608:W608)","v":0},{"$f":"+'Cap Needs Input'!J1987","v":0},{"$f":"+'Cap Needs Input'!I1987","v":0},{"$f":"+Z608+Y608","v":0},{"$f":"IF('Cap Needs Input'!C2013='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA608)","v":0},{"$f":"+AB608","v":0},{"$f":"+'Cap Needs Input'!A2013","v":0},{"$f":"+'Cap Needs Input'!J2013","v":0},{"$f":"+AE608*AD608","v":0},{"$f":"+'Cap Needs Input'!K2013","v":0},null,{"$f":"'Cap Needs Input'!E2013","v":""},{"$f":"'Cap Needs Input'!C2013","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C1988","v":0},{"$f":"+'Cap Needs Input'!G2014","v":""},{"$f":"IF(C605>=$AC609,$AF609,0)","v":0},0,{"$f":"IF(OR(E605=$AC609,E605=$AC609+$AG609,E605=$AC609+$AG609*2,E605=$AC609+$AG609*3),$AF609,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C609:W609)","v":0},{"$f":"+'Cap Needs Input'!J1988","v":0},{"$f":"+'Cap Needs Input'!I1988","v":0},0,{"$f":"IF('Cap Needs Input'!C2014='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA609)","v":0},{"$f":"+AB609","v":0},{"$f":"+'Cap Needs Input'!A2014","v":0},{"$f":"+'Cap Needs Input'!J2014","v":0},0,{"$f":"+'Cap Needs Input'!K2014","v":0},null,{"$f":"'Cap Needs Input'!E2014","v":""},{"$f":"'Cap Needs Input'!C2014","v":""},"N/A"]
[]
[{"$f":"SUM(A607:A610)","v":0},{"$f":"+A603","v":"Other 12 (describe)"},{"$f":"SUM(C607:C610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C611:W611)","v":0},null,null,null,null,null,{"$f":"SUM(AD607:AD610)","v":0},{"$f":"+AF611/AD611","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF607:AF610)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2016","v":"Other 13 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C615","v":0},{"$f":"+D615+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2019","v":0},{"$f":"+'Cap Needs Input'!G2045","v":""},{"$f":"IF(C615>=$AC617,$AF617,0)","v":0},0,{"$f":"IF(OR(E615=$AC617,E615=$AC617+$AG617,E615=$AC617+$AG617*2,E615=$AC617+$AG617*3),$AF617,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C617:W617)","v":0},{"$f":"+'Cap Needs Input'!J2019","v":0},{"$f":"+'Cap Needs Input'!I2019","v":0},{"$f":"+Z617+Y617","v":0},{"$f":"IF('Cap Needs Input'!C2045='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA617)","v":0},{"$f":"+AB617","v":0},{"$f":"+'Cap Needs Input'!A2045","v":0},{"$f":"+'Cap Needs Input'!J2045","v":0},{"$f":"+AE617*AD617","v":0},{"$f":"+'Cap Needs Input'!K2045","v":0},null,{"$f":"'Cap Needs Input'!E2045","v":""},{"$f":"'Cap Needs Input'!C2045","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2020","v":0},{"$f":"+'Cap Needs Input'!G2046","v":""},{"$f":"IF(C615>=$AC618,$AF618,0)","v":0},0,{"$f":"IF(OR(E615=$AC618,E615=$AC618+$AG618,E615=$AC618+$AG618*2,E615=$AC618+$AG618*3),$AF618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C618:W618)","v":0},{"$f":"+'Cap Needs Input'!J2020","v":0},{"$f":"+'Cap Needs Input'!I2020","v":0},{"$f":"+Z618+Y618","v":0},{"$f":"IF('Cap Needs Input'!C2046='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA618)","v":0},{"$f":"+AB618","v":0},{"$f":"+'Cap Needs Input'!A2046","v":0},{"$f":"+'Cap Needs Input'!J2046","v":0},{"$f":"+AE618*AD618","v":0},{"$f":"+'Cap Needs Input'!K2046","v":0},null,{"$f":"'Cap Needs Input'!E2046","v":""},{"$f":"'Cap Needs Input'!C2046","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2021","v":0},{"$f":"+'Cap Needs Input'!G2047","v":""},{"$f":"IF(C615>=$AC619,$AF619,0)","v":0},0,{"$f":"IF(OR(E615=$AC619,E615=$AC619+$AG619,E615=$AC619+$AG619*2,E615=$AC619+$AG619*3),$AF619,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C619:W619)","v":0},{"$f":"+'Cap Needs Input'!J2021","v":0},{"$f":"+'Cap Needs Input'!I2021","v":0},0,{"$f":"IF('Cap Needs Input'!C2047='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA619)","v":0},{"$f":"+AB619","v":0},{"$f":"+'Cap Needs Input'!A2047","v":0},{"$f":"+'Cap Needs Input'!J2047","v":0},0,{"$f":"+'Cap Needs Input'!K2047","v":0},null,{"$f":"'Cap Needs Input'!E2047","v":""},{"$f":"'Cap Needs Input'!C2047","v":""},"N/A"]
[]
[{"$f":"SUM(A617:A620)","v":0},{"$f":"+A613","v":"Other 13 (describe)"},{"$f":"SUM(C617:C620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C621:W621)","v":0},null,null,null,null,null,{"$f":"SUM(AD617:AD620)","v":0},{"$f":"+AF621/AD621","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF617:AF620)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2049","v":"Other 14 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C625","v":0},{"$f":"+D625+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2052","v":0},{"$f":"+'Cap Needs Input'!G2078","v":""},{"$f":"IF(C625>=$AC627,$AF627,0)","v":0},0,{"$f":"IF(OR(E625=$AC627,E625=$AC627+$AG627,E625=$AC627+$AG627*2,E625=$AC627+$AG627*3),$AF627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C627:W627)","v":0},{"$f":"+'Cap Needs Input'!J2052","v":0},{"$f":"+'Cap Needs Input'!I2052","v":0},{"$f":"+Z627+Y627","v":0},{"$f":"IF('Cap Needs Input'!C2078='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA627)","v":0},{"$f":"+AB627","v":0},{"$f":"+'Cap Needs Input'!A2078","v":0},{"$f":"+'Cap Needs Input'!J2078","v":0},{"$f":"+AE627*AD627","v":0},{"$f":"+'Cap Needs Input'!K2078","v":0},null,{"$f":"'Cap Needs Input'!E2078","v":""},{"$f":"'Cap Needs Input'!C2078","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2053","v":0},{"$f":"+'Cap Needs Input'!G2079","v":""},{"$f":"IF(C625>=$AC628,$AF628,0)","v":0},0,{"$f":"IF(OR(E625=$AC628,E625=$AC628+$AG628,E625=$AC628+$AG628*2,E625=$AC628+$AG628*3),$AF628,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C628:W628)","v":0},{"$f":"+'Cap Needs Input'!J2053","v":0},{"$f":"+'Cap Needs Input'!I2053","v":0},{"$f":"+Z628+Y628","v":0},{"$f":"IF('Cap Needs Input'!C2079='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA628)","v":0},{"$f":"+AB628","v":0},{"$f":"+'Cap Needs Input'!A2079","v":0},{"$f":"+'Cap Needs Input'!J2079","v":0},{"$f":"+AE628*AD628","v":0},{"$f":"+'Cap Needs Input'!K2079","v":0},null,{"$f":"'Cap Needs Input'!E2079","v":""},{"$f":"'Cap Needs Input'!C2079","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2054","v":0},{"$f":"+'Cap Needs Input'!G2080","v":""},{"$f":"IF(C625>=$AC629,$AF629,0)","v":0},0,{"$f":"IF(OR(E625=$AC629,E625=$AC629+$AG629,E625=$AC629+$AG629*2,E625=$AC629+$AG629*3),$AF629,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C629:W629)","v":0},{"$f":"+'Cap Needs Input'!J2054","v":0},{"$f":"+'Cap Needs Input'!I2054","v":0},0,{"$f":"IF('Cap Needs Input'!C2080='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA629)","v":0},{"$f":"+AB629","v":0},{"$f":"+'Cap Needs Input'!A2080","v":0},{"$f":"+'Cap Needs Input'!J2080","v":0},0,{"$f":"+'Cap Needs Input'!K2080","v":0},null,{"$f":"'Cap Needs Input'!E2080","v":""},{"$f":"'Cap Needs Input'!C2080","v":""},"N/A"]
[]
[{"$f":"SUM(A627:A630)","v":0},{"$f":"+A623","v":"Other 14 (describe)"},{"$f":"SUM(C627:C630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C631:W631)","v":0},null,null,null,null,null,{"$f":"SUM(AD627:AD630)","v":0},{"$f":"+AF631/AD631","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF627:AF630)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2082","v":"Other 15 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C635","v":0},{"$f":"+D635+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2085","v":0},{"$f":"+'Cap Needs Input'!G2111","v":""},{"$f":"IF(C635>=$AC637,$AF637,0)","v":0},0,{"$f":"IF(OR(E635=$AC637,E635=$AC637+$AG637,E635=$AC637+$AG637*2,E635=$AC637+$AG637*3),$AF637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C637:W637)","v":0},{"$f":"+'Cap Needs Input'!J2085","v":0},{"$f":"+'Cap Needs Input'!I2085","v":0},{"$f":"+Z637+Y637","v":0},{"$f":"IF('Cap Needs Input'!C2111='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA637)","v":0},{"$f":"+AB637","v":0},{"$f":"+'Cap Needs Input'!A2111","v":0},{"$f":"+'Cap Needs Input'!J2111","v":0},{"$f":"+AE637*AD637","v":0},{"$f":"+'Cap Needs Input'!K2111","v":0},null,{"$f":"'Cap Needs Input'!E2111","v":""},{"$f":"'Cap Needs Input'!C2111","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2086","v":0},{"$f":"+'Cap Needs Input'!G2112","v":""},{"$f":"IF(C635>=$AC638,$AF638,0)","v":0},0,{"$f":"IF(OR(E635=$AC638,E635=$AC638+$AG638,E635=$AC638+$AG638*2,E635=$AC638+$AG638*3),$AF638,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C638:W638)","v":0},{"$f":"+'Cap Needs Input'!J2086","v":0},{"$f":"+'Cap Needs Input'!I2086","v":0},{"$f":"+Z638+Y638","v":0},{"$f":"IF('Cap Needs Input'!C2112='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA638)","v":0},{"$f":"+AB638","v":0},{"$f":"+'Cap Needs Input'!A2112","v":0},{"$f":"+'Cap Needs Input'!J2112","v":0},{"$f":"+AE638*AD638","v":0},{"$f":"+'Cap Needs Input'!K2112","v":0},null,{"$f":"'Cap Needs Input'!E2112","v":""},{"$f":"'Cap Needs Input'!C2112","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2087","v":0},{"$f":"+'Cap Needs Input'!G2113","v":""},{"$f":"IF(C635>=$AC639,$AF639,0)","v":0},0,{"$f":"IF(OR(E635=$AC639,E635=$AC639+$AG639,E635=$AC639+$AG639*2,E635=$AC639+$AG639*3),$AF639,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C639:W639)","v":0},{"$f":"+'Cap Needs Input'!J2087","v":0},{"$f":"+'Cap Needs Input'!I2087","v":0},0,{"$f":"IF('Cap Needs Input'!C2113='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA639)","v":0},{"$f":"+AB639","v":0},{"$f":"+'Cap Needs Input'!A2113","v":0},{"$f":"+'Cap Needs Input'!J2113","v":0},0,{"$f":"+'Cap Needs Input'!K2113","v":0},null,{"$f":"'Cap Needs Input'!E2113","v":""},{"$f":"'Cap Needs Input'!C2113","v":""},"N/A"]
[]
[{"$f":"SUM(A637:A640)","v":0},{"$f":"+A633","v":"Other 15 (describe)"},{"$f":"SUM(C637:C640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C641:W641)","v":0},null,null,null,null,null,{"$f":"SUM(AD637:AD640)","v":0},{"$f":"+AF641/AD641","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF637:AF640)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2115","v":"Other 16 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C645","v":0},{"$f":"+D645+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2118","v":0},{"$f":"+'Cap Needs Input'!G2144","v":""},{"$f":"IF(C645>=$AC647,$AF647,0)","v":0},0,{"$f":"IF(OR(E645=$AC647,E645=$AC647+$AG647,E645=$AC647+$AG647*2,E645=$AC647+$AG647*3),$AF647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C647:W647)","v":0},{"$f":"+'Cap Needs Input'!J2118","v":0},{"$f":"+'Cap Needs Input'!I2118","v":0},{"$f":"+Z647+Y647","v":0},{"$f":"IF('Cap Needs Input'!C2144='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA647)","v":0},{"$f":"+AB647","v":0},{"$f":"+'Cap Needs Input'!A2144","v":0},{"$f":"+'Cap Needs Input'!J2144","v":0},{"$f":"+AE647*AD647","v":0},{"$f":"+'Cap Needs Input'!K2144","v":0},null,{"$f":"'Cap Needs Input'!E2144","v":""},{"$f":"'Cap Needs Input'!C2144","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2119","v":0},{"$f":"+'Cap Needs Input'!G2145","v":""},{"$f":"IF(C645>=$AC648,$AF648,0)","v":0},0,{"$f":"IF(OR(E645=$AC648,E645=$AC648+$AG648,E645=$AC648+$AG648*2,E645=$AC648+$AG648*3),$AF648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C648:W648)","v":0},{"$f":"+'Cap Needs Input'!J2119","v":0},{"$f":"+'Cap Needs Input'!I2119","v":0},{"$f":"+Z648+Y648","v":0},{"$f":"IF('Cap Needs Input'!C2145='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA648)","v":0},{"$f":"+AB648","v":0},{"$f":"+'Cap Needs Input'!A2145","v":0},{"$f":"+'Cap Needs Input'!J2145","v":0},{"$f":"+AE648*AD648","v":0},{"$f":"+'Cap Needs Input'!K2145","v":0},null,{"$f":"'Cap Needs Input'!E2145","v":""},{"$f":"'Cap Needs Input'!C2145","v":""},"N/A"]
[{"$f":"+'Cap Needs Input'!C2120","v":0},{"$f":"+'Cap Needs Input'!G2146","v":""},{"$f":"IF(C645>=$AC649,$AF649,0)","v":0},0,{"$f":"IF(OR(E645=$AC649,E645=$AC649+$AG649,E645=$AC649+$AG649*2,E645=$AC649+$AG649*3),$AF649,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C649:W649)","v":0},{"$f":"+'Cap Needs Input'!J2120","v":0},{"$f":"+'Cap Needs Input'!I2120","v":0},0,{"$f":"IF('Cap Needs Input'!C2146='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA649)","v":0},{"$f":"+AB649","v":0},{"$f":"+'Cap Needs Input'!A2146","v":0},{"$f":"+'Cap Needs Input'!J2146","v":0},0,{"$f":"+'Cap Needs Input'!K2146","v":0},null,{"$f":"'Cap Needs Input'!E2146","v":""},{"$f":"'Cap Needs Input'!C2146","v":""},"N/A"]
[]
[{"$f":"SUM(A647:A650)","v":0},{"$f":"+A643","v":"Other 16 (describe)"},{"$f":"SUM(C647:C650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C651:W651)","v":0},null,null,null,null,null,{"$f":"SUM(AD647:AD650)","v":0},{"$f":"+AF651/AD651","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF647:AF650)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["REFERENCE ONLY: NOT FOR USER ENTRY OR EDITING"]
[]
["Refrigerators 1",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C5","v":0},{"$f":"'20 Year Defaults'!D5","v":0},{"$f":"'20 Year Defaults'!E5","v":1},{"$f":"'20 Year Defaults'!F5","v":2},{"$f":"'20 Year Defaults'!G5","v":3},{"$f":"'20 Year Defaults'!H5","v":4},{"$f":"'20 Year Defaults'!I5","v":5},{"$f":"'20 Year Defaults'!J5","v":6},{"$f":"'20 Year Defaults'!K5","v":7},{"$f":"'20 Year Defaults'!L5","v":8},{"$f":"'20 Year Defaults'!M5","v":9},{"$f":"'20 Year Defaults'!N5","v":10},{"$f":"'20 Year Defaults'!O5","v":11},{"$f":"'20 Year Defaults'!P5","v":12},{"$f":"'20 Year Defaults'!Q5","v":13},{"$f":"'20 Year Defaults'!R5","v":14},{"$f":"'20 Year Defaults'!S5","v":15},{"$f":"'20 Year Defaults'!T5","v":16},{"$f":"'20 Year Defaults'!U5","v":17},{"$f":"'20 Year Defaults'!V5","v":18},{"$f":"'20 Year Defaults'!W5","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A7","v":0},{"$f":"'20 Year Defaults'!B7","v":""},{"$f":"'20 Year Defaults'!C7","v":0},{"$f":"'20 Year Defaults'!D7","v":0},{"$f":"'20 Year Defaults'!E7","v":0},{"$f":"'20 Year Defaults'!F7","v":0},{"$f":"'20 Year Defaults'!G7","v":0},{"$f":"'20 Year Defaults'!H7","v":0},{"$f":"'20 Year Defaults'!I7","v":0},{"$f":"'20 Year Defaults'!J7","v":0},{"$f":"'20 Year Defaults'!K7","v":0},{"$f":"'20 Year Defaults'!L7","v":0},{"$f":"'20 Year Defaults'!M7","v":0},{"$f":"'20 Year Defaults'!N7","v":0},{"$f":"'20 Year Defaults'!O7","v":0},{"$f":"'20 Year Defaults'!P7","v":0},{"$f":"'20 Year Defaults'!Q7","v":0},{"$f":"'20 Year Defaults'!R7","v":0},{"$f":"'20 Year Defaults'!S7","v":0},{"$f":"'20 Year Defaults'!T7","v":0},{"$f":"'20 Year Defaults'!U7","v":0},{"$f":"'20 Year Defaults'!V7","v":0},{"$f":"'20 Year Defaults'!W7","v":0},{"$f":"'20 Year Defaults'!X7","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC7","v":0},25,500,12500,15]
[{"$f":"'20 Year Defaults'!A8","v":0},{"$f":"'20 Year Defaults'!B8","v":""},{"$f":"'20 Year Defaults'!C8","v":0},{"$f":"'20 Year Defaults'!D8","v":0},{"$f":"'20 Year Defaults'!E8","v":0},{"$f":"'20 Year Defaults'!F8","v":0},{"$f":"'20 Year Defaults'!G8","v":0},{"$f":"'20 Year Defaults'!H8","v":0},{"$f":"'20 Year Defaults'!I8","v":0},{"$f":"'20 Year Defaults'!J8","v":0},{"$f":"'20 Year Defaults'!K8","v":0},{"$f":"'20 Year Defaults'!L8","v":0},{"$f":"'20 Year Defaults'!M8","v":0},{"$f":"'20 Year Defaults'!N8","v":0},{"$f":"'20 Year Defaults'!O8","v":0},{"$f":"'20 Year Defaults'!P8","v":0},{"$f":"'20 Year Defaults'!Q8","v":0},{"$f":"'20 Year Defaults'!R8","v":0},{"$f":"'20 Year Defaults'!S8","v":0},{"$f":"'20 Year Defaults'!T8","v":0},{"$f":"'20 Year Defaults'!U8","v":0},{"$f":"'20 Year Defaults'!V8","v":0},{"$f":"'20 Year Defaults'!W8","v":0},{"$f":"'20 Year Defaults'!X8","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC8","v":0},50,500,25000,15]
[{"$f":"'20 Year Defaults'!A9","v":0},{"$f":"'20 Year Defaults'!B9","v":""},{"$f":"'20 Year Defaults'!C9","v":0},{"$f":"'20 Year Defaults'!D9","v":0},{"$f":"'20 Year Defaults'!E9","v":0},{"$f":"'20 Year Defaults'!F9","v":0},{"$f":"'20 Year Defaults'!G9","v":0},{"$f":"'20 Year Defaults'!H9","v":0},{"$f":"'20 Year Defaults'!I9","v":0},{"$f":"'20 Year Defaults'!J9","v":0},{"$f":"'20 Year Defaults'!K9","v":0},{"$f":"'20 Year Defaults'!L9","v":0},{"$f":"'20 Year Defaults'!M9","v":0},{"$f":"'20 Year Defaults'!N9","v":0},{"$f":"'20 Year Defaults'!O9","v":0},{"$f":"'20 Year Defaults'!P9","v":0},{"$f":"'20 Year Defaults'!Q9","v":0},{"$f":"'20 Year Defaults'!R9","v":0},{"$f":"'20 Year Defaults'!S9","v":0},{"$f":"'20 Year Defaults'!T9","v":0},{"$f":"'20 Year Defaults'!U9","v":0},{"$f":"'20 Year Defaults'!V9","v":0},{"$f":"'20 Year Defaults'!W9","v":0},{"$f":"'20 Year Defaults'!X9","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC9","v":0},50,500,25000,15]
[]
[{"$f":"'20 Year Defaults'!A11","v":0},{"$f":"'20 Year Defaults'!B11","v":"Refrigerators 1"},{"$f":"'20 Year Defaults'!C11","v":0},{"$f":"'20 Year Defaults'!D11","v":0},{"$f":"'20 Year Defaults'!E11","v":0},{"$f":"'20 Year Defaults'!F11","v":0},{"$f":"'20 Year Defaults'!G11","v":0},{"$f":"'20 Year Defaults'!H11","v":0},{"$f":"'20 Year Defaults'!I11","v":0},{"$f":"'20 Year Defaults'!J11","v":0},{"$f":"'20 Year Defaults'!K11","v":0},{"$f":"'20 Year Defaults'!L11","v":0},{"$f":"'20 Year Defaults'!M11","v":0},{"$f":"'20 Year Defaults'!N11","v":0},{"$f":"'20 Year Defaults'!O11","v":0},{"$f":"'20 Year Defaults'!P11","v":0},{"$f":"'20 Year Defaults'!Q11","v":0},{"$f":"'20 Year Defaults'!R11","v":0},{"$f":"'20 Year Defaults'!S11","v":0},{"$f":"'20 Year Defaults'!T11","v":0},{"$f":"'20 Year Defaults'!U11","v":0},{"$f":"'20 Year Defaults'!V11","v":0},{"$f":"'20 Year Defaults'!W11","v":0},{"$f":"'20 Year Defaults'!X11","v":0},null,null,null,null,null,125,500,62500]
[]
["Refrigerators 2",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C15","v":0},{"$f":"'20 Year Defaults'!D15","v":0},{"$f":"'20 Year Defaults'!E15","v":1},{"$f":"'20 Year Defaults'!F15","v":2},{"$f":"'20 Year Defaults'!G15","v":3},{"$f":"'20 Year Defaults'!H15","v":4},{"$f":"'20 Year Defaults'!I15","v":5},{"$f":"'20 Year Defaults'!J15","v":6},{"$f":"'20 Year Defaults'!K15","v":7},{"$f":"'20 Year Defaults'!L15","v":8},{"$f":"'20 Year Defaults'!M15","v":9},{"$f":"'20 Year Defaults'!N15","v":10},{"$f":"'20 Year Defaults'!O15","v":11},{"$f":"'20 Year Defaults'!P15","v":12},{"$f":"'20 Year Defaults'!Q15","v":13},{"$f":"'20 Year Defaults'!R15","v":14},{"$f":"'20 Year Defaults'!S15","v":15},{"$f":"'20 Year Defaults'!T15","v":16},{"$f":"'20 Year Defaults'!U15","v":17},{"$f":"'20 Year Defaults'!V15","v":18},{"$f":"'20 Year Defaults'!W15","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A17","v":0},{"$f":"'20 Year Defaults'!B17","v":""},{"$f":"'20 Year Defaults'!C17","v":0},{"$f":"'20 Year Defaults'!D17","v":0},{"$f":"'20 Year Defaults'!E17","v":0},{"$f":"'20 Year Defaults'!F17","v":0},{"$f":"'20 Year Defaults'!G17","v":0},{"$f":"'20 Year Defaults'!H17","v":0},{"$f":"'20 Year Defaults'!I17","v":0},{"$f":"'20 Year Defaults'!J17","v":0},{"$f":"'20 Year Defaults'!K17","v":0},{"$f":"'20 Year Defaults'!L17","v":0},{"$f":"'20 Year Defaults'!M17","v":0},{"$f":"'20 Year Defaults'!N17","v":0},{"$f":"'20 Year Defaults'!O17","v":0},{"$f":"'20 Year Defaults'!P17","v":0},{"$f":"'20 Year Defaults'!Q17","v":0},{"$f":"'20 Year Defaults'!R17","v":0},{"$f":"'20 Year Defaults'!S17","v":0},{"$f":"'20 Year Defaults'!T17","v":0},{"$f":"'20 Year Defaults'!U17","v":0},{"$f":"'20 Year Defaults'!V17","v":0},{"$f":"'20 Year Defaults'!W17","v":0},{"$f":"'20 Year Defaults'!X17","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC17","v":0},25,500,12500,15]
[{"$f":"'20 Year Defaults'!A18","v":0},{"$f":"'20 Year Defaults'!B18","v":""},{"$f":"'20 Year Defaults'!C18","v":0},{"$f":"'20 Year Defaults'!D18","v":0},{"$f":"'20 Year Defaults'!E18","v":0},{"$f":"'20 Year Defaults'!F18","v":0},{"$f":"'20 Year Defaults'!G18","v":0},{"$f":"'20 Year Defaults'!H18","v":0},{"$f":"'20 Year Defaults'!I18","v":0},{"$f":"'20 Year Defaults'!J18","v":0},{"$f":"'20 Year Defaults'!K18","v":0},{"$f":"'20 Year Defaults'!L18","v":0},{"$f":"'20 Year Defaults'!M18","v":0},{"$f":"'20 Year Defaults'!N18","v":0},{"$f":"'20 Year Defaults'!O18","v":0},{"$f":"'20 Year Defaults'!P18","v":0},{"$f":"'20 Year Defaults'!Q18","v":0},{"$f":"'20 Year Defaults'!R18","v":0},{"$f":"'20 Year Defaults'!S18","v":0},{"$f":"'20 Year Defaults'!T18","v":0},{"$f":"'20 Year Defaults'!U18","v":0},{"$f":"'20 Year Defaults'!V18","v":0},{"$f":"'20 Year Defaults'!W18","v":0},{"$f":"'20 Year Defaults'!X18","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC18","v":0},50,500,25000,15]
[{"$f":"'20 Year Defaults'!A19","v":0},{"$f":"'20 Year Defaults'!B19","v":""},{"$f":"'20 Year Defaults'!C19","v":0},{"$f":"'20 Year Defaults'!D19","v":0},{"$f":"'20 Year Defaults'!E19","v":0},{"$f":"'20 Year Defaults'!F19","v":0},{"$f":"'20 Year Defaults'!G19","v":0},{"$f":"'20 Year Defaults'!H19","v":0},{"$f":"'20 Year Defaults'!I19","v":0},{"$f":"'20 Year Defaults'!J19","v":0},{"$f":"'20 Year Defaults'!K19","v":0},{"$f":"'20 Year Defaults'!L19","v":0},{"$f":"'20 Year Defaults'!M19","v":0},{"$f":"'20 Year Defaults'!N19","v":0},{"$f":"'20 Year Defaults'!O19","v":0},{"$f":"'20 Year Defaults'!P19","v":0},{"$f":"'20 Year Defaults'!Q19","v":0},{"$f":"'20 Year Defaults'!R19","v":0},{"$f":"'20 Year Defaults'!S19","v":0},{"$f":"'20 Year Defaults'!T19","v":0},{"$f":"'20 Year Defaults'!U19","v":0},{"$f":"'20 Year Defaults'!V19","v":0},{"$f":"'20 Year Defaults'!W19","v":0},{"$f":"'20 Year Defaults'!X19","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC19","v":0},50,500,25000,15]
[]
[{"$f":"'20 Year Defaults'!A21","v":0},{"$f":"'20 Year Defaults'!B21","v":"Refrigerators 2"},{"$f":"'20 Year Defaults'!C21","v":0},{"$f":"'20 Year Defaults'!D21","v":0},{"$f":"'20 Year Defaults'!E21","v":0},{"$f":"'20 Year Defaults'!F21","v":0},{"$f":"'20 Year Defaults'!G21","v":0},{"$f":"'20 Year Defaults'!H21","v":0},{"$f":"'20 Year Defaults'!I21","v":0},{"$f":"'20 Year Defaults'!J21","v":0},{"$f":"'20 Year Defaults'!K21","v":0},{"$f":"'20 Year Defaults'!L21","v":0},{"$f":"'20 Year Defaults'!M21","v":0},{"$f":"'20 Year Defaults'!N21","v":0},{"$f":"'20 Year Defaults'!O21","v":0},{"$f":"'20 Year Defaults'!P21","v":0},{"$f":"'20 Year Defaults'!Q21","v":0},{"$f":"'20 Year Defaults'!R21","v":0},{"$f":"'20 Year Defaults'!S21","v":0},{"$f":"'20 Year Defaults'!T21","v":0},{"$f":"'20 Year Defaults'!U21","v":0},{"$f":"'20 Year Defaults'!V21","v":0},{"$f":"'20 Year Defaults'!W21","v":0},{"$f":"'20 Year Defaults'!X21","v":0},null,null,null,null,null,125,500,62500]
[]
["Roofs",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C25","v":0},{"$f":"'20 Year Defaults'!D25","v":0},{"$f":"'20 Year Defaults'!E25","v":1},{"$f":"'20 Year Defaults'!F25","v":2},{"$f":"'20 Year Defaults'!G25","v":3},{"$f":"'20 Year Defaults'!H25","v":4},{"$f":"'20 Year Defaults'!I25","v":5},{"$f":"'20 Year Defaults'!J25","v":6},{"$f":"'20 Year Defaults'!K25","v":7},{"$f":"'20 Year Defaults'!L25","v":8},{"$f":"'20 Year Defaults'!M25","v":9},{"$f":"'20 Year Defaults'!N25","v":10},{"$f":"'20 Year Defaults'!O25","v":11},{"$f":"'20 Year Defaults'!P25","v":12},{"$f":"'20 Year Defaults'!Q25","v":13},{"$f":"'20 Year Defaults'!R25","v":14},{"$f":"'20 Year Defaults'!S25","v":15},{"$f":"'20 Year Defaults'!T25","v":16},{"$f":"'20 Year Defaults'!U25","v":17},{"$f":"'20 Year Defaults'!V25","v":18},{"$f":"'20 Year Defaults'!W25","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A27","v":0},{"$f":"'20 Year Defaults'!B27","v":""},{"$f":"'20 Year Defaults'!C27","v":0},{"$f":"'20 Year Defaults'!D27","v":0},{"$f":"'20 Year Defaults'!E27","v":0},{"$f":"'20 Year Defaults'!F27","v":0},{"$f":"'20 Year Defaults'!G27","v":0},{"$f":"'20 Year Defaults'!H27","v":0},{"$f":"'20 Year Defaults'!I27","v":0},{"$f":"'20 Year Defaults'!J27","v":0},{"$f":"'20 Year Defaults'!K27","v":0},{"$f":"'20 Year Defaults'!L27","v":0},{"$f":"'20 Year Defaults'!M27","v":0},{"$f":"'20 Year Defaults'!N27","v":0},{"$f":"'20 Year Defaults'!O27","v":0},{"$f":"'20 Year Defaults'!P27","v":0},{"$f":"'20 Year Defaults'!Q27","v":0},{"$f":"'20 Year Defaults'!R27","v":0},{"$f":"'20 Year Defaults'!S27","v":0},{"$f":"'20 Year Defaults'!T27","v":0},{"$f":"'20 Year Defaults'!U27","v":0},{"$f":"'20 Year Defaults'!V27","v":0},{"$f":"'20 Year Defaults'!W27","v":0},{"$f":"'20 Year Defaults'!X27","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC27","v":0},50,200,10000,20]
[{"$f":"'20 Year Defaults'!A28","v":0},{"$f":"'20 Year Defaults'!B28","v":""},{"$f":"'20 Year Defaults'!C28","v":0},{"$f":"'20 Year Defaults'!D28","v":0},{"$f":"'20 Year Defaults'!E28","v":0},{"$f":"'20 Year Defaults'!F28","v":0},{"$f":"'20 Year Defaults'!G28","v":0},{"$f":"'20 Year Defaults'!H28","v":0},{"$f":"'20 Year Defaults'!I28","v":0},{"$f":"'20 Year Defaults'!J28","v":0},{"$f":"'20 Year Defaults'!K28","v":0},{"$f":"'20 Year Defaults'!L28","v":0},{"$f":"'20 Year Defaults'!M28","v":0},{"$f":"'20 Year Defaults'!N28","v":0},{"$f":"'20 Year Defaults'!O28","v":0},{"$f":"'20 Year Defaults'!P28","v":0},{"$f":"'20 Year Defaults'!Q28","v":0},{"$f":"'20 Year Defaults'!R28","v":0},{"$f":"'20 Year Defaults'!S28","v":0},{"$f":"'20 Year Defaults'!T28","v":0},{"$f":"'20 Year Defaults'!U28","v":0},{"$f":"'20 Year Defaults'!V28","v":0},{"$f":"'20 Year Defaults'!W28","v":0},{"$f":"'20 Year Defaults'!X28","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC28","v":0},75,200,15000,20]
[{"$f":"'20 Year Defaults'!A29","v":0},{"$f":"'20 Year Defaults'!B29","v":""},{"$f":"'20 Year Defaults'!C29","v":0},{"$f":"'20 Year Defaults'!D29","v":0},{"$f":"'20 Year Defaults'!E29","v":0},{"$f":"'20 Year Defaults'!F29","v":0},{"$f":"'20 Year Defaults'!G29","v":0},{"$f":"'20 Year Defaults'!H29","v":0},{"$f":"'20 Year Defaults'!I29","v":0},{"$f":"'20 Year Defaults'!J29","v":0},{"$f":"'20 Year Defaults'!K29","v":0},{"$f":"'20 Year Defaults'!L29","v":0},{"$f":"'20 Year Defaults'!M29","v":0},{"$f":"'20 Year Defaults'!N29","v":0},{"$f":"'20 Year Defaults'!O29","v":0},{"$f":"'20 Year Defaults'!P29","v":0},{"$f":"'20 Year Defaults'!Q29","v":0},{"$f":"'20 Year Defaults'!R29","v":0},{"$f":"'20 Year Defaults'!S29","v":0},{"$f":"'20 Year Defaults'!T29","v":0},{"$f":"'20 Year Defaults'!U29","v":0},{"$f":"'20 Year Defaults'!V29","v":0},{"$f":"'20 Year Defaults'!W29","v":0},{"$f":"'20 Year Defaults'!X29","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC29","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A31","v":0},{"$f":"'20 Year Defaults'!B31","v":"Roofs"},{"$f":"'20 Year Defaults'!C31","v":0},{"$f":"'20 Year Defaults'!D31","v":0},{"$f":"'20 Year Defaults'!E31","v":0},{"$f":"'20 Year Defaults'!F31","v":0},{"$f":"'20 Year Defaults'!G31","v":0},{"$f":"'20 Year Defaults'!H31","v":0},{"$f":"'20 Year Defaults'!I31","v":0},{"$f":"'20 Year Defaults'!J31","v":0},{"$f":"'20 Year Defaults'!K31","v":0},{"$f":"'20 Year Defaults'!L31","v":0},{"$f":"'20 Year Defaults'!M31","v":0},{"$f":"'20 Year Defaults'!N31","v":0},{"$f":"'20 Year Defaults'!O31","v":0},{"$f":"'20 Year Defaults'!P31","v":0},{"$f":"'20 Year Defaults'!Q31","v":0},{"$f":"'20 Year Defaults'!R31","v":0},{"$f":"'20 Year Defaults'!S31","v":0},{"$f":"'20 Year Defaults'!T31","v":0},{"$f":"'20 Year Defaults'!U31","v":0},{"$f":"'20 Year Defaults'!V31","v":0},{"$f":"'20 Year Defaults'!W31","v":0},{"$f":"'20 Year Defaults'!X31","v":0},null,null,null,null,null,125,200,25000]
[]
["Windows",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C35","v":0},{"$f":"'20 Year Defaults'!D35","v":0},{"$f":"'20 Year Defaults'!E35","v":1},{"$f":"'20 Year Defaults'!F35","v":2},{"$f":"'20 Year Defaults'!G35","v":3},{"$f":"'20 Year Defaults'!H35","v":4},{"$f":"'20 Year Defaults'!I35","v":5},{"$f":"'20 Year Defaults'!J35","v":6},{"$f":"'20 Year Defaults'!K35","v":7},{"$f":"'20 Year Defaults'!L35","v":8},{"$f":"'20 Year Defaults'!M35","v":9},{"$f":"'20 Year Defaults'!N35","v":10},{"$f":"'20 Year Defaults'!O35","v":11},{"$f":"'20 Year Defaults'!P35","v":12},{"$f":"'20 Year Defaults'!Q35","v":13},{"$f":"'20 Year Defaults'!R35","v":14},{"$f":"'20 Year Defaults'!S35","v":15},{"$f":"'20 Year Defaults'!T35","v":16},{"$f":"'20 Year Defaults'!U35","v":17},{"$f":"'20 Year Defaults'!V35","v":18},{"$f":"'20 Year Defaults'!W35","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A37","v":0},{"$f":"'20 Year Defaults'!B37","v":""},{"$f":"'20 Year Defaults'!C37","v":0},{"$f":"'20 Year Defaults'!D37","v":0},{"$f":"'20 Year Defaults'!E37","v":0},{"$f":"'20 Year Defaults'!F37","v":0},{"$f":"'20 Year Defaults'!G37","v":0},{"$f":"'20 Year Defaults'!H37","v":0},{"$f":"'20 Year Defaults'!I37","v":0},{"$f":"'20 Year Defaults'!J37","v":0},{"$f":"'20 Year Defaults'!K37","v":0},{"$f":"'20 Year Defaults'!L37","v":0},{"$f":"'20 Year Defaults'!M37","v":0},{"$f":"'20 Year Defaults'!N37","v":0},{"$f":"'20 Year Defaults'!O37","v":0},{"$f":"'20 Year Defaults'!P37","v":0},{"$f":"'20 Year Defaults'!Q37","v":0},{"$f":"'20 Year Defaults'!R37","v":0},{"$f":"'20 Year Defaults'!S37","v":0},{"$f":"'20 Year Defaults'!T37","v":0},{"$f":"'20 Year Defaults'!U37","v":0},{"$f":"'20 Year Defaults'!V37","v":0},{"$f":"'20 Year Defaults'!W37","v":0},{"$f":"'20 Year Defaults'!X37","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC37","v":0},524,250,131000,30]
[{"$f":"'20 Year Defaults'!A38","v":0},{"$f":"'20 Year Defaults'!B38","v":""},{"$f":"'20 Year Defaults'!C38","v":0},{"$f":"'20 Year Defaults'!D38","v":0},{"$f":"'20 Year Defaults'!E38","v":0},{"$f":"'20 Year Defaults'!F38","v":0},{"$f":"'20 Year Defaults'!G38","v":0},{"$f":"'20 Year Defaults'!H38","v":0},{"$f":"'20 Year Defaults'!I38","v":0},{"$f":"'20 Year Defaults'!J38","v":0},{"$f":"'20 Year Defaults'!K38","v":0},{"$f":"'20 Year Defaults'!L38","v":0},{"$f":"'20 Year Defaults'!M38","v":0},{"$f":"'20 Year Defaults'!N38","v":0},{"$f":"'20 Year Defaults'!O38","v":0},{"$f":"'20 Year Defaults'!P38","v":0},{"$f":"'20 Year Defaults'!Q38","v":0},{"$f":"'20 Year Defaults'!R38","v":0},{"$f":"'20 Year Defaults'!S38","v":0},{"$f":"'20 Year Defaults'!T38","v":0},{"$f":"'20 Year Defaults'!U38","v":0},{"$f":"'20 Year Defaults'!V38","v":0},{"$f":"'20 Year Defaults'!W38","v":0},{"$f":"'20 Year Defaults'!X38","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC38","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A39","v":0},{"$f":"'20 Year Defaults'!B39","v":""},{"$f":"'20 Year Defaults'!C39","v":0},{"$f":"'20 Year Defaults'!D39","v":0},{"$f":"'20 Year Defaults'!E39","v":0},{"$f":"'20 Year Defaults'!F39","v":0},{"$f":"'20 Year Defaults'!G39","v":0},{"$f":"'20 Year Defaults'!H39","v":0},{"$f":"'20 Year Defaults'!I39","v":0},{"$f":"'20 Year Defaults'!J39","v":0},{"$f":"'20 Year Defaults'!K39","v":0},{"$f":"'20 Year Defaults'!L39","v":0},{"$f":"'20 Year Defaults'!M39","v":0},{"$f":"'20 Year Defaults'!N39","v":0},{"$f":"'20 Year Defaults'!O39","v":0},{"$f":"'20 Year Defaults'!P39","v":0},{"$f":"'20 Year Defaults'!Q39","v":0},{"$f":"'20 Year Defaults'!R39","v":0},{"$f":"'20 Year Defaults'!S39","v":0},{"$f":"'20 Year Defaults'!T39","v":0},{"$f":"'20 Year Defaults'!U39","v":0},{"$f":"'20 Year Defaults'!V39","v":0},{"$f":"'20 Year Defaults'!W39","v":0},{"$f":"'20 Year Defaults'!X39","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC39","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A41","v":0},{"$f":"'20 Year Defaults'!B41","v":"Windows"},{"$f":"'20 Year Defaults'!C41","v":0},{"$f":"'20 Year Defaults'!D41","v":0},{"$f":"'20 Year Defaults'!E41","v":0},{"$f":"'20 Year Defaults'!F41","v":0},{"$f":"'20 Year Defaults'!G41","v":0},{"$f":"'20 Year Defaults'!H41","v":0},{"$f":"'20 Year Defaults'!I41","v":0},{"$f":"'20 Year Defaults'!J41","v":0},{"$f":"'20 Year Defaults'!K41","v":0},{"$f":"'20 Year Defaults'!L41","v":0},{"$f":"'20 Year Defaults'!M41","v":0},{"$f":"'20 Year Defaults'!N41","v":0},{"$f":"'20 Year Defaults'!O41","v":0},{"$f":"'20 Year Defaults'!P41","v":0},{"$f":"'20 Year Defaults'!Q41","v":0},{"$f":"'20 Year Defaults'!R41","v":0},{"$f":"'20 Year Defaults'!S41","v":0},{"$f":"'20 Year Defaults'!T41","v":0},{"$f":"'20 Year Defaults'!U41","v":0},{"$f":"'20 Year Defaults'!V41","v":0},{"$f":"'20 Year Defaults'!W41","v":0},{"$f":"'20 Year Defaults'!X41","v":0},null,null,null,null,null,524,250,131000]
[]
["Ranges",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C45","v":0},{"$f":"'20 Year Defaults'!D45","v":0},{"$f":"'20 Year Defaults'!E45","v":1},{"$f":"'20 Year Defaults'!F45","v":2},{"$f":"'20 Year Defaults'!G45","v":3},{"$f":"'20 Year Defaults'!H45","v":4},{"$f":"'20 Year Defaults'!I45","v":5},{"$f":"'20 Year Defaults'!J45","v":6},{"$f":"'20 Year Defaults'!K45","v":7},{"$f":"'20 Year Defaults'!L45","v":8},{"$f":"'20 Year Defaults'!M45","v":9},{"$f":"'20 Year Defaults'!N45","v":10},{"$f":"'20 Year Defaults'!O45","v":11},{"$f":"'20 Year Defaults'!P45","v":12},{"$f":"'20 Year Defaults'!Q45","v":13},{"$f":"'20 Year Defaults'!R45","v":14},{"$f":"'20 Year Defaults'!S45","v":15},{"$f":"'20 Year Defaults'!T45","v":16},{"$f":"'20 Year Defaults'!U45","v":17},{"$f":"'20 Year Defaults'!V45","v":18},{"$f":"'20 Year Defaults'!W45","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A47","v":0},{"$f":"'20 Year Defaults'!B47","v":""},{"$f":"'20 Year Defaults'!C47","v":0},{"$f":"'20 Year Defaults'!D47","v":0},{"$f":"'20 Year Defaults'!E47","v":0},{"$f":"'20 Year Defaults'!F47","v":0},{"$f":"'20 Year Defaults'!G47","v":0},{"$f":"'20 Year Defaults'!H47","v":0},{"$f":"'20 Year Defaults'!I47","v":0},{"$f":"'20 Year Defaults'!J47","v":0},{"$f":"'20 Year Defaults'!K47","v":0},{"$f":"'20 Year Defaults'!L47","v":0},{"$f":"'20 Year Defaults'!M47","v":0},{"$f":"'20 Year Defaults'!N47","v":0},{"$f":"'20 Year Defaults'!O47","v":0},{"$f":"'20 Year Defaults'!P47","v":0},{"$f":"'20 Year Defaults'!Q47","v":0},{"$f":"'20 Year Defaults'!R47","v":0},{"$f":"'20 Year Defaults'!S47","v":0},{"$f":"'20 Year Defaults'!T47","v":0},{"$f":"'20 Year Defaults'!U47","v":0},{"$f":"'20 Year Defaults'!V47","v":0},{"$f":"'20 Year Defaults'!W47","v":0},{"$f":"'20 Year Defaults'!X47","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC47","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A48","v":0},{"$f":"'20 Year Defaults'!B48","v":""},{"$f":"'20 Year Defaults'!C48","v":0},{"$f":"'20 Year Defaults'!D48","v":0},{"$f":"'20 Year Defaults'!E48","v":0},{"$f":"'20 Year Defaults'!F48","v":0},{"$f":"'20 Year Defaults'!G48","v":0},{"$f":"'20 Year Defaults'!H48","v":0},{"$f":"'20 Year Defaults'!I48","v":0},{"$f":"'20 Year Defaults'!J48","v":0},{"$f":"'20 Year Defaults'!K48","v":0},{"$f":"'20 Year Defaults'!L48","v":0},{"$f":"'20 Year Defaults'!M48","v":0},{"$f":"'20 Year Defaults'!N48","v":0},{"$f":"'20 Year Defaults'!O48","v":0},{"$f":"'20 Year Defaults'!P48","v":0},{"$f":"'20 Year Defaults'!Q48","v":0},{"$f":"'20 Year Defaults'!R48","v":0},{"$f":"'20 Year Defaults'!S48","v":0},{"$f":"'20 Year Defaults'!T48","v":0},{"$f":"'20 Year Defaults'!U48","v":0},{"$f":"'20 Year Defaults'!V48","v":0},{"$f":"'20 Year Defaults'!W48","v":0},{"$f":"'20 Year Defaults'!X48","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC48","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A49","v":0},{"$f":"'20 Year Defaults'!B49","v":""},{"$f":"'20 Year Defaults'!C49","v":0},{"$f":"'20 Year Defaults'!D49","v":0},{"$f":"'20 Year Defaults'!E49","v":0},{"$f":"'20 Year Defaults'!F49","v":0},{"$f":"'20 Year Defaults'!G49","v":0},{"$f":"'20 Year Defaults'!H49","v":0},{"$f":"'20 Year Defaults'!I49","v":0},{"$f":"'20 Year Defaults'!J49","v":0},{"$f":"'20 Year Defaults'!K49","v":0},{"$f":"'20 Year Defaults'!L49","v":0},{"$f":"'20 Year Defaults'!M49","v":0},{"$f":"'20 Year Defaults'!N49","v":0},{"$f":"'20 Year Defaults'!O49","v":0},{"$f":"'20 Year Defaults'!P49","v":0},{"$f":"'20 Year Defaults'!Q49","v":0},{"$f":"'20 Year Defaults'!R49","v":0},{"$f":"'20 Year Defaults'!S49","v":0},{"$f":"'20 Year Defaults'!T49","v":0},{"$f":"'20 Year Defaults'!U49","v":0},{"$f":"'20 Year Defaults'!V49","v":0},{"$f":"'20 Year Defaults'!W49","v":0},{"$f":"'20 Year Defaults'!X49","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC49","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A51","v":0},{"$f":"'20 Year Defaults'!B51","v":"Ranges"},{"$f":"'20 Year Defaults'!C51","v":0},{"$f":"'20 Year Defaults'!D51","v":0},{"$f":"'20 Year Defaults'!E51","v":0},{"$f":"'20 Year Defaults'!F51","v":0},{"$f":"'20 Year Defaults'!G51","v":0},{"$f":"'20 Year Defaults'!H51","v":0},{"$f":"'20 Year Defaults'!I51","v":0},{"$f":"'20 Year Defaults'!J51","v":0},{"$f":"'20 Year Defaults'!K51","v":0},{"$f":"'20 Year Defaults'!L51","v":0},{"$f":"'20 Year Defaults'!M51","v":0},{"$f":"'20 Year Defaults'!N51","v":0},{"$f":"'20 Year Defaults'!O51","v":0},{"$f":"'20 Year Defaults'!P51","v":0},{"$f":"'20 Year Defaults'!Q51","v":0},{"$f":"'20 Year Defaults'!R51","v":0},{"$f":"'20 Year Defaults'!S51","v":0},{"$f":"'20 Year Defaults'!T51","v":0},{"$f":"'20 Year Defaults'!U51","v":0},{"$f":"'20 Year Defaults'!V51","v":0},{"$f":"'20 Year Defaults'!W51","v":0},{"$f":"'20 Year Defaults'!X51","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Range Hoods",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C55","v":0},{"$f":"'20 Year Defaults'!D55","v":0},{"$f":"'20 Year Defaults'!E55","v":1},{"$f":"'20 Year Defaults'!F55","v":2},{"$f":"'20 Year Defaults'!G55","v":3},{"$f":"'20 Year Defaults'!H55","v":4},{"$f":"'20 Year Defaults'!I55","v":5},{"$f":"'20 Year Defaults'!J55","v":6},{"$f":"'20 Year Defaults'!K55","v":7},{"$f":"'20 Year Defaults'!L55","v":8},{"$f":"'20 Year Defaults'!M55","v":9},{"$f":"'20 Year Defaults'!N55","v":10},{"$f":"'20 Year Defaults'!O55","v":11},{"$f":"'20 Year Defaults'!P55","v":12},{"$f":"'20 Year Defaults'!Q55","v":13},{"$f":"'20 Year Defaults'!R55","v":14},{"$f":"'20 Year Defaults'!S55","v":15},{"$f":"'20 Year Defaults'!T55","v":16},{"$f":"'20 Year Defaults'!U55","v":17},{"$f":"'20 Year Defaults'!V55","v":18},{"$f":"'20 Year Defaults'!W55","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A57","v":0},{"$f":"'20 Year Defaults'!B57","v":""},{"$f":"'20 Year Defaults'!C57","v":0},{"$f":"'20 Year Defaults'!D57","v":0},{"$f":"'20 Year Defaults'!E57","v":0},{"$f":"'20 Year Defaults'!F57","v":0},{"$f":"'20 Year Defaults'!G57","v":0},{"$f":"'20 Year Defaults'!H57","v":0},{"$f":"'20 Year Defaults'!I57","v":0},{"$f":"'20 Year Defaults'!J57","v":0},{"$f":"'20 Year Defaults'!K57","v":0},{"$f":"'20 Year Defaults'!L57","v":0},{"$f":"'20 Year Defaults'!M57","v":0},{"$f":"'20 Year Defaults'!N57","v":0},{"$f":"'20 Year Defaults'!O57","v":0},{"$f":"'20 Year Defaults'!P57","v":0},{"$f":"'20 Year Defaults'!Q57","v":0},{"$f":"'20 Year Defaults'!R57","v":0},{"$f":"'20 Year Defaults'!S57","v":0},{"$f":"'20 Year Defaults'!T57","v":0},{"$f":"'20 Year Defaults'!U57","v":0},{"$f":"'20 Year Defaults'!V57","v":0},{"$f":"'20 Year Defaults'!W57","v":0},{"$f":"'20 Year Defaults'!X57","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC57","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A58","v":0},{"$f":"'20 Year Defaults'!B58","v":""},{"$f":"'20 Year Defaults'!C58","v":0},{"$f":"'20 Year Defaults'!D58","v":0},{"$f":"'20 Year Defaults'!E58","v":0},{"$f":"'20 Year Defaults'!F58","v":0},{"$f":"'20 Year Defaults'!G58","v":0},{"$f":"'20 Year Defaults'!H58","v":0},{"$f":"'20 Year Defaults'!I58","v":0},{"$f":"'20 Year Defaults'!J58","v":0},{"$f":"'20 Year Defaults'!K58","v":0},{"$f":"'20 Year Defaults'!L58","v":0},{"$f":"'20 Year Defaults'!M58","v":0},{"$f":"'20 Year Defaults'!N58","v":0},{"$f":"'20 Year Defaults'!O58","v":0},{"$f":"'20 Year Defaults'!P58","v":0},{"$f":"'20 Year Defaults'!Q58","v":0},{"$f":"'20 Year Defaults'!R58","v":0},{"$f":"'20 Year Defaults'!S58","v":0},{"$f":"'20 Year Defaults'!T58","v":0},{"$f":"'20 Year Defaults'!U58","v":0},{"$f":"'20 Year Defaults'!V58","v":0},{"$f":"'20 Year Defaults'!W58","v":0},{"$f":"'20 Year Defaults'!X58","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC58","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A59","v":0},{"$f":"'20 Year Defaults'!B59","v":""},{"$f":"'20 Year Defaults'!C59","v":0},{"$f":"'20 Year Defaults'!D59","v":0},{"$f":"'20 Year Defaults'!E59","v":0},{"$f":"'20 Year Defaults'!F59","v":0},{"$f":"'20 Year Defaults'!G59","v":0},{"$f":"'20 Year Defaults'!H59","v":0},{"$f":"'20 Year Defaults'!I59","v":0},{"$f":"'20 Year Defaults'!J59","v":0},{"$f":"'20 Year Defaults'!K59","v":0},{"$f":"'20 Year Defaults'!L59","v":0},{"$f":"'20 Year Defaults'!M59","v":0},{"$f":"'20 Year Defaults'!N59","v":0},{"$f":"'20 Year Defaults'!O59","v":0},{"$f":"'20 Year Defaults'!P59","v":0},{"$f":"'20 Year Defaults'!Q59","v":0},{"$f":"'20 Year Defaults'!R59","v":0},{"$f":"'20 Year Defaults'!S59","v":0},{"$f":"'20 Year Defaults'!T59","v":0},{"$f":"'20 Year Defaults'!U59","v":0},{"$f":"'20 Year Defaults'!V59","v":0},{"$f":"'20 Year Defaults'!W59","v":0},{"$f":"'20 Year Defaults'!X59","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC59","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A61","v":0},{"$f":"'20 Year Defaults'!B61","v":"Range Hoods"},{"$f":"'20 Year Defaults'!C61","v":0},{"$f":"'20 Year Defaults'!D61","v":0},{"$f":"'20 Year Defaults'!E61","v":0},{"$f":"'20 Year Defaults'!F61","v":0},{"$f":"'20 Year Defaults'!G61","v":0},{"$f":"'20 Year Defaults'!H61","v":0},{"$f":"'20 Year Defaults'!I61","v":0},{"$f":"'20 Year Defaults'!J61","v":0},{"$f":"'20 Year Defaults'!K61","v":0},{"$f":"'20 Year Defaults'!L61","v":0},{"$f":"'20 Year Defaults'!M61","v":0},{"$f":"'20 Year Defaults'!N61","v":0},{"$f":"'20 Year Defaults'!O61","v":0},{"$f":"'20 Year Defaults'!P61","v":0},{"$f":"'20 Year Defaults'!Q61","v":0},{"$f":"'20 Year Defaults'!R61","v":0},{"$f":"'20 Year Defaults'!S61","v":0},{"$f":"'20 Year Defaults'!T61","v":0},{"$f":"'20 Year Defaults'!U61","v":0},{"$f":"'20 Year Defaults'!V61","v":0},{"$f":"'20 Year Defaults'!W61","v":0},{"$f":"'20 Year Defaults'!X61","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Dishwashers",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C65","v":0},{"$f":"'20 Year Defaults'!D65","v":0},{"$f":"'20 Year Defaults'!E65","v":1},{"$f":"'20 Year Defaults'!F65","v":2},{"$f":"'20 Year Defaults'!G65","v":3},{"$f":"'20 Year Defaults'!H65","v":4},{"$f":"'20 Year Defaults'!I65","v":5},{"$f":"'20 Year Defaults'!J65","v":6},{"$f":"'20 Year Defaults'!K65","v":7},{"$f":"'20 Year Defaults'!L65","v":8},{"$f":"'20 Year Defaults'!M65","v":9},{"$f":"'20 Year Defaults'!N65","v":10},{"$f":"'20 Year Defaults'!O65","v":11},{"$f":"'20 Year Defaults'!P65","v":12},{"$f":"'20 Year Defaults'!Q65","v":13},{"$f":"'20 Year Defaults'!R65","v":14},{"$f":"'20 Year Defaults'!S65","v":15},{"$f":"'20 Year Defaults'!T65","v":16},{"$f":"'20 Year Defaults'!U65","v":17},{"$f":"'20 Year Defaults'!V65","v":18},{"$f":"'20 Year Defaults'!W65","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A67","v":0},{"$f":"'20 Year Defaults'!B67","v":""},{"$f":"'20 Year Defaults'!C67","v":0},{"$f":"'20 Year Defaults'!D67","v":0},{"$f":"'20 Year Defaults'!E67","v":0},{"$f":"'20 Year Defaults'!F67","v":0},{"$f":"'20 Year Defaults'!G67","v":0},{"$f":"'20 Year Defaults'!H67","v":0},{"$f":"'20 Year Defaults'!I67","v":0},{"$f":"'20 Year Defaults'!J67","v":0},{"$f":"'20 Year Defaults'!K67","v":0},{"$f":"'20 Year Defaults'!L67","v":0},{"$f":"'20 Year Defaults'!M67","v":0},{"$f":"'20 Year Defaults'!N67","v":0},{"$f":"'20 Year Defaults'!O67","v":0},{"$f":"'20 Year Defaults'!P67","v":0},{"$f":"'20 Year Defaults'!Q67","v":0},{"$f":"'20 Year Defaults'!R67","v":0},{"$f":"'20 Year Defaults'!S67","v":0},{"$f":"'20 Year Defaults'!T67","v":0},{"$f":"'20 Year Defaults'!U67","v":0},{"$f":"'20 Year Defaults'!V67","v":0},{"$f":"'20 Year Defaults'!W67","v":0},{"$f":"'20 Year Defaults'!X67","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC67","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A68","v":0},{"$f":"'20 Year Defaults'!B68","v":""},{"$f":"'20 Year Defaults'!C68","v":0},{"$f":"'20 Year Defaults'!D68","v":0},{"$f":"'20 Year Defaults'!E68","v":0},{"$f":"'20 Year Defaults'!F68","v":0},{"$f":"'20 Year Defaults'!G68","v":0},{"$f":"'20 Year Defaults'!H68","v":0},{"$f":"'20 Year Defaults'!I68","v":0},{"$f":"'20 Year Defaults'!J68","v":0},{"$f":"'20 Year Defaults'!K68","v":0},{"$f":"'20 Year Defaults'!L68","v":0},{"$f":"'20 Year Defaults'!M68","v":0},{"$f":"'20 Year Defaults'!N68","v":0},{"$f":"'20 Year Defaults'!O68","v":0},{"$f":"'20 Year Defaults'!P68","v":0},{"$f":"'20 Year Defaults'!Q68","v":0},{"$f":"'20 Year Defaults'!R68","v":0},{"$f":"'20 Year Defaults'!S68","v":0},{"$f":"'20 Year Defaults'!T68","v":0},{"$f":"'20 Year Defaults'!U68","v":0},{"$f":"'20 Year Defaults'!V68","v":0},{"$f":"'20 Year Defaults'!W68","v":0},{"$f":"'20 Year Defaults'!X68","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC68","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A69","v":0},{"$f":"'20 Year Defaults'!B69","v":""},{"$f":"'20 Year Defaults'!C69","v":0},{"$f":"'20 Year Defaults'!D69","v":0},{"$f":"'20 Year Defaults'!E69","v":0},{"$f":"'20 Year Defaults'!F69","v":0},{"$f":"'20 Year Defaults'!G69","v":0},{"$f":"'20 Year Defaults'!H69","v":0},{"$f":"'20 Year Defaults'!I69","v":0},{"$f":"'20 Year Defaults'!J69","v":0},{"$f":"'20 Year Defaults'!K69","v":0},{"$f":"'20 Year Defaults'!L69","v":0},{"$f":"'20 Year Defaults'!M69","v":0},{"$f":"'20 Year Defaults'!N69","v":0},{"$f":"'20 Year Defaults'!O69","v":0},{"$f":"'20 Year Defaults'!P69","v":0},{"$f":"'20 Year Defaults'!Q69","v":0},{"$f":"'20 Year Defaults'!R69","v":0},{"$f":"'20 Year Defaults'!S69","v":0},{"$f":"'20 Year Defaults'!T69","v":0},{"$f":"'20 Year Defaults'!U69","v":0},{"$f":"'20 Year Defaults'!V69","v":0},{"$f":"'20 Year Defaults'!W69","v":0},{"$f":"'20 Year Defaults'!X69","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC69","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A71","v":0},{"$f":"'20 Year Defaults'!B71","v":"Dishwashers"},{"$f":"'20 Year Defaults'!C71","v":0},{"$f":"'20 Year Defaults'!D71","v":0},{"$f":"'20 Year Defaults'!E71","v":0},{"$f":"'20 Year Defaults'!F71","v":0},{"$f":"'20 Year Defaults'!G71","v":0},{"$f":"'20 Year Defaults'!H71","v":0},{"$f":"'20 Year Defaults'!I71","v":0},{"$f":"'20 Year Defaults'!J71","v":0},{"$f":"'20 Year Defaults'!K71","v":0},{"$f":"'20 Year Defaults'!L71","v":0},{"$f":"'20 Year Defaults'!M71","v":0},{"$f":"'20 Year Defaults'!N71","v":0},{"$f":"'20 Year Defaults'!O71","v":0},{"$f":"'20 Year Defaults'!P71","v":0},{"$f":"'20 Year Defaults'!Q71","v":0},{"$f":"'20 Year Defaults'!R71","v":0},{"$f":"'20 Year Defaults'!S71","v":0},{"$f":"'20 Year Defaults'!T71","v":0},{"$f":"'20 Year Defaults'!U71","v":0},{"$f":"'20 Year Defaults'!V71","v":0},{"$f":"'20 Year Defaults'!W71","v":0},{"$f":"'20 Year Defaults'!X71","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Other Appliances",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C75","v":0},{"$f":"'20 Year Defaults'!D75","v":0},{"$f":"'20 Year Defaults'!E75","v":1},{"$f":"'20 Year Defaults'!F75","v":2},{"$f":"'20 Year Defaults'!G75","v":3},{"$f":"'20 Year Defaults'!H75","v":4},{"$f":"'20 Year Defaults'!I75","v":5},{"$f":"'20 Year Defaults'!J75","v":6},{"$f":"'20 Year Defaults'!K75","v":7},{"$f":"'20 Year Defaults'!L75","v":8},{"$f":"'20 Year Defaults'!M75","v":9},{"$f":"'20 Year Defaults'!N75","v":10},{"$f":"'20 Year Defaults'!O75","v":11},{"$f":"'20 Year Defaults'!P75","v":12},{"$f":"'20 Year Defaults'!Q75","v":13},{"$f":"'20 Year Defaults'!R75","v":14},{"$f":"'20 Year Defaults'!S75","v":15},{"$f":"'20 Year Defaults'!T75","v":16},{"$f":"'20 Year Defaults'!U75","v":17},{"$f":"'20 Year Defaults'!V75","v":18},{"$f":"'20 Year Defaults'!W75","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A77","v":0},{"$f":"'20 Year Defaults'!B77","v":""},{"$f":"'20 Year Defaults'!C77","v":0},{"$f":"'20 Year Defaults'!D77","v":0},{"$f":"'20 Year Defaults'!E77","v":0},{"$f":"'20 Year Defaults'!F77","v":0},{"$f":"'20 Year Defaults'!G77","v":0},{"$f":"'20 Year Defaults'!H77","v":0},{"$f":"'20 Year Defaults'!I77","v":0},{"$f":"'20 Year Defaults'!J77","v":0},{"$f":"'20 Year Defaults'!K77","v":0},{"$f":"'20 Year Defaults'!L77","v":0},{"$f":"'20 Year Defaults'!M77","v":0},{"$f":"'20 Year Defaults'!N77","v":0},{"$f":"'20 Year Defaults'!O77","v":0},{"$f":"'20 Year Defaults'!P77","v":0},{"$f":"'20 Year Defaults'!Q77","v":0},{"$f":"'20 Year Defaults'!R77","v":0},{"$f":"'20 Year Defaults'!S77","v":0},{"$f":"'20 Year Defaults'!T77","v":0},{"$f":"'20 Year Defaults'!U77","v":0},{"$f":"'20 Year Defaults'!V77","v":0},{"$f":"'20 Year Defaults'!W77","v":0},{"$f":"'20 Year Defaults'!X77","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC77","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A78","v":0},{"$f":"'20 Year Defaults'!B78","v":""},{"$f":"'20 Year Defaults'!C78","v":0},{"$f":"'20 Year Defaults'!D78","v":0},{"$f":"'20 Year Defaults'!E78","v":0},{"$f":"'20 Year Defaults'!F78","v":0},{"$f":"'20 Year Defaults'!G78","v":0},{"$f":"'20 Year Defaults'!H78","v":0},{"$f":"'20 Year Defaults'!I78","v":0},{"$f":"'20 Year Defaults'!J78","v":0},{"$f":"'20 Year Defaults'!K78","v":0},{"$f":"'20 Year Defaults'!L78","v":0},{"$f":"'20 Year Defaults'!M78","v":0},{"$f":"'20 Year Defaults'!N78","v":0},{"$f":"'20 Year Defaults'!O78","v":0},{"$f":"'20 Year Defaults'!P78","v":0},{"$f":"'20 Year Defaults'!Q78","v":0},{"$f":"'20 Year Defaults'!R78","v":0},{"$f":"'20 Year Defaults'!S78","v":0},{"$f":"'20 Year Defaults'!T78","v":0},{"$f":"'20 Year Defaults'!U78","v":0},{"$f":"'20 Year Defaults'!V78","v":0},{"$f":"'20 Year Defaults'!W78","v":0},{"$f":"'20 Year Defaults'!X78","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC78","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A79","v":0},{"$f":"'20 Year Defaults'!B79","v":""},{"$f":"'20 Year Defaults'!C79","v":0},{"$f":"'20 Year Defaults'!D79","v":0},{"$f":"'20 Year Defaults'!E79","v":0},{"$f":"'20 Year Defaults'!F79","v":0},{"$f":"'20 Year Defaults'!G79","v":0},{"$f":"'20 Year Defaults'!H79","v":0},{"$f":"'20 Year Defaults'!I79","v":0},{"$f":"'20 Year Defaults'!J79","v":0},{"$f":"'20 Year Defaults'!K79","v":0},{"$f":"'20 Year Defaults'!L79","v":0},{"$f":"'20 Year Defaults'!M79","v":0},{"$f":"'20 Year Defaults'!N79","v":0},{"$f":"'20 Year Defaults'!O79","v":0},{"$f":"'20 Year Defaults'!P79","v":0},{"$f":"'20 Year Defaults'!Q79","v":0},{"$f":"'20 Year Defaults'!R79","v":0},{"$f":"'20 Year Defaults'!S79","v":0},{"$f":"'20 Year Defaults'!T79","v":0},{"$f":"'20 Year Defaults'!U79","v":0},{"$f":"'20 Year Defaults'!V79","v":0},{"$f":"'20 Year Defaults'!W79","v":0},{"$f":"'20 Year Defaults'!X79","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC79","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A81","v":0},{"$f":"'20 Year Defaults'!B81","v":"Other Appliances"},{"$f":"'20 Year Defaults'!C81","v":0},{"$f":"'20 Year Defaults'!D81","v":0},{"$f":"'20 Year Defaults'!E81","v":0},{"$f":"'20 Year Defaults'!F81","v":0},{"$f":"'20 Year Defaults'!G81","v":0},{"$f":"'20 Year Defaults'!H81","v":0},{"$f":"'20 Year Defaults'!I81","v":0},{"$f":"'20 Year Defaults'!J81","v":0},{"$f":"'20 Year Defaults'!K81","v":0},{"$f":"'20 Year Defaults'!L81","v":0},{"$f":"'20 Year Defaults'!M81","v":0},{"$f":"'20 Year Defaults'!N81","v":0},{"$f":"'20 Year Defaults'!O81","v":0},{"$f":"'20 Year Defaults'!P81","v":0},{"$f":"'20 Year Defaults'!Q81","v":0},{"$f":"'20 Year Defaults'!R81","v":0},{"$f":"'20 Year Defaults'!S81","v":0},{"$f":"'20 Year Defaults'!T81","v":0},{"$f":"'20 Year Defaults'!U81","v":0},{"$f":"'20 Year Defaults'!V81","v":0},{"$f":"'20 Year Defaults'!W81","v":0},{"$f":"'20 Year Defaults'!X81","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Kitchen Cabinets",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C85","v":0},{"$f":"'20 Year Defaults'!D85","v":0},{"$f":"'20 Year Defaults'!E85","v":1},{"$f":"'20 Year Defaults'!F85","v":2},{"$f":"'20 Year Defaults'!G85","v":3},{"$f":"'20 Year Defaults'!H85","v":4},{"$f":"'20 Year Defaults'!I85","v":5},{"$f":"'20 Year Defaults'!J85","v":6},{"$f":"'20 Year Defaults'!K85","v":7},{"$f":"'20 Year Defaults'!L85","v":8},{"$f":"'20 Year Defaults'!M85","v":9},{"$f":"'20 Year Defaults'!N85","v":10},{"$f":"'20 Year Defaults'!O85","v":11},{"$f":"'20 Year Defaults'!P85","v":12},{"$f":"'20 Year Defaults'!Q85","v":13},{"$f":"'20 Year Defaults'!R85","v":14},{"$f":"'20 Year Defaults'!S85","v":15},{"$f":"'20 Year Defaults'!T85","v":16},{"$f":"'20 Year Defaults'!U85","v":17},{"$f":"'20 Year Defaults'!V85","v":18},{"$f":"'20 Year Defaults'!W85","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A87","v":0},{"$f":"'20 Year Defaults'!B87","v":""},{"$f":"'20 Year Defaults'!C87","v":0},{"$f":"'20 Year Defaults'!D87","v":0},{"$f":"'20 Year Defaults'!E87","v":0},{"$f":"'20 Year Defaults'!F87","v":0},{"$f":"'20 Year Defaults'!G87","v":0},{"$f":"'20 Year Defaults'!H87","v":0},{"$f":"'20 Year Defaults'!I87","v":0},{"$f":"'20 Year Defaults'!J87","v":0},{"$f":"'20 Year Defaults'!K87","v":0},{"$f":"'20 Year Defaults'!L87","v":0},{"$f":"'20 Year Defaults'!M87","v":0},{"$f":"'20 Year Defaults'!N87","v":0},{"$f":"'20 Year Defaults'!O87","v":0},{"$f":"'20 Year Defaults'!P87","v":0},{"$f":"'20 Year Defaults'!Q87","v":0},{"$f":"'20 Year Defaults'!R87","v":0},{"$f":"'20 Year Defaults'!S87","v":0},{"$f":"'20 Year Defaults'!T87","v":0},{"$f":"'20 Year Defaults'!U87","v":0},{"$f":"'20 Year Defaults'!V87","v":0},{"$f":"'20 Year Defaults'!W87","v":0},{"$f":"'20 Year Defaults'!X87","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC87","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A88","v":0},{"$f":"'20 Year Defaults'!B88","v":""},{"$f":"'20 Year Defaults'!C88","v":0},{"$f":"'20 Year Defaults'!D88","v":0},{"$f":"'20 Year Defaults'!E88","v":0},{"$f":"'20 Year Defaults'!F88","v":0},{"$f":"'20 Year Defaults'!G88","v":0},{"$f":"'20 Year Defaults'!H88","v":0},{"$f":"'20 Year Defaults'!I88","v":0},{"$f":"'20 Year Defaults'!J88","v":0},{"$f":"'20 Year Defaults'!K88","v":0},{"$f":"'20 Year Defaults'!L88","v":0},{"$f":"'20 Year Defaults'!M88","v":0},{"$f":"'20 Year Defaults'!N88","v":0},{"$f":"'20 Year Defaults'!O88","v":0},{"$f":"'20 Year Defaults'!P88","v":0},{"$f":"'20 Year Defaults'!Q88","v":0},{"$f":"'20 Year Defaults'!R88","v":0},{"$f":"'20 Year Defaults'!S88","v":0},{"$f":"'20 Year Defaults'!T88","v":0},{"$f":"'20 Year Defaults'!U88","v":0},{"$f":"'20 Year Defaults'!V88","v":0},{"$f":"'20 Year Defaults'!W88","v":0},{"$f":"'20 Year Defaults'!X88","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC88","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A89","v":0},{"$f":"'20 Year Defaults'!B89","v":""},{"$f":"'20 Year Defaults'!C89","v":0},{"$f":"'20 Year Defaults'!D89","v":0},{"$f":"'20 Year Defaults'!E89","v":0},{"$f":"'20 Year Defaults'!F89","v":0},{"$f":"'20 Year Defaults'!G89","v":0},{"$f":"'20 Year Defaults'!H89","v":0},{"$f":"'20 Year Defaults'!I89","v":0},{"$f":"'20 Year Defaults'!J89","v":0},{"$f":"'20 Year Defaults'!K89","v":0},{"$f":"'20 Year Defaults'!L89","v":0},{"$f":"'20 Year Defaults'!M89","v":0},{"$f":"'20 Year Defaults'!N89","v":0},{"$f":"'20 Year Defaults'!O89","v":0},{"$f":"'20 Year Defaults'!P89","v":0},{"$f":"'20 Year Defaults'!Q89","v":0},{"$f":"'20 Year Defaults'!R89","v":0},{"$f":"'20 Year Defaults'!S89","v":0},{"$f":"'20 Year Defaults'!T89","v":0},{"$f":"'20 Year Defaults'!U89","v":0},{"$f":"'20 Year Defaults'!V89","v":0},{"$f":"'20 Year Defaults'!W89","v":0},{"$f":"'20 Year Defaults'!X89","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC89","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A91","v":0},{"$f":"'20 Year Defaults'!B91","v":"Kitchen Cabinets"},{"$f":"'20 Year Defaults'!C91","v":0},{"$f":"'20 Year Defaults'!D91","v":0},{"$f":"'20 Year Defaults'!E91","v":0},{"$f":"'20 Year Defaults'!F91","v":0},{"$f":"'20 Year Defaults'!G91","v":0},{"$f":"'20 Year Defaults'!H91","v":0},{"$f":"'20 Year Defaults'!I91","v":0},{"$f":"'20 Year Defaults'!J91","v":0},{"$f":"'20 Year Defaults'!K91","v":0},{"$f":"'20 Year Defaults'!L91","v":0},{"$f":"'20 Year Defaults'!M91","v":0},{"$f":"'20 Year Defaults'!N91","v":0},{"$f":"'20 Year Defaults'!O91","v":0},{"$f":"'20 Year Defaults'!P91","v":0},{"$f":"'20 Year Defaults'!Q91","v":0},{"$f":"'20 Year Defaults'!R91","v":0},{"$f":"'20 Year Defaults'!S91","v":0},{"$f":"'20 Year Defaults'!T91","v":0},{"$f":"'20 Year Defaults'!U91","v":0},{"$f":"'20 Year Defaults'!V91","v":0},{"$f":"'20 Year Defaults'!W91","v":0},{"$f":"'20 Year Defaults'!X91","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Kitchen Counter Tops/Sinks",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C95","v":0},{"$f":"'20 Year Defaults'!D95","v":0},{"$f":"'20 Year Defaults'!E95","v":1},{"$f":"'20 Year Defaults'!F95","v":2},{"$f":"'20 Year Defaults'!G95","v":3},{"$f":"'20 Year Defaults'!H95","v":4},{"$f":"'20 Year Defaults'!I95","v":5},{"$f":"'20 Year Defaults'!J95","v":6},{"$f":"'20 Year Defaults'!K95","v":7},{"$f":"'20 Year Defaults'!L95","v":8},{"$f":"'20 Year Defaults'!M95","v":9},{"$f":"'20 Year Defaults'!N95","v":10},{"$f":"'20 Year Defaults'!O95","v":11},{"$f":"'20 Year Defaults'!P95","v":12},{"$f":"'20 Year Defaults'!Q95","v":13},{"$f":"'20 Year Defaults'!R95","v":14},{"$f":"'20 Year Defaults'!S95","v":15},{"$f":"'20 Year Defaults'!T95","v":16},{"$f":"'20 Year Defaults'!U95","v":17},{"$f":"'20 Year Defaults'!V95","v":18},{"$f":"'20 Year Defaults'!W95","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A97","v":0},{"$f":"'20 Year Defaults'!B97","v":""},{"$f":"'20 Year Defaults'!C97","v":0},{"$f":"'20 Year Defaults'!D97","v":0},{"$f":"'20 Year Defaults'!E97","v":0},{"$f":"'20 Year Defaults'!F97","v":0},{"$f":"'20 Year Defaults'!G97","v":0},{"$f":"'20 Year Defaults'!H97","v":0},{"$f":"'20 Year Defaults'!I97","v":0},{"$f":"'20 Year Defaults'!J97","v":0},{"$f":"'20 Year Defaults'!K97","v":0},{"$f":"'20 Year Defaults'!L97","v":0},{"$f":"'20 Year Defaults'!M97","v":0},{"$f":"'20 Year Defaults'!N97","v":0},{"$f":"'20 Year Defaults'!O97","v":0},{"$f":"'20 Year Defaults'!P97","v":0},{"$f":"'20 Year Defaults'!Q97","v":0},{"$f":"'20 Year Defaults'!R97","v":0},{"$f":"'20 Year Defaults'!S97","v":0},{"$f":"'20 Year Defaults'!T97","v":0},{"$f":"'20 Year Defaults'!U97","v":0},{"$f":"'20 Year Defaults'!V97","v":0},{"$f":"'20 Year Defaults'!W97","v":0},{"$f":"'20 Year Defaults'!X97","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC97","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A98","v":0},{"$f":"'20 Year Defaults'!B98","v":""},{"$f":"'20 Year Defaults'!C98","v":0},{"$f":"'20 Year Defaults'!D98","v":0},{"$f":"'20 Year Defaults'!E98","v":0},{"$f":"'20 Year Defaults'!F98","v":0},{"$f":"'20 Year Defaults'!G98","v":0},{"$f":"'20 Year Defaults'!H98","v":0},{"$f":"'20 Year Defaults'!I98","v":0},{"$f":"'20 Year Defaults'!J98","v":0},{"$f":"'20 Year Defaults'!K98","v":0},{"$f":"'20 Year Defaults'!L98","v":0},{"$f":"'20 Year Defaults'!M98","v":0},{"$f":"'20 Year Defaults'!N98","v":0},{"$f":"'20 Year Defaults'!O98","v":0},{"$f":"'20 Year Defaults'!P98","v":0},{"$f":"'20 Year Defaults'!Q98","v":0},{"$f":"'20 Year Defaults'!R98","v":0},{"$f":"'20 Year Defaults'!S98","v":0},{"$f":"'20 Year Defaults'!T98","v":0},{"$f":"'20 Year Defaults'!U98","v":0},{"$f":"'20 Year Defaults'!V98","v":0},{"$f":"'20 Year Defaults'!W98","v":0},{"$f":"'20 Year Defaults'!X98","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC98","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A99","v":0},{"$f":"'20 Year Defaults'!B99","v":""},{"$f":"'20 Year Defaults'!C99","v":0},{"$f":"'20 Year Defaults'!D99","v":0},{"$f":"'20 Year Defaults'!E99","v":0},{"$f":"'20 Year Defaults'!F99","v":0},{"$f":"'20 Year Defaults'!G99","v":0},{"$f":"'20 Year Defaults'!H99","v":0},{"$f":"'20 Year Defaults'!I99","v":0},{"$f":"'20 Year Defaults'!J99","v":0},{"$f":"'20 Year Defaults'!K99","v":0},{"$f":"'20 Year Defaults'!L99","v":0},{"$f":"'20 Year Defaults'!M99","v":0},{"$f":"'20 Year Defaults'!N99","v":0},{"$f":"'20 Year Defaults'!O99","v":0},{"$f":"'20 Year Defaults'!P99","v":0},{"$f":"'20 Year Defaults'!Q99","v":0},{"$f":"'20 Year Defaults'!R99","v":0},{"$f":"'20 Year Defaults'!S99","v":0},{"$f":"'20 Year Defaults'!T99","v":0},{"$f":"'20 Year Defaults'!U99","v":0},{"$f":"'20 Year Defaults'!V99","v":0},{"$f":"'20 Year Defaults'!W99","v":0},{"$f":"'20 Year Defaults'!X99","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC99","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A101","v":0},{"$f":"'20 Year Defaults'!B101","v":"Kitchen Counter Tops, Sinks"},{"$f":"'20 Year Defaults'!C101","v":0},{"$f":"'20 Year Defaults'!D101","v":0},{"$f":"'20 Year Defaults'!E101","v":0},{"$f":"'20 Year Defaults'!F101","v":0},{"$f":"'20 Year Defaults'!G101","v":0},{"$f":"'20 Year Defaults'!H101","v":0},{"$f":"'20 Year Defaults'!I101","v":0},{"$f":"'20 Year Defaults'!J101","v":0},{"$f":"'20 Year Defaults'!K101","v":0},{"$f":"'20 Year Defaults'!L101","v":0},{"$f":"'20 Year Defaults'!M101","v":0},{"$f":"'20 Year Defaults'!N101","v":0},{"$f":"'20 Year Defaults'!O101","v":0},{"$f":"'20 Year Defaults'!P101","v":0},{"$f":"'20 Year Defaults'!Q101","v":0},{"$f":"'20 Year Defaults'!R101","v":0},{"$f":"'20 Year Defaults'!S101","v":0},{"$f":"'20 Year Defaults'!T101","v":0},{"$f":"'20 Year Defaults'!U101","v":0},{"$f":"'20 Year Defaults'!V101","v":0},{"$f":"'20 Year Defaults'!W101","v":0},{"$f":"'20 Year Defaults'!X101","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Bathroom Vanities",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C105","v":0},{"$f":"'20 Year Defaults'!D105","v":0},{"$f":"'20 Year Defaults'!E105","v":1},{"$f":"'20 Year Defaults'!F105","v":2},{"$f":"'20 Year Defaults'!G105","v":3},{"$f":"'20 Year Defaults'!H105","v":4},{"$f":"'20 Year Defaults'!I105","v":5},{"$f":"'20 Year Defaults'!J105","v":6},{"$f":"'20 Year Defaults'!K105","v":7},{"$f":"'20 Year Defaults'!L105","v":8},{"$f":"'20 Year Defaults'!M105","v":9},{"$f":"'20 Year Defaults'!N105","v":10},{"$f":"'20 Year Defaults'!O105","v":11},{"$f":"'20 Year Defaults'!P105","v":12},{"$f":"'20 Year Defaults'!Q105","v":13},{"$f":"'20 Year Defaults'!R105","v":14},{"$f":"'20 Year Defaults'!S105","v":15},{"$f":"'20 Year Defaults'!T105","v":16},{"$f":"'20 Year Defaults'!U105","v":17},{"$f":"'20 Year Defaults'!V105","v":18},{"$f":"'20 Year Defaults'!W105","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A107","v":0},{"$f":"'20 Year Defaults'!B107","v":""},{"$f":"'20 Year Defaults'!C107","v":0},{"$f":"'20 Year Defaults'!D107","v":0},{"$f":"'20 Year Defaults'!E107","v":0},{"$f":"'20 Year Defaults'!F107","v":0},{"$f":"'20 Year Defaults'!G107","v":0},{"$f":"'20 Year Defaults'!H107","v":0},{"$f":"'20 Year Defaults'!I107","v":0},{"$f":"'20 Year Defaults'!J107","v":0},{"$f":"'20 Year Defaults'!K107","v":0},{"$f":"'20 Year Defaults'!L107","v":0},{"$f":"'20 Year Defaults'!M107","v":0},{"$f":"'20 Year Defaults'!N107","v":0},{"$f":"'20 Year Defaults'!O107","v":0},{"$f":"'20 Year Defaults'!P107","v":0},{"$f":"'20 Year Defaults'!Q107","v":0},{"$f":"'20 Year Defaults'!R107","v":0},{"$f":"'20 Year Defaults'!S107","v":0},{"$f":"'20 Year Defaults'!T107","v":0},{"$f":"'20 Year Defaults'!U107","v":0},{"$f":"'20 Year Defaults'!V107","v":0},{"$f":"'20 Year Defaults'!W107","v":0},{"$f":"'20 Year Defaults'!X107","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC107","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A108","v":0},{"$f":"'20 Year Defaults'!B108","v":""},{"$f":"'20 Year Defaults'!C108","v":0},{"$f":"'20 Year Defaults'!D108","v":0},{"$f":"'20 Year Defaults'!E108","v":0},{"$f":"'20 Year Defaults'!F108","v":0},{"$f":"'20 Year Defaults'!G108","v":0},{"$f":"'20 Year Defaults'!H108","v":0},{"$f":"'20 Year Defaults'!I108","v":0},{"$f":"'20 Year Defaults'!J108","v":0},{"$f":"'20 Year Defaults'!K108","v":0},{"$f":"'20 Year Defaults'!L108","v":0},{"$f":"'20 Year Defaults'!M108","v":0},{"$f":"'20 Year Defaults'!N108","v":0},{"$f":"'20 Year Defaults'!O108","v":0},{"$f":"'20 Year Defaults'!P108","v":0},{"$f":"'20 Year Defaults'!Q108","v":0},{"$f":"'20 Year Defaults'!R108","v":0},{"$f":"'20 Year Defaults'!S108","v":0},{"$f":"'20 Year Defaults'!T108","v":0},{"$f":"'20 Year Defaults'!U108","v":0},{"$f":"'20 Year Defaults'!V108","v":0},{"$f":"'20 Year Defaults'!W108","v":0},{"$f":"'20 Year Defaults'!X108","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC108","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A109","v":0},{"$f":"'20 Year Defaults'!B109","v":""},{"$f":"'20 Year Defaults'!C109","v":0},{"$f":"'20 Year Defaults'!D109","v":0},{"$f":"'20 Year Defaults'!E109","v":0},{"$f":"'20 Year Defaults'!F109","v":0},{"$f":"'20 Year Defaults'!G109","v":0},{"$f":"'20 Year Defaults'!H109","v":0},{"$f":"'20 Year Defaults'!I109","v":0},{"$f":"'20 Year Defaults'!J109","v":0},{"$f":"'20 Year Defaults'!K109","v":0},{"$f":"'20 Year Defaults'!L109","v":0},{"$f":"'20 Year Defaults'!M109","v":0},{"$f":"'20 Year Defaults'!N109","v":0},{"$f":"'20 Year Defaults'!O109","v":0},{"$f":"'20 Year Defaults'!P109","v":0},{"$f":"'20 Year Defaults'!Q109","v":0},{"$f":"'20 Year Defaults'!R109","v":0},{"$f":"'20 Year Defaults'!S109","v":0},{"$f":"'20 Year Defaults'!T109","v":0},{"$f":"'20 Year Defaults'!U109","v":0},{"$f":"'20 Year Defaults'!V109","v":0},{"$f":"'20 Year Defaults'!W109","v":0},{"$f":"'20 Year Defaults'!X109","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC109","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A111","v":0},{"$f":"'20 Year Defaults'!B111","v":"Bathroom Vanities"},{"$f":"'20 Year Defaults'!C111","v":0},{"$f":"'20 Year Defaults'!D111","v":0},{"$f":"'20 Year Defaults'!E111","v":0},{"$f":"'20 Year Defaults'!F111","v":0},{"$f":"'20 Year Defaults'!G111","v":0},{"$f":"'20 Year Defaults'!H111","v":0},{"$f":"'20 Year Defaults'!I111","v":0},{"$f":"'20 Year Defaults'!J111","v":0},{"$f":"'20 Year Defaults'!K111","v":0},{"$f":"'20 Year Defaults'!L111","v":0},{"$f":"'20 Year Defaults'!M111","v":0},{"$f":"'20 Year Defaults'!N111","v":0},{"$f":"'20 Year Defaults'!O111","v":0},{"$f":"'20 Year Defaults'!P111","v":0},{"$f":"'20 Year Defaults'!Q111","v":0},{"$f":"'20 Year Defaults'!R111","v":0},{"$f":"'20 Year Defaults'!S111","v":0},{"$f":"'20 Year Defaults'!T111","v":0},{"$f":"'20 Year Defaults'!U111","v":0},{"$f":"'20 Year Defaults'!V111","v":0},{"$f":"'20 Year Defaults'!W111","v":0},{"$f":"'20 Year Defaults'!X111","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Bathroom Counter Tops/Sinks",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C115","v":0},{"$f":"'20 Year Defaults'!D115","v":0},{"$f":"'20 Year Defaults'!E115","v":1},{"$f":"'20 Year Defaults'!F115","v":2},{"$f":"'20 Year Defaults'!G115","v":3},{"$f":"'20 Year Defaults'!H115","v":4},{"$f":"'20 Year Defaults'!I115","v":5},{"$f":"'20 Year Defaults'!J115","v":6},{"$f":"'20 Year Defaults'!K115","v":7},{"$f":"'20 Year Defaults'!L115","v":8},{"$f":"'20 Year Defaults'!M115","v":9},{"$f":"'20 Year Defaults'!N115","v":10},{"$f":"'20 Year Defaults'!O115","v":11},{"$f":"'20 Year Defaults'!P115","v":12},{"$f":"'20 Year Defaults'!Q115","v":13},{"$f":"'20 Year Defaults'!R115","v":14},{"$f":"'20 Year Defaults'!S115","v":15},{"$f":"'20 Year Defaults'!T115","v":16},{"$f":"'20 Year Defaults'!U115","v":17},{"$f":"'20 Year Defaults'!V115","v":18},{"$f":"'20 Year Defaults'!W115","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A117","v":0},{"$f":"'20 Year Defaults'!B117","v":""},{"$f":"'20 Year Defaults'!C117","v":0},{"$f":"'20 Year Defaults'!D117","v":0},{"$f":"'20 Year Defaults'!E117","v":0},{"$f":"'20 Year Defaults'!F117","v":0},{"$f":"'20 Year Defaults'!G117","v":0},{"$f":"'20 Year Defaults'!H117","v":0},{"$f":"'20 Year Defaults'!I117","v":0},{"$f":"'20 Year Defaults'!J117","v":0},{"$f":"'20 Year Defaults'!K117","v":0},{"$f":"'20 Year Defaults'!L117","v":0},{"$f":"'20 Year Defaults'!M117","v":0},{"$f":"'20 Year Defaults'!N117","v":0},{"$f":"'20 Year Defaults'!O117","v":0},{"$f":"'20 Year Defaults'!P117","v":0},{"$f":"'20 Year Defaults'!Q117","v":0},{"$f":"'20 Year Defaults'!R117","v":0},{"$f":"'20 Year Defaults'!S117","v":0},{"$f":"'20 Year Defaults'!T117","v":0},{"$f":"'20 Year Defaults'!U117","v":0},{"$f":"'20 Year Defaults'!V117","v":0},{"$f":"'20 Year Defaults'!W117","v":0},{"$f":"'20 Year Defaults'!X117","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC117","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A118","v":0},{"$f":"'20 Year Defaults'!B118","v":""},{"$f":"'20 Year Defaults'!C118","v":0},{"$f":"'20 Year Defaults'!D118","v":0},{"$f":"'20 Year Defaults'!E118","v":0},{"$f":"'20 Year Defaults'!F118","v":0},{"$f":"'20 Year Defaults'!G118","v":0},{"$f":"'20 Year Defaults'!H118","v":0},{"$f":"'20 Year Defaults'!I118","v":0},{"$f":"'20 Year Defaults'!J118","v":0},{"$f":"'20 Year Defaults'!K118","v":0},{"$f":"'20 Year Defaults'!L118","v":0},{"$f":"'20 Year Defaults'!M118","v":0},{"$f":"'20 Year Defaults'!N118","v":0},{"$f":"'20 Year Defaults'!O118","v":0},{"$f":"'20 Year Defaults'!P118","v":0},{"$f":"'20 Year Defaults'!Q118","v":0},{"$f":"'20 Year Defaults'!R118","v":0},{"$f":"'20 Year Defaults'!S118","v":0},{"$f":"'20 Year Defaults'!T118","v":0},{"$f":"'20 Year Defaults'!U118","v":0},{"$f":"'20 Year Defaults'!V118","v":0},{"$f":"'20 Year Defaults'!W118","v":0},{"$f":"'20 Year Defaults'!X118","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC118","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A119","v":0},{"$f":"'20 Year Defaults'!B119","v":""},{"$f":"'20 Year Defaults'!C119","v":0},{"$f":"'20 Year Defaults'!D119","v":0},{"$f":"'20 Year Defaults'!E119","v":0},{"$f":"'20 Year Defaults'!F119","v":0},{"$f":"'20 Year Defaults'!G119","v":0},{"$f":"'20 Year Defaults'!H119","v":0},{"$f":"'20 Year Defaults'!I119","v":0},{"$f":"'20 Year Defaults'!J119","v":0},{"$f":"'20 Year Defaults'!K119","v":0},{"$f":"'20 Year Defaults'!L119","v":0},{"$f":"'20 Year Defaults'!M119","v":0},{"$f":"'20 Year Defaults'!N119","v":0},{"$f":"'20 Year Defaults'!O119","v":0},{"$f":"'20 Year Defaults'!P119","v":0},{"$f":"'20 Year Defaults'!Q119","v":0},{"$f":"'20 Year Defaults'!R119","v":0},{"$f":"'20 Year Defaults'!S119","v":0},{"$f":"'20 Year Defaults'!T119","v":0},{"$f":"'20 Year Defaults'!U119","v":0},{"$f":"'20 Year Defaults'!V119","v":0},{"$f":"'20 Year Defaults'!W119","v":0},{"$f":"'20 Year Defaults'!X119","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC119","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A121","v":0},{"$f":"'20 Year Defaults'!B121","v":"Bathroom Counter Tops, Sinks"},{"$f":"'20 Year Defaults'!C121","v":0},{"$f":"'20 Year Defaults'!D121","v":0},{"$f":"'20 Year Defaults'!E121","v":0},{"$f":"'20 Year Defaults'!F121","v":0},{"$f":"'20 Year Defaults'!G121","v":0},{"$f":"'20 Year Defaults'!H121","v":0},{"$f":"'20 Year Defaults'!I121","v":0},{"$f":"'20 Year Defaults'!J121","v":0},{"$f":"'20 Year Defaults'!K121","v":0},{"$f":"'20 Year Defaults'!L121","v":0},{"$f":"'20 Year Defaults'!M121","v":0},{"$f":"'20 Year Defaults'!N121","v":0},{"$f":"'20 Year Defaults'!O121","v":0},{"$f":"'20 Year Defaults'!P121","v":0},{"$f":"'20 Year Defaults'!Q121","v":0},{"$f":"'20 Year Defaults'!R121","v":0},{"$f":"'20 Year Defaults'!S121","v":0},{"$f":"'20 Year Defaults'!T121","v":0},{"$f":"'20 Year Defaults'!U121","v":0},{"$f":"'20 Year Defaults'!V121","v":0},{"$f":"'20 Year Defaults'!W121","v":0},{"$f":"'20 Year Defaults'!X121","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Bathroom Exhaust Fans",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C125","v":0},{"$f":"'20 Year Defaults'!D125","v":0},{"$f":"'20 Year Defaults'!E125","v":1},{"$f":"'20 Year Defaults'!F125","v":2},{"$f":"'20 Year Defaults'!G125","v":3},{"$f":"'20 Year Defaults'!H125","v":4},{"$f":"'20 Year Defaults'!I125","v":5},{"$f":"'20 Year Defaults'!J125","v":6},{"$f":"'20 Year Defaults'!K125","v":7},{"$f":"'20 Year Defaults'!L125","v":8},{"$f":"'20 Year Defaults'!M125","v":9},{"$f":"'20 Year Defaults'!N125","v":10},{"$f":"'20 Year Defaults'!O125","v":11},{"$f":"'20 Year Defaults'!P125","v":12},{"$f":"'20 Year Defaults'!Q125","v":13},{"$f":"'20 Year Defaults'!R125","v":14},{"$f":"'20 Year Defaults'!S125","v":15},{"$f":"'20 Year Defaults'!T125","v":16},{"$f":"'20 Year Defaults'!U125","v":17},{"$f":"'20 Year Defaults'!V125","v":18},{"$f":"'20 Year Defaults'!W125","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A127","v":0},{"$f":"'20 Year Defaults'!B127","v":""},{"$f":"'20 Year Defaults'!C127","v":0},{"$f":"'20 Year Defaults'!D127","v":0},{"$f":"'20 Year Defaults'!E127","v":0},{"$f":"'20 Year Defaults'!F127","v":0},{"$f":"'20 Year Defaults'!G127","v":0},{"$f":"'20 Year Defaults'!H127","v":0},{"$f":"'20 Year Defaults'!I127","v":0},{"$f":"'20 Year Defaults'!J127","v":0},{"$f":"'20 Year Defaults'!K127","v":0},{"$f":"'20 Year Defaults'!L127","v":0},{"$f":"'20 Year Defaults'!M127","v":0},{"$f":"'20 Year Defaults'!N127","v":0},{"$f":"'20 Year Defaults'!O127","v":0},{"$f":"'20 Year Defaults'!P127","v":0},{"$f":"'20 Year Defaults'!Q127","v":0},{"$f":"'20 Year Defaults'!R127","v":0},{"$f":"'20 Year Defaults'!S127","v":0},{"$f":"'20 Year Defaults'!T127","v":0},{"$f":"'20 Year Defaults'!U127","v":0},{"$f":"'20 Year Defaults'!V127","v":0},{"$f":"'20 Year Defaults'!W127","v":0},{"$f":"'20 Year Defaults'!X127","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC127","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A128","v":0},{"$f":"'20 Year Defaults'!B128","v":""},{"$f":"'20 Year Defaults'!C128","v":0},{"$f":"'20 Year Defaults'!D128","v":0},{"$f":"'20 Year Defaults'!E128","v":0},{"$f":"'20 Year Defaults'!F128","v":0},{"$f":"'20 Year Defaults'!G128","v":0},{"$f":"'20 Year Defaults'!H128","v":0},{"$f":"'20 Year Defaults'!I128","v":0},{"$f":"'20 Year Defaults'!J128","v":0},{"$f":"'20 Year Defaults'!K128","v":0},{"$f":"'20 Year Defaults'!L128","v":0},{"$f":"'20 Year Defaults'!M128","v":0},{"$f":"'20 Year Defaults'!N128","v":0},{"$f":"'20 Year Defaults'!O128","v":0},{"$f":"'20 Year Defaults'!P128","v":0},{"$f":"'20 Year Defaults'!Q128","v":0},{"$f":"'20 Year Defaults'!R128","v":0},{"$f":"'20 Year Defaults'!S128","v":0},{"$f":"'20 Year Defaults'!T128","v":0},{"$f":"'20 Year Defaults'!U128","v":0},{"$f":"'20 Year Defaults'!V128","v":0},{"$f":"'20 Year Defaults'!W128","v":0},{"$f":"'20 Year Defaults'!X128","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC128","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A129","v":0},{"$f":"'20 Year Defaults'!B129","v":""},{"$f":"'20 Year Defaults'!C129","v":0},{"$f":"'20 Year Defaults'!D129","v":0},{"$f":"'20 Year Defaults'!E129","v":0},{"$f":"'20 Year Defaults'!F129","v":0},{"$f":"'20 Year Defaults'!G129","v":0},{"$f":"'20 Year Defaults'!H129","v":0},{"$f":"'20 Year Defaults'!I129","v":0},{"$f":"'20 Year Defaults'!J129","v":0},{"$f":"'20 Year Defaults'!K129","v":0},{"$f":"'20 Year Defaults'!L129","v":0},{"$f":"'20 Year Defaults'!M129","v":0},{"$f":"'20 Year Defaults'!N129","v":0},{"$f":"'20 Year Defaults'!O129","v":0},{"$f":"'20 Year Defaults'!P129","v":0},{"$f":"'20 Year Defaults'!Q129","v":0},{"$f":"'20 Year Defaults'!R129","v":0},{"$f":"'20 Year Defaults'!S129","v":0},{"$f":"'20 Year Defaults'!T129","v":0},{"$f":"'20 Year Defaults'!U129","v":0},{"$f":"'20 Year Defaults'!V129","v":0},{"$f":"'20 Year Defaults'!W129","v":0},{"$f":"'20 Year Defaults'!X129","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC129","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A131","v":0},{"$f":"'20 Year Defaults'!B131","v":"Bathroom Exhaust Fans"},{"$f":"'20 Year Defaults'!C131","v":0},{"$f":"'20 Year Defaults'!D131","v":0},{"$f":"'20 Year Defaults'!E131","v":0},{"$f":"'20 Year Defaults'!F131","v":0},{"$f":"'20 Year Defaults'!G131","v":0},{"$f":"'20 Year Defaults'!H131","v":0},{"$f":"'20 Year Defaults'!I131","v":0},{"$f":"'20 Year Defaults'!J131","v":0},{"$f":"'20 Year Defaults'!K131","v":0},{"$f":"'20 Year Defaults'!L131","v":0},{"$f":"'20 Year Defaults'!M131","v":0},{"$f":"'20 Year Defaults'!N131","v":0},{"$f":"'20 Year Defaults'!O131","v":0},{"$f":"'20 Year Defaults'!P131","v":0},{"$f":"'20 Year Defaults'!Q131","v":0},{"$f":"'20 Year Defaults'!R131","v":0},{"$f":"'20 Year Defaults'!S131","v":0},{"$f":"'20 Year Defaults'!T131","v":0},{"$f":"'20 Year Defaults'!U131","v":0},{"$f":"'20 Year Defaults'!V131","v":0},{"$f":"'20 Year Defaults'!W131","v":0},{"$f":"'20 Year Defaults'!X131","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Water Savers: low flow faucet aerators",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C135","v":0},{"$f":"'20 Year Defaults'!D135","v":0},{"$f":"'20 Year Defaults'!E135","v":1},{"$f":"'20 Year Defaults'!F135","v":2},{"$f":"'20 Year Defaults'!G135","v":3},{"$f":"'20 Year Defaults'!H135","v":4},{"$f":"'20 Year Defaults'!I135","v":5},{"$f":"'20 Year Defaults'!J135","v":6},{"$f":"'20 Year Defaults'!K135","v":7},{"$f":"'20 Year Defaults'!L135","v":8},{"$f":"'20 Year Defaults'!M135","v":9},{"$f":"'20 Year Defaults'!N135","v":10},{"$f":"'20 Year Defaults'!O135","v":11},{"$f":"'20 Year Defaults'!P135","v":12},{"$f":"'20 Year Defaults'!Q135","v":13},{"$f":"'20 Year Defaults'!R135","v":14},{"$f":"'20 Year Defaults'!S135","v":15},{"$f":"'20 Year Defaults'!T135","v":16},{"$f":"'20 Year Defaults'!U135","v":17},{"$f":"'20 Year Defaults'!V135","v":18},{"$f":"'20 Year Defaults'!W135","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A137","v":0},{"$f":"'20 Year Defaults'!B137","v":""},{"$f":"'20 Year Defaults'!C137","v":0},{"$f":"'20 Year Defaults'!D137","v":0},{"$f":"'20 Year Defaults'!E137","v":0},{"$f":"'20 Year Defaults'!F137","v":0},{"$f":"'20 Year Defaults'!G137","v":0},{"$f":"'20 Year Defaults'!H137","v":0},{"$f":"'20 Year Defaults'!I137","v":0},{"$f":"'20 Year Defaults'!J137","v":0},{"$f":"'20 Year Defaults'!K137","v":0},{"$f":"'20 Year Defaults'!L137","v":0},{"$f":"'20 Year Defaults'!M137","v":0},{"$f":"'20 Year Defaults'!N137","v":0},{"$f":"'20 Year Defaults'!O137","v":0},{"$f":"'20 Year Defaults'!P137","v":0},{"$f":"'20 Year Defaults'!Q137","v":0},{"$f":"'20 Year Defaults'!R137","v":0},{"$f":"'20 Year Defaults'!S137","v":0},{"$f":"'20 Year Defaults'!T137","v":0},{"$f":"'20 Year Defaults'!U137","v":0},{"$f":"'20 Year Defaults'!V137","v":0},{"$f":"'20 Year Defaults'!W137","v":0},{"$f":"'20 Year Defaults'!X137","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC137","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A138","v":0},{"$f":"'20 Year Defaults'!B138","v":""},{"$f":"'20 Year Defaults'!C138","v":0},{"$f":"'20 Year Defaults'!D138","v":0},{"$f":"'20 Year Defaults'!E138","v":0},{"$f":"'20 Year Defaults'!F138","v":0},{"$f":"'20 Year Defaults'!G138","v":0},{"$f":"'20 Year Defaults'!H138","v":0},{"$f":"'20 Year Defaults'!I138","v":0},{"$f":"'20 Year Defaults'!J138","v":0},{"$f":"'20 Year Defaults'!K138","v":0},{"$f":"'20 Year Defaults'!L138","v":0},{"$f":"'20 Year Defaults'!M138","v":0},{"$f":"'20 Year Defaults'!N138","v":0},{"$f":"'20 Year Defaults'!O138","v":0},{"$f":"'20 Year Defaults'!P138","v":0},{"$f":"'20 Year Defaults'!Q138","v":0},{"$f":"'20 Year Defaults'!R138","v":0},{"$f":"'20 Year Defaults'!S138","v":0},{"$f":"'20 Year Defaults'!T138","v":0},{"$f":"'20 Year Defaults'!U138","v":0},{"$f":"'20 Year Defaults'!V138","v":0},{"$f":"'20 Year Defaults'!W138","v":0},{"$f":"'20 Year Defaults'!X138","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC138","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A139","v":0},{"$f":"'20 Year Defaults'!B139","v":""},{"$f":"'20 Year Defaults'!C139","v":0},{"$f":"'20 Year Defaults'!D139","v":0},{"$f":"'20 Year Defaults'!E139","v":0},{"$f":"'20 Year Defaults'!F139","v":0},{"$f":"'20 Year Defaults'!G139","v":0},{"$f":"'20 Year Defaults'!H139","v":0},{"$f":"'20 Year Defaults'!I139","v":0},{"$f":"'20 Year Defaults'!J139","v":0},{"$f":"'20 Year Defaults'!K139","v":0},{"$f":"'20 Year Defaults'!L139","v":0},{"$f":"'20 Year Defaults'!M139","v":0},{"$f":"'20 Year Defaults'!N139","v":0},{"$f":"'20 Year Defaults'!O139","v":0},{"$f":"'20 Year Defaults'!P139","v":0},{"$f":"'20 Year Defaults'!Q139","v":0},{"$f":"'20 Year Defaults'!R139","v":0},{"$f":"'20 Year Defaults'!S139","v":0},{"$f":"'20 Year Defaults'!T139","v":0},{"$f":"'20 Year Defaults'!U139","v":0},{"$f":"'20 Year Defaults'!V139","v":0},{"$f":"'20 Year Defaults'!W139","v":0},{"$f":"'20 Year Defaults'!X139","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC139","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A141","v":0},{"$f":"'20 Year Defaults'!B141","v":"Water Savers: low flow faucet aerators"},{"$f":"'20 Year Defaults'!C141","v":0},{"$f":"'20 Year Defaults'!D141","v":0},{"$f":"'20 Year Defaults'!E141","v":0},{"$f":"'20 Year Defaults'!F141","v":0},{"$f":"'20 Year Defaults'!G141","v":0},{"$f":"'20 Year Defaults'!H141","v":0},{"$f":"'20 Year Defaults'!I141","v":0},{"$f":"'20 Year Defaults'!J141","v":0},{"$f":"'20 Year Defaults'!K141","v":0},{"$f":"'20 Year Defaults'!L141","v":0},{"$f":"'20 Year Defaults'!M141","v":0},{"$f":"'20 Year Defaults'!N141","v":0},{"$f":"'20 Year Defaults'!O141","v":0},{"$f":"'20 Year Defaults'!P141","v":0},{"$f":"'20 Year Defaults'!Q141","v":0},{"$f":"'20 Year Defaults'!R141","v":0},{"$f":"'20 Year Defaults'!S141","v":0},{"$f":"'20 Year Defaults'!T141","v":0},{"$f":"'20 Year Defaults'!U141","v":0},{"$f":"'20 Year Defaults'!V141","v":0},{"$f":"'20 Year Defaults'!W141","v":0},{"$f":"'20 Year Defaults'!X141","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Water Savers: low flow shower heads",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C145","v":0},{"$f":"'20 Year Defaults'!D145","v":0},{"$f":"'20 Year Defaults'!E145","v":1},{"$f":"'20 Year Defaults'!F145","v":2},{"$f":"'20 Year Defaults'!G145","v":3},{"$f":"'20 Year Defaults'!H145","v":4},{"$f":"'20 Year Defaults'!I145","v":5},{"$f":"'20 Year Defaults'!J145","v":6},{"$f":"'20 Year Defaults'!K145","v":7},{"$f":"'20 Year Defaults'!L145","v":8},{"$f":"'20 Year Defaults'!M145","v":9},{"$f":"'20 Year Defaults'!N145","v":10},{"$f":"'20 Year Defaults'!O145","v":11},{"$f":"'20 Year Defaults'!P145","v":12},{"$f":"'20 Year Defaults'!Q145","v":13},{"$f":"'20 Year Defaults'!R145","v":14},{"$f":"'20 Year Defaults'!S145","v":15},{"$f":"'20 Year Defaults'!T145","v":16},{"$f":"'20 Year Defaults'!U145","v":17},{"$f":"'20 Year Defaults'!V145","v":18},{"$f":"'20 Year Defaults'!W145","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A147","v":0},{"$f":"'20 Year Defaults'!B147","v":""},{"$f":"'20 Year Defaults'!C147","v":0},{"$f":"'20 Year Defaults'!D147","v":0},{"$f":"'20 Year Defaults'!E147","v":0},{"$f":"'20 Year Defaults'!F147","v":0},{"$f":"'20 Year Defaults'!G147","v":0},{"$f":"'20 Year Defaults'!H147","v":0},{"$f":"'20 Year Defaults'!I147","v":0},{"$f":"'20 Year Defaults'!J147","v":0},{"$f":"'20 Year Defaults'!K147","v":0},{"$f":"'20 Year Defaults'!L147","v":0},{"$f":"'20 Year Defaults'!M147","v":0},{"$f":"'20 Year Defaults'!N147","v":0},{"$f":"'20 Year Defaults'!O147","v":0},{"$f":"'20 Year Defaults'!P147","v":0},{"$f":"'20 Year Defaults'!Q147","v":0},{"$f":"'20 Year Defaults'!R147","v":0},{"$f":"'20 Year Defaults'!S147","v":0},{"$f":"'20 Year Defaults'!T147","v":0},{"$f":"'20 Year Defaults'!U147","v":0},{"$f":"'20 Year Defaults'!V147","v":0},{"$f":"'20 Year Defaults'!W147","v":0},{"$f":"'20 Year Defaults'!X147","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC147","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A148","v":0},{"$f":"'20 Year Defaults'!B148","v":""},{"$f":"'20 Year Defaults'!C148","v":0},{"$f":"'20 Year Defaults'!D148","v":0},{"$f":"'20 Year Defaults'!E148","v":0},{"$f":"'20 Year Defaults'!F148","v":0},{"$f":"'20 Year Defaults'!G148","v":0},{"$f":"'20 Year Defaults'!H148","v":0},{"$f":"'20 Year Defaults'!I148","v":0},{"$f":"'20 Year Defaults'!J148","v":0},{"$f":"'20 Year Defaults'!K148","v":0},{"$f":"'20 Year Defaults'!L148","v":0},{"$f":"'20 Year Defaults'!M148","v":0},{"$f":"'20 Year Defaults'!N148","v":0},{"$f":"'20 Year Defaults'!O148","v":0},{"$f":"'20 Year Defaults'!P148","v":0},{"$f":"'20 Year Defaults'!Q148","v":0},{"$f":"'20 Year Defaults'!R148","v":0},{"$f":"'20 Year Defaults'!S148","v":0},{"$f":"'20 Year Defaults'!T148","v":0},{"$f":"'20 Year Defaults'!U148","v":0},{"$f":"'20 Year Defaults'!V148","v":0},{"$f":"'20 Year Defaults'!W148","v":0},{"$f":"'20 Year Defaults'!X148","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC148","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A149","v":0},{"$f":"'20 Year Defaults'!B149","v":""},{"$f":"'20 Year Defaults'!C149","v":0},{"$f":"'20 Year Defaults'!D149","v":0},{"$f":"'20 Year Defaults'!E149","v":0},{"$f":"'20 Year Defaults'!F149","v":0},{"$f":"'20 Year Defaults'!G149","v":0},{"$f":"'20 Year Defaults'!H149","v":0},{"$f":"'20 Year Defaults'!I149","v":0},{"$f":"'20 Year Defaults'!J149","v":0},{"$f":"'20 Year Defaults'!K149","v":0},{"$f":"'20 Year Defaults'!L149","v":0},{"$f":"'20 Year Defaults'!M149","v":0},{"$f":"'20 Year Defaults'!N149","v":0},{"$f":"'20 Year Defaults'!O149","v":0},{"$f":"'20 Year Defaults'!P149","v":0},{"$f":"'20 Year Defaults'!Q149","v":0},{"$f":"'20 Year Defaults'!R149","v":0},{"$f":"'20 Year Defaults'!S149","v":0},{"$f":"'20 Year Defaults'!T149","v":0},{"$f":"'20 Year Defaults'!U149","v":0},{"$f":"'20 Year Defaults'!V149","v":0},{"$f":"'20 Year Defaults'!W149","v":0},{"$f":"'20 Year Defaults'!X149","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC149","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A151","v":0},{"$f":"'20 Year Defaults'!B151","v":"Water Savers: low flow shower heads"},{"$f":"'20 Year Defaults'!C151","v":0},{"$f":"'20 Year Defaults'!D151","v":0},{"$f":"'20 Year Defaults'!E151","v":0},{"$f":"'20 Year Defaults'!F151","v":0},{"$f":"'20 Year Defaults'!G151","v":0},{"$f":"'20 Year Defaults'!H151","v":0},{"$f":"'20 Year Defaults'!I151","v":0},{"$f":"'20 Year Defaults'!J151","v":0},{"$f":"'20 Year Defaults'!K151","v":0},{"$f":"'20 Year Defaults'!L151","v":0},{"$f":"'20 Year Defaults'!M151","v":0},{"$f":"'20 Year Defaults'!N151","v":0},{"$f":"'20 Year Defaults'!O151","v":0},{"$f":"'20 Year Defaults'!P151","v":0},{"$f":"'20 Year Defaults'!Q151","v":0},{"$f":"'20 Year Defaults'!R151","v":0},{"$f":"'20 Year Defaults'!S151","v":0},{"$f":"'20 Year Defaults'!T151","v":0},{"$f":"'20 Year Defaults'!U151","v":0},{"$f":"'20 Year Defaults'!V151","v":0},{"$f":"'20 Year Defaults'!W151","v":0},{"$f":"'20 Year Defaults'!X151","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Water Savers: low flow flush toilets",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C155","v":0},{"$f":"'20 Year Defaults'!D155","v":0},{"$f":"'20 Year Defaults'!E155","v":1},{"$f":"'20 Year Defaults'!F155","v":2},{"$f":"'20 Year Defaults'!G155","v":3},{"$f":"'20 Year Defaults'!H155","v":4},{"$f":"'20 Year Defaults'!I155","v":5},{"$f":"'20 Year Defaults'!J155","v":6},{"$f":"'20 Year Defaults'!K155","v":7},{"$f":"'20 Year Defaults'!L155","v":8},{"$f":"'20 Year Defaults'!M155","v":9},{"$f":"'20 Year Defaults'!N155","v":10},{"$f":"'20 Year Defaults'!O155","v":11},{"$f":"'20 Year Defaults'!P155","v":12},{"$f":"'20 Year Defaults'!Q155","v":13},{"$f":"'20 Year Defaults'!R155","v":14},{"$f":"'20 Year Defaults'!S155","v":15},{"$f":"'20 Year Defaults'!T155","v":16},{"$f":"'20 Year Defaults'!U155","v":17},{"$f":"'20 Year Defaults'!V155","v":18},{"$f":"'20 Year Defaults'!W155","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A157","v":0},{"$f":"'20 Year Defaults'!B157","v":""},{"$f":"'20 Year Defaults'!C157","v":0},{"$f":"'20 Year Defaults'!D157","v":0},{"$f":"'20 Year Defaults'!E157","v":0},{"$f":"'20 Year Defaults'!F157","v":0},{"$f":"'20 Year Defaults'!G157","v":0},{"$f":"'20 Year Defaults'!H157","v":0},{"$f":"'20 Year Defaults'!I157","v":0},{"$f":"'20 Year Defaults'!J157","v":0},{"$f":"'20 Year Defaults'!K157","v":0},{"$f":"'20 Year Defaults'!L157","v":0},{"$f":"'20 Year Defaults'!M157","v":0},{"$f":"'20 Year Defaults'!N157","v":0},{"$f":"'20 Year Defaults'!O157","v":0},{"$f":"'20 Year Defaults'!P157","v":0},{"$f":"'20 Year Defaults'!Q157","v":0},{"$f":"'20 Year Defaults'!R157","v":0},{"$f":"'20 Year Defaults'!S157","v":0},{"$f":"'20 Year Defaults'!T157","v":0},{"$f":"'20 Year Defaults'!U157","v":0},{"$f":"'20 Year Defaults'!V157","v":0},{"$f":"'20 Year Defaults'!W157","v":0},{"$f":"'20 Year Defaults'!X157","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC157","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A158","v":0},{"$f":"'20 Year Defaults'!B158","v":""},{"$f":"'20 Year Defaults'!C158","v":0},{"$f":"'20 Year Defaults'!D158","v":0},{"$f":"'20 Year Defaults'!E158","v":0},{"$f":"'20 Year Defaults'!F158","v":0},{"$f":"'20 Year Defaults'!G158","v":0},{"$f":"'20 Year Defaults'!H158","v":0},{"$f":"'20 Year Defaults'!I158","v":0},{"$f":"'20 Year Defaults'!J158","v":0},{"$f":"'20 Year Defaults'!K158","v":0},{"$f":"'20 Year Defaults'!L158","v":0},{"$f":"'20 Year Defaults'!M158","v":0},{"$f":"'20 Year Defaults'!N158","v":0},{"$f":"'20 Year Defaults'!O158","v":0},{"$f":"'20 Year Defaults'!P158","v":0},{"$f":"'20 Year Defaults'!Q158","v":0},{"$f":"'20 Year Defaults'!R158","v":0},{"$f":"'20 Year Defaults'!S158","v":0},{"$f":"'20 Year Defaults'!T158","v":0},{"$f":"'20 Year Defaults'!U158","v":0},{"$f":"'20 Year Defaults'!V158","v":0},{"$f":"'20 Year Defaults'!W158","v":0},{"$f":"'20 Year Defaults'!X158","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC158","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A159","v":0},{"$f":"'20 Year Defaults'!B159","v":""},{"$f":"'20 Year Defaults'!C159","v":0},{"$f":"'20 Year Defaults'!D159","v":0},{"$f":"'20 Year Defaults'!E159","v":0},{"$f":"'20 Year Defaults'!F159","v":0},{"$f":"'20 Year Defaults'!G159","v":0},{"$f":"'20 Year Defaults'!H159","v":0},{"$f":"'20 Year Defaults'!I159","v":0},{"$f":"'20 Year Defaults'!J159","v":0},{"$f":"'20 Year Defaults'!K159","v":0},{"$f":"'20 Year Defaults'!L159","v":0},{"$f":"'20 Year Defaults'!M159","v":0},{"$f":"'20 Year Defaults'!N159","v":0},{"$f":"'20 Year Defaults'!O159","v":0},{"$f":"'20 Year Defaults'!P159","v":0},{"$f":"'20 Year Defaults'!Q159","v":0},{"$f":"'20 Year Defaults'!R159","v":0},{"$f":"'20 Year Defaults'!S159","v":0},{"$f":"'20 Year Defaults'!T159","v":0},{"$f":"'20 Year Defaults'!U159","v":0},{"$f":"'20 Year Defaults'!V159","v":0},{"$f":"'20 Year Defaults'!W159","v":0},{"$f":"'20 Year Defaults'!X159","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC159","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A161","v":0},{"$f":"'20 Year Defaults'!B161","v":"Water Savers: low flow flush toilets"},{"$f":"'20 Year Defaults'!C161","v":0},{"$f":"'20 Year Defaults'!D161","v":0},{"$f":"'20 Year Defaults'!E161","v":0},{"$f":"'20 Year Defaults'!F161","v":0},{"$f":"'20 Year Defaults'!G161","v":0},{"$f":"'20 Year Defaults'!H161","v":0},{"$f":"'20 Year Defaults'!I161","v":0},{"$f":"'20 Year Defaults'!J161","v":0},{"$f":"'20 Year Defaults'!K161","v":0},{"$f":"'20 Year Defaults'!L161","v":0},{"$f":"'20 Year Defaults'!M161","v":0},{"$f":"'20 Year Defaults'!N161","v":0},{"$f":"'20 Year Defaults'!O161","v":0},{"$f":"'20 Year Defaults'!P161","v":0},{"$f":"'20 Year Defaults'!Q161","v":0},{"$f":"'20 Year Defaults'!R161","v":0},{"$f":"'20 Year Defaults'!S161","v":0},{"$f":"'20 Year Defaults'!T161","v":0},{"$f":"'20 Year Defaults'!U161","v":0},{"$f":"'20 Year Defaults'!V161","v":0},{"$f":"'20 Year Defaults'!W161","v":0},{"$f":"'20 Year Defaults'!X161","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Other Bathroom Fixtures",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C165","v":0},{"$f":"'20 Year Defaults'!D165","v":0},{"$f":"'20 Year Defaults'!E165","v":1},{"$f":"'20 Year Defaults'!F165","v":2},{"$f":"'20 Year Defaults'!G165","v":3},{"$f":"'20 Year Defaults'!H165","v":4},{"$f":"'20 Year Defaults'!I165","v":5},{"$f":"'20 Year Defaults'!J165","v":6},{"$f":"'20 Year Defaults'!K165","v":7},{"$f":"'20 Year Defaults'!L165","v":8},{"$f":"'20 Year Defaults'!M165","v":9},{"$f":"'20 Year Defaults'!N165","v":10},{"$f":"'20 Year Defaults'!O165","v":11},{"$f":"'20 Year Defaults'!P165","v":12},{"$f":"'20 Year Defaults'!Q165","v":13},{"$f":"'20 Year Defaults'!R165","v":14},{"$f":"'20 Year Defaults'!S165","v":15},{"$f":"'20 Year Defaults'!T165","v":16},{"$f":"'20 Year Defaults'!U165","v":17},{"$f":"'20 Year Defaults'!V165","v":18},{"$f":"'20 Year Defaults'!W165","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A167","v":0},{"$f":"'20 Year Defaults'!B167","v":""},{"$f":"'20 Year Defaults'!C167","v":0},{"$f":"'20 Year Defaults'!D167","v":0},{"$f":"'20 Year Defaults'!E167","v":0},{"$f":"'20 Year Defaults'!F167","v":0},{"$f":"'20 Year Defaults'!G167","v":0},{"$f":"'20 Year Defaults'!H167","v":0},{"$f":"'20 Year Defaults'!I167","v":0},{"$f":"'20 Year Defaults'!J167","v":0},{"$f":"'20 Year Defaults'!K167","v":0},{"$f":"'20 Year Defaults'!L167","v":0},{"$f":"'20 Year Defaults'!M167","v":0},{"$f":"'20 Year Defaults'!N167","v":0},{"$f":"'20 Year Defaults'!O167","v":0},{"$f":"'20 Year Defaults'!P167","v":0},{"$f":"'20 Year Defaults'!Q167","v":0},{"$f":"'20 Year Defaults'!R167","v":0},{"$f":"'20 Year Defaults'!S167","v":0},{"$f":"'20 Year Defaults'!T167","v":0},{"$f":"'20 Year Defaults'!U167","v":0},{"$f":"'20 Year Defaults'!V167","v":0},{"$f":"'20 Year Defaults'!W167","v":0},{"$f":"'20 Year Defaults'!X167","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC167","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A168","v":0},{"$f":"'20 Year Defaults'!B168","v":""},{"$f":"'20 Year Defaults'!C168","v":0},{"$f":"'20 Year Defaults'!D168","v":0},{"$f":"'20 Year Defaults'!E168","v":0},{"$f":"'20 Year Defaults'!F168","v":0},{"$f":"'20 Year Defaults'!G168","v":0},{"$f":"'20 Year Defaults'!H168","v":0},{"$f":"'20 Year Defaults'!I168","v":0},{"$f":"'20 Year Defaults'!J168","v":0},{"$f":"'20 Year Defaults'!K168","v":0},{"$f":"'20 Year Defaults'!L168","v":0},{"$f":"'20 Year Defaults'!M168","v":0},{"$f":"'20 Year Defaults'!N168","v":0},{"$f":"'20 Year Defaults'!O168","v":0},{"$f":"'20 Year Defaults'!P168","v":0},{"$f":"'20 Year Defaults'!Q168","v":0},{"$f":"'20 Year Defaults'!R168","v":0},{"$f":"'20 Year Defaults'!S168","v":0},{"$f":"'20 Year Defaults'!T168","v":0},{"$f":"'20 Year Defaults'!U168","v":0},{"$f":"'20 Year Defaults'!V168","v":0},{"$f":"'20 Year Defaults'!W168","v":0},{"$f":"'20 Year Defaults'!X168","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC168","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A169","v":0},{"$f":"'20 Year Defaults'!B169","v":""},{"$f":"'20 Year Defaults'!C169","v":0},{"$f":"'20 Year Defaults'!D169","v":0},{"$f":"'20 Year Defaults'!E169","v":0},{"$f":"'20 Year Defaults'!F169","v":0},{"$f":"'20 Year Defaults'!G169","v":0},{"$f":"'20 Year Defaults'!H169","v":0},{"$f":"'20 Year Defaults'!I169","v":0},{"$f":"'20 Year Defaults'!J169","v":0},{"$f":"'20 Year Defaults'!K169","v":0},{"$f":"'20 Year Defaults'!L169","v":0},{"$f":"'20 Year Defaults'!M169","v":0},{"$f":"'20 Year Defaults'!N169","v":0},{"$f":"'20 Year Defaults'!O169","v":0},{"$f":"'20 Year Defaults'!P169","v":0},{"$f":"'20 Year Defaults'!Q169","v":0},{"$f":"'20 Year Defaults'!R169","v":0},{"$f":"'20 Year Defaults'!S169","v":0},{"$f":"'20 Year Defaults'!T169","v":0},{"$f":"'20 Year Defaults'!U169","v":0},{"$f":"'20 Year Defaults'!V169","v":0},{"$f":"'20 Year Defaults'!W169","v":0},{"$f":"'20 Year Defaults'!X169","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC169","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A171","v":0},{"$f":"'20 Year Defaults'!B171","v":"Other Bathroom Fixtures"},{"$f":"'20 Year Defaults'!C171","v":0},{"$f":"'20 Year Defaults'!D171","v":0},{"$f":"'20 Year Defaults'!E171","v":0},{"$f":"'20 Year Defaults'!F171","v":0},{"$f":"'20 Year Defaults'!G171","v":0},{"$f":"'20 Year Defaults'!H171","v":0},{"$f":"'20 Year Defaults'!I171","v":0},{"$f":"'20 Year Defaults'!J171","v":0},{"$f":"'20 Year Defaults'!K171","v":0},{"$f":"'20 Year Defaults'!L171","v":0},{"$f":"'20 Year Defaults'!M171","v":0},{"$f":"'20 Year Defaults'!N171","v":0},{"$f":"'20 Year Defaults'!O171","v":0},{"$f":"'20 Year Defaults'!P171","v":0},{"$f":"'20 Year Defaults'!Q171","v":0},{"$f":"'20 Year Defaults'!R171","v":0},{"$f":"'20 Year Defaults'!S171","v":0},{"$f":"'20 Year Defaults'!T171","v":0},{"$f":"'20 Year Defaults'!U171","v":0},{"$f":"'20 Year Defaults'!V171","v":0},{"$f":"'20 Year Defaults'!W171","v":0},{"$f":"'20 Year Defaults'!X171","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Ceiling Fans",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C175","v":0},{"$f":"'20 Year Defaults'!D175","v":0},{"$f":"'20 Year Defaults'!E175","v":1},{"$f":"'20 Year Defaults'!F175","v":2},{"$f":"'20 Year Defaults'!G175","v":3},{"$f":"'20 Year Defaults'!H175","v":4},{"$f":"'20 Year Defaults'!I175","v":5},{"$f":"'20 Year Defaults'!J175","v":6},{"$f":"'20 Year Defaults'!K175","v":7},{"$f":"'20 Year Defaults'!L175","v":8},{"$f":"'20 Year Defaults'!M175","v":9},{"$f":"'20 Year Defaults'!N175","v":10},{"$f":"'20 Year Defaults'!O175","v":11},{"$f":"'20 Year Defaults'!P175","v":12},{"$f":"'20 Year Defaults'!Q175","v":13},{"$f":"'20 Year Defaults'!R175","v":14},{"$f":"'20 Year Defaults'!S175","v":15},{"$f":"'20 Year Defaults'!T175","v":16},{"$f":"'20 Year Defaults'!U175","v":17},{"$f":"'20 Year Defaults'!V175","v":18},{"$f":"'20 Year Defaults'!W175","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A177","v":0},{"$f":"'20 Year Defaults'!B177","v":""},{"$f":"'20 Year Defaults'!C177","v":0},{"$f":"'20 Year Defaults'!D177","v":0},{"$f":"'20 Year Defaults'!E177","v":0},{"$f":"'20 Year Defaults'!F177","v":0},{"$f":"'20 Year Defaults'!G177","v":0},{"$f":"'20 Year Defaults'!H177","v":0},{"$f":"'20 Year Defaults'!I177","v":0},{"$f":"'20 Year Defaults'!J177","v":0},{"$f":"'20 Year Defaults'!K177","v":0},{"$f":"'20 Year Defaults'!L177","v":0},{"$f":"'20 Year Defaults'!M177","v":0},{"$f":"'20 Year Defaults'!N177","v":0},{"$f":"'20 Year Defaults'!O177","v":0},{"$f":"'20 Year Defaults'!P177","v":0},{"$f":"'20 Year Defaults'!Q177","v":0},{"$f":"'20 Year Defaults'!R177","v":0},{"$f":"'20 Year Defaults'!S177","v":0},{"$f":"'20 Year Defaults'!T177","v":0},{"$f":"'20 Year Defaults'!U177","v":0},{"$f":"'20 Year Defaults'!V177","v":0},{"$f":"'20 Year Defaults'!W177","v":0},{"$f":"'20 Year Defaults'!X177","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC177","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A178","v":0},{"$f":"'20 Year Defaults'!B178","v":""},{"$f":"'20 Year Defaults'!C178","v":0},{"$f":"'20 Year Defaults'!D178","v":0},{"$f":"'20 Year Defaults'!E178","v":0},{"$f":"'20 Year Defaults'!F178","v":0},{"$f":"'20 Year Defaults'!G178","v":0},{"$f":"'20 Year Defaults'!H178","v":0},{"$f":"'20 Year Defaults'!I178","v":0},{"$f":"'20 Year Defaults'!J178","v":0},{"$f":"'20 Year Defaults'!K178","v":0},{"$f":"'20 Year Defaults'!L178","v":0},{"$f":"'20 Year Defaults'!M178","v":0},{"$f":"'20 Year Defaults'!N178","v":0},{"$f":"'20 Year Defaults'!O178","v":0},{"$f":"'20 Year Defaults'!P178","v":0},{"$f":"'20 Year Defaults'!Q178","v":0},{"$f":"'20 Year Defaults'!R178","v":0},{"$f":"'20 Year Defaults'!S178","v":0},{"$f":"'20 Year Defaults'!T178","v":0},{"$f":"'20 Year Defaults'!U178","v":0},{"$f":"'20 Year Defaults'!V178","v":0},{"$f":"'20 Year Defaults'!W178","v":0},{"$f":"'20 Year Defaults'!X178","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC178","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A179","v":0},{"$f":"'20 Year Defaults'!B179","v":""},{"$f":"'20 Year Defaults'!C179","v":0},{"$f":"'20 Year Defaults'!D179","v":0},{"$f":"'20 Year Defaults'!E179","v":0},{"$f":"'20 Year Defaults'!F179","v":0},{"$f":"'20 Year Defaults'!G179","v":0},{"$f":"'20 Year Defaults'!H179","v":0},{"$f":"'20 Year Defaults'!I179","v":0},{"$f":"'20 Year Defaults'!J179","v":0},{"$f":"'20 Year Defaults'!K179","v":0},{"$f":"'20 Year Defaults'!L179","v":0},{"$f":"'20 Year Defaults'!M179","v":0},{"$f":"'20 Year Defaults'!N179","v":0},{"$f":"'20 Year Defaults'!O179","v":0},{"$f":"'20 Year Defaults'!P179","v":0},{"$f":"'20 Year Defaults'!Q179","v":0},{"$f":"'20 Year Defaults'!R179","v":0},{"$f":"'20 Year Defaults'!S179","v":0},{"$f":"'20 Year Defaults'!T179","v":0},{"$f":"'20 Year Defaults'!U179","v":0},{"$f":"'20 Year Defaults'!V179","v":0},{"$f":"'20 Year Defaults'!W179","v":0},{"$f":"'20 Year Defaults'!X179","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC179","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A181","v":0},{"$f":"'20 Year Defaults'!B181","v":"Ceiling Fans"},{"$f":"'20 Year Defaults'!C181","v":0},{"$f":"'20 Year Defaults'!D181","v":0},{"$f":"'20 Year Defaults'!E181","v":0},{"$f":"'20 Year Defaults'!F181","v":0},{"$f":"'20 Year Defaults'!G181","v":0},{"$f":"'20 Year Defaults'!H181","v":0},{"$f":"'20 Year Defaults'!I181","v":0},{"$f":"'20 Year Defaults'!J181","v":0},{"$f":"'20 Year Defaults'!K181","v":0},{"$f":"'20 Year Defaults'!L181","v":0},{"$f":"'20 Year Defaults'!M181","v":0},{"$f":"'20 Year Defaults'!N181","v":0},{"$f":"'20 Year Defaults'!O181","v":0},{"$f":"'20 Year Defaults'!P181","v":0},{"$f":"'20 Year Defaults'!Q181","v":0},{"$f":"'20 Year Defaults'!R181","v":0},{"$f":"'20 Year Defaults'!S181","v":0},{"$f":"'20 Year Defaults'!T181","v":0},{"$f":"'20 Year Defaults'!U181","v":0},{"$f":"'20 Year Defaults'!V181","v":0},{"$f":"'20 Year Defaults'!W181","v":0},{"$f":"'20 Year Defaults'!X181","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["HVAC 1: Heating Component, Interior",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C185","v":0},{"$f":"'20 Year Defaults'!D185","v":0},{"$f":"'20 Year Defaults'!E185","v":1},{"$f":"'20 Year Defaults'!F185","v":2},{"$f":"'20 Year Defaults'!G185","v":3},{"$f":"'20 Year Defaults'!H185","v":4},{"$f":"'20 Year Defaults'!I185","v":5},{"$f":"'20 Year Defaults'!J185","v":6},{"$f":"'20 Year Defaults'!K185","v":7},{"$f":"'20 Year Defaults'!L185","v":8},{"$f":"'20 Year Defaults'!M185","v":9},{"$f":"'20 Year Defaults'!N185","v":10},{"$f":"'20 Year Defaults'!O185","v":11},{"$f":"'20 Year Defaults'!P185","v":12},{"$f":"'20 Year Defaults'!Q185","v":13},{"$f":"'20 Year Defaults'!R185","v":14},{"$f":"'20 Year Defaults'!S185","v":15},{"$f":"'20 Year Defaults'!T185","v":16},{"$f":"'20 Year Defaults'!U185","v":17},{"$f":"'20 Year Defaults'!V185","v":18},{"$f":"'20 Year Defaults'!W185","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A187","v":0},{"$f":"'20 Year Defaults'!B187","v":""},{"$f":"'20 Year Defaults'!C187","v":0},{"$f":"'20 Year Defaults'!D187","v":0},{"$f":"'20 Year Defaults'!E187","v":0},{"$f":"'20 Year Defaults'!F187","v":0},{"$f":"'20 Year Defaults'!G187","v":0},{"$f":"'20 Year Defaults'!H187","v":0},{"$f":"'20 Year Defaults'!I187","v":0},{"$f":"'20 Year Defaults'!J187","v":0},{"$f":"'20 Year Defaults'!K187","v":0},{"$f":"'20 Year Defaults'!L187","v":0},{"$f":"'20 Year Defaults'!M187","v":0},{"$f":"'20 Year Defaults'!N187","v":0},{"$f":"'20 Year Defaults'!O187","v":0},{"$f":"'20 Year Defaults'!P187","v":0},{"$f":"'20 Year Defaults'!Q187","v":0},{"$f":"'20 Year Defaults'!R187","v":0},{"$f":"'20 Year Defaults'!S187","v":0},{"$f":"'20 Year Defaults'!T187","v":0},{"$f":"'20 Year Defaults'!U187","v":0},{"$f":"'20 Year Defaults'!V187","v":0},{"$f":"'20 Year Defaults'!W187","v":0},{"$f":"'20 Year Defaults'!X187","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC187","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A188","v":0},{"$f":"'20 Year Defaults'!B188","v":""},{"$f":"'20 Year Defaults'!C188","v":0},{"$f":"'20 Year Defaults'!D188","v":0},{"$f":"'20 Year Defaults'!E188","v":0},{"$f":"'20 Year Defaults'!F188","v":0},{"$f":"'20 Year Defaults'!G188","v":0},{"$f":"'20 Year Defaults'!H188","v":0},{"$f":"'20 Year Defaults'!I188","v":0},{"$f":"'20 Year Defaults'!J188","v":0},{"$f":"'20 Year Defaults'!K188","v":0},{"$f":"'20 Year Defaults'!L188","v":0},{"$f":"'20 Year Defaults'!M188","v":0},{"$f":"'20 Year Defaults'!N188","v":0},{"$f":"'20 Year Defaults'!O188","v":0},{"$f":"'20 Year Defaults'!P188","v":0},{"$f":"'20 Year Defaults'!Q188","v":0},{"$f":"'20 Year Defaults'!R188","v":0},{"$f":"'20 Year Defaults'!S188","v":0},{"$f":"'20 Year Defaults'!T188","v":0},{"$f":"'20 Year Defaults'!U188","v":0},{"$f":"'20 Year Defaults'!V188","v":0},{"$f":"'20 Year Defaults'!W188","v":0},{"$f":"'20 Year Defaults'!X188","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC188","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A189","v":0},{"$f":"'20 Year Defaults'!B189","v":""},{"$f":"'20 Year Defaults'!C189","v":0},{"$f":"'20 Year Defaults'!D189","v":0},{"$f":"'20 Year Defaults'!E189","v":0},{"$f":"'20 Year Defaults'!F189","v":0},{"$f":"'20 Year Defaults'!G189","v":0},{"$f":"'20 Year Defaults'!H189","v":0},{"$f":"'20 Year Defaults'!I189","v":0},{"$f":"'20 Year Defaults'!J189","v":0},{"$f":"'20 Year Defaults'!K189","v":0},{"$f":"'20 Year Defaults'!L189","v":0},{"$f":"'20 Year Defaults'!M189","v":0},{"$f":"'20 Year Defaults'!N189","v":0},{"$f":"'20 Year Defaults'!O189","v":0},{"$f":"'20 Year Defaults'!P189","v":0},{"$f":"'20 Year Defaults'!Q189","v":0},{"$f":"'20 Year Defaults'!R189","v":0},{"$f":"'20 Year Defaults'!S189","v":0},{"$f":"'20 Year Defaults'!T189","v":0},{"$f":"'20 Year Defaults'!U189","v":0},{"$f":"'20 Year Defaults'!V189","v":0},{"$f":"'20 Year Defaults'!W189","v":0},{"$f":"'20 Year Defaults'!X189","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC189","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A191","v":0},{"$f":"'20 Year Defaults'!B191","v":"HVAC 1: Heating Component, Interior"},{"$f":"'20 Year Defaults'!C191","v":0},{"$f":"'20 Year Defaults'!D191","v":0},{"$f":"'20 Year Defaults'!E191","v":0},{"$f":"'20 Year Defaults'!F191","v":0},{"$f":"'20 Year Defaults'!G191","v":0},{"$f":"'20 Year Defaults'!H191","v":0},{"$f":"'20 Year Defaults'!I191","v":0},{"$f":"'20 Year Defaults'!J191","v":0},{"$f":"'20 Year Defaults'!K191","v":0},{"$f":"'20 Year Defaults'!L191","v":0},{"$f":"'20 Year Defaults'!M191","v":0},{"$f":"'20 Year Defaults'!N191","v":0},{"$f":"'20 Year Defaults'!O191","v":0},{"$f":"'20 Year Defaults'!P191","v":0},{"$f":"'20 Year Defaults'!Q191","v":0},{"$f":"'20 Year Defaults'!R191","v":0},{"$f":"'20 Year Defaults'!S191","v":0},{"$f":"'20 Year Defaults'!T191","v":0},{"$f":"'20 Year Defaults'!U191","v":0},{"$f":"'20 Year Defaults'!V191","v":0},{"$f":"'20 Year Defaults'!W191","v":0},{"$f":"'20 Year Defaults'!X191","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["HVAC 1: Cooling Component, Interior",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C195","v":0},{"$f":"'20 Year Defaults'!D195","v":0},{"$f":"'20 Year Defaults'!E195","v":1},{"$f":"'20 Year Defaults'!F195","v":2},{"$f":"'20 Year Defaults'!G195","v":3},{"$f":"'20 Year Defaults'!H195","v":4},{"$f":"'20 Year Defaults'!I195","v":5},{"$f":"'20 Year Defaults'!J195","v":6},{"$f":"'20 Year Defaults'!K195","v":7},{"$f":"'20 Year Defaults'!L195","v":8},{"$f":"'20 Year Defaults'!M195","v":9},{"$f":"'20 Year Defaults'!N195","v":10},{"$f":"'20 Year Defaults'!O195","v":11},{"$f":"'20 Year Defaults'!P195","v":12},{"$f":"'20 Year Defaults'!Q195","v":13},{"$f":"'20 Year Defaults'!R195","v":14},{"$f":"'20 Year Defaults'!S195","v":15},{"$f":"'20 Year Defaults'!T195","v":16},{"$f":"'20 Year Defaults'!U195","v":17},{"$f":"'20 Year Defaults'!V195","v":18},{"$f":"'20 Year Defaults'!W195","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A197","v":0},{"$f":"'20 Year Defaults'!B197","v":""},{"$f":"'20 Year Defaults'!C197","v":0},{"$f":"'20 Year Defaults'!D197","v":0},{"$f":"'20 Year Defaults'!E197","v":0},{"$f":"'20 Year Defaults'!F197","v":0},{"$f":"'20 Year Defaults'!G197","v":0},{"$f":"'20 Year Defaults'!H197","v":0},{"$f":"'20 Year Defaults'!I197","v":0},{"$f":"'20 Year Defaults'!J197","v":0},{"$f":"'20 Year Defaults'!K197","v":0},{"$f":"'20 Year Defaults'!L197","v":0},{"$f":"'20 Year Defaults'!M197","v":0},{"$f":"'20 Year Defaults'!N197","v":0},{"$f":"'20 Year Defaults'!O197","v":0},{"$f":"'20 Year Defaults'!P197","v":0},{"$f":"'20 Year Defaults'!Q197","v":0},{"$f":"'20 Year Defaults'!R197","v":0},{"$f":"'20 Year Defaults'!S197","v":0},{"$f":"'20 Year Defaults'!T197","v":0},{"$f":"'20 Year Defaults'!U197","v":0},{"$f":"'20 Year Defaults'!V197","v":0},{"$f":"'20 Year Defaults'!W197","v":0},{"$f":"'20 Year Defaults'!X197","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC197","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A198","v":0},{"$f":"'20 Year Defaults'!B198","v":""},{"$f":"'20 Year Defaults'!C198","v":0},{"$f":"'20 Year Defaults'!D198","v":0},{"$f":"'20 Year Defaults'!E198","v":0},{"$f":"'20 Year Defaults'!F198","v":0},{"$f":"'20 Year Defaults'!G198","v":0},{"$f":"'20 Year Defaults'!H198","v":0},{"$f":"'20 Year Defaults'!I198","v":0},{"$f":"'20 Year Defaults'!J198","v":0},{"$f":"'20 Year Defaults'!K198","v":0},{"$f":"'20 Year Defaults'!L198","v":0},{"$f":"'20 Year Defaults'!M198","v":0},{"$f":"'20 Year Defaults'!N198","v":0},{"$f":"'20 Year Defaults'!O198","v":0},{"$f":"'20 Year Defaults'!P198","v":0},{"$f":"'20 Year Defaults'!Q198","v":0},{"$f":"'20 Year Defaults'!R198","v":0},{"$f":"'20 Year Defaults'!S198","v":0},{"$f":"'20 Year Defaults'!T198","v":0},{"$f":"'20 Year Defaults'!U198","v":0},{"$f":"'20 Year Defaults'!V198","v":0},{"$f":"'20 Year Defaults'!W198","v":0},{"$f":"'20 Year Defaults'!X198","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC198","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A199","v":0},{"$f":"'20 Year Defaults'!B199","v":""},{"$f":"'20 Year Defaults'!C199","v":0},{"$f":"'20 Year Defaults'!D199","v":0},{"$f":"'20 Year Defaults'!E199","v":0},{"$f":"'20 Year Defaults'!F199","v":0},{"$f":"'20 Year Defaults'!G199","v":0},{"$f":"'20 Year Defaults'!H199","v":0},{"$f":"'20 Year Defaults'!I199","v":0},{"$f":"'20 Year Defaults'!J199","v":0},{"$f":"'20 Year Defaults'!K199","v":0},{"$f":"'20 Year Defaults'!L199","v":0},{"$f":"'20 Year Defaults'!M199","v":0},{"$f":"'20 Year Defaults'!N199","v":0},{"$f":"'20 Year Defaults'!O199","v":0},{"$f":"'20 Year Defaults'!P199","v":0},{"$f":"'20 Year Defaults'!Q199","v":0},{"$f":"'20 Year Defaults'!R199","v":0},{"$f":"'20 Year Defaults'!S199","v":0},{"$f":"'20 Year Defaults'!T199","v":0},{"$f":"'20 Year Defaults'!U199","v":0},{"$f":"'20 Year Defaults'!V199","v":0},{"$f":"'20 Year Defaults'!W199","v":0},{"$f":"'20 Year Defaults'!X199","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC199","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A201","v":0},{"$f":"'20 Year Defaults'!B201","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'20 Year Defaults'!C201","v":0},{"$f":"'20 Year Defaults'!D201","v":0},{"$f":"'20 Year Defaults'!E201","v":0},{"$f":"'20 Year Defaults'!F201","v":0},{"$f":"'20 Year Defaults'!G201","v":0},{"$f":"'20 Year Defaults'!H201","v":0},{"$f":"'20 Year Defaults'!I201","v":0},{"$f":"'20 Year Defaults'!J201","v":0},{"$f":"'20 Year Defaults'!K201","v":0},{"$f":"'20 Year Defaults'!L201","v":0},{"$f":"'20 Year Defaults'!M201","v":0},{"$f":"'20 Year Defaults'!N201","v":0},{"$f":"'20 Year Defaults'!O201","v":0},{"$f":"'20 Year Defaults'!P201","v":0},{"$f":"'20 Year Defaults'!Q201","v":0},{"$f":"'20 Year Defaults'!R201","v":0},{"$f":"'20 Year Defaults'!S201","v":0},{"$f":"'20 Year Defaults'!T201","v":0},{"$f":"'20 Year Defaults'!U201","v":0},{"$f":"'20 Year Defaults'!V201","v":0},{"$f":"'20 Year Defaults'!W201","v":0},{"$f":"'20 Year Defaults'!X201","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["HVAC 2: Heating, Common Area",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C205","v":0},{"$f":"'20 Year Defaults'!D205","v":0},{"$f":"'20 Year Defaults'!E205","v":1},{"$f":"'20 Year Defaults'!F205","v":2},{"$f":"'20 Year Defaults'!G205","v":3},{"$f":"'20 Year Defaults'!H205","v":4},{"$f":"'20 Year Defaults'!I205","v":5},{"$f":"'20 Year Defaults'!J205","v":6},{"$f":"'20 Year Defaults'!K205","v":7},{"$f":"'20 Year Defaults'!L205","v":8},{"$f":"'20 Year Defaults'!M205","v":9},{"$f":"'20 Year Defaults'!N205","v":10},{"$f":"'20 Year Defaults'!O205","v":11},{"$f":"'20 Year Defaults'!P205","v":12},{"$f":"'20 Year Defaults'!Q205","v":13},{"$f":"'20 Year Defaults'!R205","v":14},{"$f":"'20 Year Defaults'!S205","v":15},{"$f":"'20 Year Defaults'!T205","v":16},{"$f":"'20 Year Defaults'!U205","v":17},{"$f":"'20 Year Defaults'!V205","v":18},{"$f":"'20 Year Defaults'!W205","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A207","v":0},{"$f":"'20 Year Defaults'!B207","v":""},{"$f":"'20 Year Defaults'!C207","v":0},{"$f":"'20 Year Defaults'!D207","v":0},{"$f":"'20 Year Defaults'!E207","v":0},{"$f":"'20 Year Defaults'!F207","v":0},{"$f":"'20 Year Defaults'!G207","v":0},{"$f":"'20 Year Defaults'!H207","v":0},{"$f":"'20 Year Defaults'!I207","v":0},{"$f":"'20 Year Defaults'!J207","v":0},{"$f":"'20 Year Defaults'!K207","v":0},{"$f":"'20 Year Defaults'!L207","v":0},{"$f":"'20 Year Defaults'!M207","v":0},{"$f":"'20 Year Defaults'!N207","v":0},{"$f":"'20 Year Defaults'!O207","v":0},{"$f":"'20 Year Defaults'!P207","v":0},{"$f":"'20 Year Defaults'!Q207","v":0},{"$f":"'20 Year Defaults'!R207","v":0},{"$f":"'20 Year Defaults'!S207","v":0},{"$f":"'20 Year Defaults'!T207","v":0},{"$f":"'20 Year Defaults'!U207","v":0},{"$f":"'20 Year Defaults'!V207","v":0},{"$f":"'20 Year Defaults'!W207","v":0},{"$f":"'20 Year Defaults'!X207","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC207","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A208","v":0},{"$f":"'20 Year Defaults'!B208","v":""},{"$f":"'20 Year Defaults'!C208","v":0},{"$f":"'20 Year Defaults'!D208","v":0},{"$f":"'20 Year Defaults'!E208","v":0},{"$f":"'20 Year Defaults'!F208","v":0},{"$f":"'20 Year Defaults'!G208","v":0},{"$f":"'20 Year Defaults'!H208","v":0},{"$f":"'20 Year Defaults'!I208","v":0},{"$f":"'20 Year Defaults'!J208","v":0},{"$f":"'20 Year Defaults'!K208","v":0},{"$f":"'20 Year Defaults'!L208","v":0},{"$f":"'20 Year Defaults'!M208","v":0},{"$f":"'20 Year Defaults'!N208","v":0},{"$f":"'20 Year Defaults'!O208","v":0},{"$f":"'20 Year Defaults'!P208","v":0},{"$f":"'20 Year Defaults'!Q208","v":0},{"$f":"'20 Year Defaults'!R208","v":0},{"$f":"'20 Year Defaults'!S208","v":0},{"$f":"'20 Year Defaults'!T208","v":0},{"$f":"'20 Year Defaults'!U208","v":0},{"$f":"'20 Year Defaults'!V208","v":0},{"$f":"'20 Year Defaults'!W208","v":0},{"$f":"'20 Year Defaults'!X208","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC208","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A209","v":0},{"$f":"'20 Year Defaults'!B209","v":""},{"$f":"'20 Year Defaults'!C209","v":0},{"$f":"'20 Year Defaults'!D209","v":0},{"$f":"'20 Year Defaults'!E209","v":0},{"$f":"'20 Year Defaults'!F209","v":0},{"$f":"'20 Year Defaults'!G209","v":0},{"$f":"'20 Year Defaults'!H209","v":0},{"$f":"'20 Year Defaults'!I209","v":0},{"$f":"'20 Year Defaults'!J209","v":0},{"$f":"'20 Year Defaults'!K209","v":0},{"$f":"'20 Year Defaults'!L209","v":0},{"$f":"'20 Year Defaults'!M209","v":0},{"$f":"'20 Year Defaults'!N209","v":0},{"$f":"'20 Year Defaults'!O209","v":0},{"$f":"'20 Year Defaults'!P209","v":0},{"$f":"'20 Year Defaults'!Q209","v":0},{"$f":"'20 Year Defaults'!R209","v":0},{"$f":"'20 Year Defaults'!S209","v":0},{"$f":"'20 Year Defaults'!T209","v":0},{"$f":"'20 Year Defaults'!U209","v":0},{"$f":"'20 Year Defaults'!V209","v":0},{"$f":"'20 Year Defaults'!W209","v":0},{"$f":"'20 Year Defaults'!X209","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC209","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A211","v":0},{"$f":"'20 Year Defaults'!B211","v":"HVAC 2: Heating, Common Area"},{"$f":"'20 Year Defaults'!C211","v":0},{"$f":"'20 Year Defaults'!D211","v":0},{"$f":"'20 Year Defaults'!E211","v":0},{"$f":"'20 Year Defaults'!F211","v":0},{"$f":"'20 Year Defaults'!G211","v":0},{"$f":"'20 Year Defaults'!H211","v":0},{"$f":"'20 Year Defaults'!I211","v":0},{"$f":"'20 Year Defaults'!J211","v":0},{"$f":"'20 Year Defaults'!K211","v":0},{"$f":"'20 Year Defaults'!L211","v":0},{"$f":"'20 Year Defaults'!M211","v":0},{"$f":"'20 Year Defaults'!N211","v":0},{"$f":"'20 Year Defaults'!O211","v":0},{"$f":"'20 Year Defaults'!P211","v":0},{"$f":"'20 Year Defaults'!Q211","v":0},{"$f":"'20 Year Defaults'!R211","v":0},{"$f":"'20 Year Defaults'!S211","v":0},{"$f":"'20 Year Defaults'!T211","v":0},{"$f":"'20 Year Defaults'!U211","v":0},{"$f":"'20 Year Defaults'!V211","v":0},{"$f":"'20 Year Defaults'!W211","v":0},{"$f":"'20 Year Defaults'!X211","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["HVAC 2: Cooling, Common Area",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C215","v":0},{"$f":"'20 Year Defaults'!D215","v":0},{"$f":"'20 Year Defaults'!E215","v":1},{"$f":"'20 Year Defaults'!F215","v":2},{"$f":"'20 Year Defaults'!G215","v":3},{"$f":"'20 Year Defaults'!H215","v":4},{"$f":"'20 Year Defaults'!I215","v":5},{"$f":"'20 Year Defaults'!J215","v":6},{"$f":"'20 Year Defaults'!K215","v":7},{"$f":"'20 Year Defaults'!L215","v":8},{"$f":"'20 Year Defaults'!M215","v":9},{"$f":"'20 Year Defaults'!N215","v":10},{"$f":"'20 Year Defaults'!O215","v":11},{"$f":"'20 Year Defaults'!P215","v":12},{"$f":"'20 Year Defaults'!Q215","v":13},{"$f":"'20 Year Defaults'!R215","v":14},{"$f":"'20 Year Defaults'!S215","v":15},{"$f":"'20 Year Defaults'!T215","v":16},{"$f":"'20 Year Defaults'!U215","v":17},{"$f":"'20 Year Defaults'!V215","v":18},{"$f":"'20 Year Defaults'!W215","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A217","v":0},{"$f":"'20 Year Defaults'!B217","v":""},{"$f":"'20 Year Defaults'!C217","v":0},{"$f":"'20 Year Defaults'!D217","v":0},{"$f":"'20 Year Defaults'!E217","v":0},{"$f":"'20 Year Defaults'!F217","v":0},{"$f":"'20 Year Defaults'!G217","v":0},{"$f":"'20 Year Defaults'!H217","v":0},{"$f":"'20 Year Defaults'!I217","v":0},{"$f":"'20 Year Defaults'!J217","v":0},{"$f":"'20 Year Defaults'!K217","v":0},{"$f":"'20 Year Defaults'!L217","v":0},{"$f":"'20 Year Defaults'!M217","v":0},{"$f":"'20 Year Defaults'!N217","v":0},{"$f":"'20 Year Defaults'!O217","v":0},{"$f":"'20 Year Defaults'!P217","v":0},{"$f":"'20 Year Defaults'!Q217","v":0},{"$f":"'20 Year Defaults'!R217","v":0},{"$f":"'20 Year Defaults'!S217","v":0},{"$f":"'20 Year Defaults'!T217","v":0},{"$f":"'20 Year Defaults'!U217","v":0},{"$f":"'20 Year Defaults'!V217","v":0},{"$f":"'20 Year Defaults'!W217","v":0},{"$f":"'20 Year Defaults'!X217","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC217","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A218","v":0},{"$f":"'20 Year Defaults'!B218","v":""},{"$f":"'20 Year Defaults'!C218","v":0},{"$f":"'20 Year Defaults'!D218","v":0},{"$f":"'20 Year Defaults'!E218","v":0},{"$f":"'20 Year Defaults'!F218","v":0},{"$f":"'20 Year Defaults'!G218","v":0},{"$f":"'20 Year Defaults'!H218","v":0},{"$f":"'20 Year Defaults'!I218","v":0},{"$f":"'20 Year Defaults'!J218","v":0},{"$f":"'20 Year Defaults'!K218","v":0},{"$f":"'20 Year Defaults'!L218","v":0},{"$f":"'20 Year Defaults'!M218","v":0},{"$f":"'20 Year Defaults'!N218","v":0},{"$f":"'20 Year Defaults'!O218","v":0},{"$f":"'20 Year Defaults'!P218","v":0},{"$f":"'20 Year Defaults'!Q218","v":0},{"$f":"'20 Year Defaults'!R218","v":0},{"$f":"'20 Year Defaults'!S218","v":0},{"$f":"'20 Year Defaults'!T218","v":0},{"$f":"'20 Year Defaults'!U218","v":0},{"$f":"'20 Year Defaults'!V218","v":0},{"$f":"'20 Year Defaults'!W218","v":0},{"$f":"'20 Year Defaults'!X218","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC218","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A219","v":0},{"$f":"'20 Year Defaults'!B219","v":""},{"$f":"'20 Year Defaults'!C219","v":0},{"$f":"'20 Year Defaults'!D219","v":0},{"$f":"'20 Year Defaults'!E219","v":0},{"$f":"'20 Year Defaults'!F219","v":0},{"$f":"'20 Year Defaults'!G219","v":0},{"$f":"'20 Year Defaults'!H219","v":0},{"$f":"'20 Year Defaults'!I219","v":0},{"$f":"'20 Year Defaults'!J219","v":0},{"$f":"'20 Year Defaults'!K219","v":0},{"$f":"'20 Year Defaults'!L219","v":0},{"$f":"'20 Year Defaults'!M219","v":0},{"$f":"'20 Year Defaults'!N219","v":0},{"$f":"'20 Year Defaults'!O219","v":0},{"$f":"'20 Year Defaults'!P219","v":0},{"$f":"'20 Year Defaults'!Q219","v":0},{"$f":"'20 Year Defaults'!R219","v":0},{"$f":"'20 Year Defaults'!S219","v":0},{"$f":"'20 Year Defaults'!T219","v":0},{"$f":"'20 Year Defaults'!U219","v":0},{"$f":"'20 Year Defaults'!V219","v":0},{"$f":"'20 Year Defaults'!W219","v":0},{"$f":"'20 Year Defaults'!X219","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC219","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A221","v":0},{"$f":"'20 Year Defaults'!B221","v":"HVAC 2: Cooling, Common Area"},{"$f":"'20 Year Defaults'!C221","v":0},{"$f":"'20 Year Defaults'!D221","v":0},{"$f":"'20 Year Defaults'!E221","v":0},{"$f":"'20 Year Defaults'!F221","v":0},{"$f":"'20 Year Defaults'!G221","v":0},{"$f":"'20 Year Defaults'!H221","v":0},{"$f":"'20 Year Defaults'!I221","v":0},{"$f":"'20 Year Defaults'!J221","v":0},{"$f":"'20 Year Defaults'!K221","v":0},{"$f":"'20 Year Defaults'!L221","v":0},{"$f":"'20 Year Defaults'!M221","v":0},{"$f":"'20 Year Defaults'!N221","v":0},{"$f":"'20 Year Defaults'!O221","v":0},{"$f":"'20 Year Defaults'!P221","v":0},{"$f":"'20 Year Defaults'!Q221","v":0},{"$f":"'20 Year Defaults'!R221","v":0},{"$f":"'20 Year Defaults'!S221","v":0},{"$f":"'20 Year Defaults'!T221","v":0},{"$f":"'20 Year Defaults'!U221","v":0},{"$f":"'20 Year Defaults'!V221","v":0},{"$f":"'20 Year Defaults'!W221","v":0},{"$f":"'20 Year Defaults'!X221","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Domestic Hot Water Heating 1",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C225","v":0},{"$f":"'20 Year Defaults'!D225","v":0},{"$f":"'20 Year Defaults'!E225","v":1},{"$f":"'20 Year Defaults'!F225","v":2},{"$f":"'20 Year Defaults'!G225","v":3},{"$f":"'20 Year Defaults'!H225","v":4},{"$f":"'20 Year Defaults'!I225","v":5},{"$f":"'20 Year Defaults'!J225","v":6},{"$f":"'20 Year Defaults'!K225","v":7},{"$f":"'20 Year Defaults'!L225","v":8},{"$f":"'20 Year Defaults'!M225","v":9},{"$f":"'20 Year Defaults'!N225","v":10},{"$f":"'20 Year Defaults'!O225","v":11},{"$f":"'20 Year Defaults'!P225","v":12},{"$f":"'20 Year Defaults'!Q225","v":13},{"$f":"'20 Year Defaults'!R225","v":14},{"$f":"'20 Year Defaults'!S225","v":15},{"$f":"'20 Year Defaults'!T225","v":16},{"$f":"'20 Year Defaults'!U225","v":17},{"$f":"'20 Year Defaults'!V225","v":18},{"$f":"'20 Year Defaults'!W225","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A227","v":0},{"$f":"'20 Year Defaults'!B227","v":""},{"$f":"'20 Year Defaults'!C227","v":0},{"$f":"'20 Year Defaults'!D227","v":0},{"$f":"'20 Year Defaults'!E227","v":0},{"$f":"'20 Year Defaults'!F227","v":0},{"$f":"'20 Year Defaults'!G227","v":0},{"$f":"'20 Year Defaults'!H227","v":0},{"$f":"'20 Year Defaults'!I227","v":0},{"$f":"'20 Year Defaults'!J227","v":0},{"$f":"'20 Year Defaults'!K227","v":0},{"$f":"'20 Year Defaults'!L227","v":0},{"$f":"'20 Year Defaults'!M227","v":0},{"$f":"'20 Year Defaults'!N227","v":0},{"$f":"'20 Year Defaults'!O227","v":0},{"$f":"'20 Year Defaults'!P227","v":0},{"$f":"'20 Year Defaults'!Q227","v":0},{"$f":"'20 Year Defaults'!R227","v":0},{"$f":"'20 Year Defaults'!S227","v":0},{"$f":"'20 Year Defaults'!T227","v":0},{"$f":"'20 Year Defaults'!U227","v":0},{"$f":"'20 Year Defaults'!V227","v":0},{"$f":"'20 Year Defaults'!W227","v":0},{"$f":"'20 Year Defaults'!X227","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC227","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A228","v":0},{"$f":"'20 Year Defaults'!B228","v":""},{"$f":"'20 Year Defaults'!C228","v":0},{"$f":"'20 Year Defaults'!D228","v":0},{"$f":"'20 Year Defaults'!E228","v":0},{"$f":"'20 Year Defaults'!F228","v":0},{"$f":"'20 Year Defaults'!G228","v":0},{"$f":"'20 Year Defaults'!H228","v":0},{"$f":"'20 Year Defaults'!I228","v":0},{"$f":"'20 Year Defaults'!J228","v":0},{"$f":"'20 Year Defaults'!K228","v":0},{"$f":"'20 Year Defaults'!L228","v":0},{"$f":"'20 Year Defaults'!M228","v":0},{"$f":"'20 Year Defaults'!N228","v":0},{"$f":"'20 Year Defaults'!O228","v":0},{"$f":"'20 Year Defaults'!P228","v":0},{"$f":"'20 Year Defaults'!Q228","v":0},{"$f":"'20 Year Defaults'!R228","v":0},{"$f":"'20 Year Defaults'!S228","v":0},{"$f":"'20 Year Defaults'!T228","v":0},{"$f":"'20 Year Defaults'!U228","v":0},{"$f":"'20 Year Defaults'!V228","v":0},{"$f":"'20 Year Defaults'!W228","v":0},{"$f":"'20 Year Defaults'!X228","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC228","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A229","v":0},{"$f":"'20 Year Defaults'!B229","v":""},{"$f":"'20 Year Defaults'!C229","v":0},{"$f":"'20 Year Defaults'!D229","v":0},{"$f":"'20 Year Defaults'!E229","v":0},{"$f":"'20 Year Defaults'!F229","v":0},{"$f":"'20 Year Defaults'!G229","v":0},{"$f":"'20 Year Defaults'!H229","v":0},{"$f":"'20 Year Defaults'!I229","v":0},{"$f":"'20 Year Defaults'!J229","v":0},{"$f":"'20 Year Defaults'!K229","v":0},{"$f":"'20 Year Defaults'!L229","v":0},{"$f":"'20 Year Defaults'!M229","v":0},{"$f":"'20 Year Defaults'!N229","v":0},{"$f":"'20 Year Defaults'!O229","v":0},{"$f":"'20 Year Defaults'!P229","v":0},{"$f":"'20 Year Defaults'!Q229","v":0},{"$f":"'20 Year Defaults'!R229","v":0},{"$f":"'20 Year Defaults'!S229","v":0},{"$f":"'20 Year Defaults'!T229","v":0},{"$f":"'20 Year Defaults'!U229","v":0},{"$f":"'20 Year Defaults'!V229","v":0},{"$f":"'20 Year Defaults'!W229","v":0},{"$f":"'20 Year Defaults'!X229","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC229","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A231","v":0},{"$f":"'20 Year Defaults'!B231","v":"Domestic Hot Water Heating 1"},{"$f":"'20 Year Defaults'!C231","v":0},{"$f":"'20 Year Defaults'!D231","v":0},{"$f":"'20 Year Defaults'!E231","v":0},{"$f":"'20 Year Defaults'!F231","v":0},{"$f":"'20 Year Defaults'!G231","v":0},{"$f":"'20 Year Defaults'!H231","v":0},{"$f":"'20 Year Defaults'!I231","v":0},{"$f":"'20 Year Defaults'!J231","v":0},{"$f":"'20 Year Defaults'!K231","v":0},{"$f":"'20 Year Defaults'!L231","v":0},{"$f":"'20 Year Defaults'!M231","v":0},{"$f":"'20 Year Defaults'!N231","v":0},{"$f":"'20 Year Defaults'!O231","v":0},{"$f":"'20 Year Defaults'!P231","v":0},{"$f":"'20 Year Defaults'!Q231","v":0},{"$f":"'20 Year Defaults'!R231","v":0},{"$f":"'20 Year Defaults'!S231","v":0},{"$f":"'20 Year Defaults'!T231","v":0},{"$f":"'20 Year Defaults'!U231","v":0},{"$f":"'20 Year Defaults'!V231","v":0},{"$f":"'20 Year Defaults'!W231","v":0},{"$f":"'20 Year Defaults'!X231","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Domestic Hot Water Heating 2",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C235","v":0},{"$f":"'20 Year Defaults'!D235","v":0},{"$f":"'20 Year Defaults'!E235","v":1},{"$f":"'20 Year Defaults'!F235","v":2},{"$f":"'20 Year Defaults'!G235","v":3},{"$f":"'20 Year Defaults'!H235","v":4},{"$f":"'20 Year Defaults'!I235","v":5},{"$f":"'20 Year Defaults'!J235","v":6},{"$f":"'20 Year Defaults'!K235","v":7},{"$f":"'20 Year Defaults'!L235","v":8},{"$f":"'20 Year Defaults'!M235","v":9},{"$f":"'20 Year Defaults'!N235","v":10},{"$f":"'20 Year Defaults'!O235","v":11},{"$f":"'20 Year Defaults'!P235","v":12},{"$f":"'20 Year Defaults'!Q235","v":13},{"$f":"'20 Year Defaults'!R235","v":14},{"$f":"'20 Year Defaults'!S235","v":15},{"$f":"'20 Year Defaults'!T235","v":16},{"$f":"'20 Year Defaults'!U235","v":17},{"$f":"'20 Year Defaults'!V235","v":18},{"$f":"'20 Year Defaults'!W235","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A237","v":0},{"$f":"'20 Year Defaults'!B237","v":""},{"$f":"'20 Year Defaults'!C237","v":0},{"$f":"'20 Year Defaults'!D237","v":0},{"$f":"'20 Year Defaults'!E237","v":0},{"$f":"'20 Year Defaults'!F237","v":0},{"$f":"'20 Year Defaults'!G237","v":0},{"$f":"'20 Year Defaults'!H237","v":0},{"$f":"'20 Year Defaults'!I237","v":0},{"$f":"'20 Year Defaults'!J237","v":0},{"$f":"'20 Year Defaults'!K237","v":0},{"$f":"'20 Year Defaults'!L237","v":0},{"$f":"'20 Year Defaults'!M237","v":0},{"$f":"'20 Year Defaults'!N237","v":0},{"$f":"'20 Year Defaults'!O237","v":0},{"$f":"'20 Year Defaults'!P237","v":0},{"$f":"'20 Year Defaults'!Q237","v":0},{"$f":"'20 Year Defaults'!R237","v":0},{"$f":"'20 Year Defaults'!S237","v":0},{"$f":"'20 Year Defaults'!T237","v":0},{"$f":"'20 Year Defaults'!U237","v":0},{"$f":"'20 Year Defaults'!V237","v":0},{"$f":"'20 Year Defaults'!W237","v":0},{"$f":"'20 Year Defaults'!X237","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC237","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A238","v":0},{"$f":"'20 Year Defaults'!B238","v":""},{"$f":"'20 Year Defaults'!C238","v":0},{"$f":"'20 Year Defaults'!D238","v":0},{"$f":"'20 Year Defaults'!E238","v":0},{"$f":"'20 Year Defaults'!F238","v":0},{"$f":"'20 Year Defaults'!G238","v":0},{"$f":"'20 Year Defaults'!H238","v":0},{"$f":"'20 Year Defaults'!I238","v":0},{"$f":"'20 Year Defaults'!J238","v":0},{"$f":"'20 Year Defaults'!K238","v":0},{"$f":"'20 Year Defaults'!L238","v":0},{"$f":"'20 Year Defaults'!M238","v":0},{"$f":"'20 Year Defaults'!N238","v":0},{"$f":"'20 Year Defaults'!O238","v":0},{"$f":"'20 Year Defaults'!P238","v":0},{"$f":"'20 Year Defaults'!Q238","v":0},{"$f":"'20 Year Defaults'!R238","v":0},{"$f":"'20 Year Defaults'!S238","v":0},{"$f":"'20 Year Defaults'!T238","v":0},{"$f":"'20 Year Defaults'!U238","v":0},{"$f":"'20 Year Defaults'!V238","v":0},{"$f":"'20 Year Defaults'!W238","v":0},{"$f":"'20 Year Defaults'!X238","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC238","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A239","v":0},{"$f":"'20 Year Defaults'!B239","v":""},{"$f":"'20 Year Defaults'!C239","v":0},{"$f":"'20 Year Defaults'!D239","v":0},{"$f":"'20 Year Defaults'!E239","v":0},{"$f":"'20 Year Defaults'!F239","v":0},{"$f":"'20 Year Defaults'!G239","v":0},{"$f":"'20 Year Defaults'!H239","v":0},{"$f":"'20 Year Defaults'!I239","v":0},{"$f":"'20 Year Defaults'!J239","v":0},{"$f":"'20 Year Defaults'!K239","v":0},{"$f":"'20 Year Defaults'!L239","v":0},{"$f":"'20 Year Defaults'!M239","v":0},{"$f":"'20 Year Defaults'!N239","v":0},{"$f":"'20 Year Defaults'!O239","v":0},{"$f":"'20 Year Defaults'!P239","v":0},{"$f":"'20 Year Defaults'!Q239","v":0},{"$f":"'20 Year Defaults'!R239","v":0},{"$f":"'20 Year Defaults'!S239","v":0},{"$f":"'20 Year Defaults'!T239","v":0},{"$f":"'20 Year Defaults'!U239","v":0},{"$f":"'20 Year Defaults'!V239","v":0},{"$f":"'20 Year Defaults'!W239","v":0},{"$f":"'20 Year Defaults'!X239","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC239","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A241","v":0},{"$f":"'20 Year Defaults'!B241","v":"Domestic Hot Water Heating 2"},{"$f":"'20 Year Defaults'!C241","v":0},{"$f":"'20 Year Defaults'!D241","v":0},{"$f":"'20 Year Defaults'!E241","v":0},{"$f":"'20 Year Defaults'!F241","v":0},{"$f":"'20 Year Defaults'!G241","v":0},{"$f":"'20 Year Defaults'!H241","v":0},{"$f":"'20 Year Defaults'!I241","v":0},{"$f":"'20 Year Defaults'!J241","v":0},{"$f":"'20 Year Defaults'!K241","v":0},{"$f":"'20 Year Defaults'!L241","v":0},{"$f":"'20 Year Defaults'!M241","v":0},{"$f":"'20 Year Defaults'!N241","v":0},{"$f":"'20 Year Defaults'!O241","v":0},{"$f":"'20 Year Defaults'!P241","v":0},{"$f":"'20 Year Defaults'!Q241","v":0},{"$f":"'20 Year Defaults'!R241","v":0},{"$f":"'20 Year Defaults'!S241","v":0},{"$f":"'20 Year Defaults'!T241","v":0},{"$f":"'20 Year Defaults'!U241","v":0},{"$f":"'20 Year Defaults'!V241","v":0},{"$f":"'20 Year Defaults'!W241","v":0},{"$f":"'20 Year Defaults'!X241","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Domestic Hot Water Heating 3",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C245","v":0},{"$f":"'20 Year Defaults'!D245","v":0},{"$f":"'20 Year Defaults'!E245","v":1},{"$f":"'20 Year Defaults'!F245","v":2},{"$f":"'20 Year Defaults'!G245","v":3},{"$f":"'20 Year Defaults'!H245","v":4},{"$f":"'20 Year Defaults'!I245","v":5},{"$f":"'20 Year Defaults'!J245","v":6},{"$f":"'20 Year Defaults'!K245","v":7},{"$f":"'20 Year Defaults'!L245","v":8},{"$f":"'20 Year Defaults'!M245","v":9},{"$f":"'20 Year Defaults'!N245","v":10},{"$f":"'20 Year Defaults'!O245","v":11},{"$f":"'20 Year Defaults'!P245","v":12},{"$f":"'20 Year Defaults'!Q245","v":13},{"$f":"'20 Year Defaults'!R245","v":14},{"$f":"'20 Year Defaults'!S245","v":15},{"$f":"'20 Year Defaults'!T245","v":16},{"$f":"'20 Year Defaults'!U245","v":17},{"$f":"'20 Year Defaults'!V245","v":18},{"$f":"'20 Year Defaults'!W245","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A247","v":0},{"$f":"'20 Year Defaults'!B247","v":""},{"$f":"'20 Year Defaults'!C247","v":0},{"$f":"'20 Year Defaults'!D247","v":0},{"$f":"'20 Year Defaults'!E247","v":0},{"$f":"'20 Year Defaults'!F247","v":0},{"$f":"'20 Year Defaults'!G247","v":0},{"$f":"'20 Year Defaults'!H247","v":0},{"$f":"'20 Year Defaults'!I247","v":0},{"$f":"'20 Year Defaults'!J247","v":0},{"$f":"'20 Year Defaults'!K247","v":0},{"$f":"'20 Year Defaults'!L247","v":0},{"$f":"'20 Year Defaults'!M247","v":0},{"$f":"'20 Year Defaults'!N247","v":0},{"$f":"'20 Year Defaults'!O247","v":0},{"$f":"'20 Year Defaults'!P247","v":0},{"$f":"'20 Year Defaults'!Q247","v":0},{"$f":"'20 Year Defaults'!R247","v":0},{"$f":"'20 Year Defaults'!S247","v":0},{"$f":"'20 Year Defaults'!T247","v":0},{"$f":"'20 Year Defaults'!U247","v":0},{"$f":"'20 Year Defaults'!V247","v":0},{"$f":"'20 Year Defaults'!W247","v":0},{"$f":"'20 Year Defaults'!X247","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC247","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A248","v":0},{"$f":"'20 Year Defaults'!B248","v":""},{"$f":"'20 Year Defaults'!C248","v":0},{"$f":"'20 Year Defaults'!D248","v":0},{"$f":"'20 Year Defaults'!E248","v":0},{"$f":"'20 Year Defaults'!F248","v":0},{"$f":"'20 Year Defaults'!G248","v":0},{"$f":"'20 Year Defaults'!H248","v":0},{"$f":"'20 Year Defaults'!I248","v":0},{"$f":"'20 Year Defaults'!J248","v":0},{"$f":"'20 Year Defaults'!K248","v":0},{"$f":"'20 Year Defaults'!L248","v":0},{"$f":"'20 Year Defaults'!M248","v":0},{"$f":"'20 Year Defaults'!N248","v":0},{"$f":"'20 Year Defaults'!O248","v":0},{"$f":"'20 Year Defaults'!P248","v":0},{"$f":"'20 Year Defaults'!Q248","v":0},{"$f":"'20 Year Defaults'!R248","v":0},{"$f":"'20 Year Defaults'!S248","v":0},{"$f":"'20 Year Defaults'!T248","v":0},{"$f":"'20 Year Defaults'!U248","v":0},{"$f":"'20 Year Defaults'!V248","v":0},{"$f":"'20 Year Defaults'!W248","v":0},{"$f":"'20 Year Defaults'!X248","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC248","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A249","v":0},{"$f":"'20 Year Defaults'!B249","v":""},{"$f":"'20 Year Defaults'!C249","v":0},{"$f":"'20 Year Defaults'!D249","v":0},{"$f":"'20 Year Defaults'!E249","v":0},{"$f":"'20 Year Defaults'!F249","v":0},{"$f":"'20 Year Defaults'!G249","v":0},{"$f":"'20 Year Defaults'!H249","v":0},{"$f":"'20 Year Defaults'!I249","v":0},{"$f":"'20 Year Defaults'!J249","v":0},{"$f":"'20 Year Defaults'!K249","v":0},{"$f":"'20 Year Defaults'!L249","v":0},{"$f":"'20 Year Defaults'!M249","v":0},{"$f":"'20 Year Defaults'!N249","v":0},{"$f":"'20 Year Defaults'!O249","v":0},{"$f":"'20 Year Defaults'!P249","v":0},{"$f":"'20 Year Defaults'!Q249","v":0},{"$f":"'20 Year Defaults'!R249","v":0},{"$f":"'20 Year Defaults'!S249","v":0},{"$f":"'20 Year Defaults'!T249","v":0},{"$f":"'20 Year Defaults'!U249","v":0},{"$f":"'20 Year Defaults'!V249","v":0},{"$f":"'20 Year Defaults'!W249","v":0},{"$f":"'20 Year Defaults'!X249","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC249","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A251","v":0},{"$f":"'20 Year Defaults'!B251","v":"Domestic Hot Water Heating 3"},{"$f":"'20 Year Defaults'!C251","v":0},{"$f":"'20 Year Defaults'!D251","v":0},{"$f":"'20 Year Defaults'!E251","v":0},{"$f":"'20 Year Defaults'!F251","v":0},{"$f":"'20 Year Defaults'!G251","v":0},{"$f":"'20 Year Defaults'!H251","v":0},{"$f":"'20 Year Defaults'!I251","v":0},{"$f":"'20 Year Defaults'!J251","v":0},{"$f":"'20 Year Defaults'!K251","v":0},{"$f":"'20 Year Defaults'!L251","v":0},{"$f":"'20 Year Defaults'!M251","v":0},{"$f":"'20 Year Defaults'!N251","v":0},{"$f":"'20 Year Defaults'!O251","v":0},{"$f":"'20 Year Defaults'!P251","v":0},{"$f":"'20 Year Defaults'!Q251","v":0},{"$f":"'20 Year Defaults'!R251","v":0},{"$f":"'20 Year Defaults'!S251","v":0},{"$f":"'20 Year Defaults'!T251","v":0},{"$f":"'20 Year Defaults'!U251","v":0},{"$f":"'20 Year Defaults'!V251","v":0},{"$f":"'20 Year Defaults'!W251","v":0},{"$f":"'20 Year Defaults'!X251","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Common Area Hot Water",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C255","v":0},{"$f":"'20 Year Defaults'!D255","v":0},{"$f":"'20 Year Defaults'!E255","v":1},{"$f":"'20 Year Defaults'!F255","v":2},{"$f":"'20 Year Defaults'!G255","v":3},{"$f":"'20 Year Defaults'!H255","v":4},{"$f":"'20 Year Defaults'!I255","v":5},{"$f":"'20 Year Defaults'!J255","v":6},{"$f":"'20 Year Defaults'!K255","v":7},{"$f":"'20 Year Defaults'!L255","v":8},{"$f":"'20 Year Defaults'!M255","v":9},{"$f":"'20 Year Defaults'!N255","v":10},{"$f":"'20 Year Defaults'!O255","v":11},{"$f":"'20 Year Defaults'!P255","v":12},{"$f":"'20 Year Defaults'!Q255","v":13},{"$f":"'20 Year Defaults'!R255","v":14},{"$f":"'20 Year Defaults'!S255","v":15},{"$f":"'20 Year Defaults'!T255","v":16},{"$f":"'20 Year Defaults'!U255","v":17},{"$f":"'20 Year Defaults'!V255","v":18},{"$f":"'20 Year Defaults'!W255","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A257","v":0},{"$f":"'20 Year Defaults'!B257","v":""},{"$f":"'20 Year Defaults'!C257","v":0},{"$f":"'20 Year Defaults'!D257","v":0},{"$f":"'20 Year Defaults'!E257","v":0},{"$f":"'20 Year Defaults'!F257","v":0},{"$f":"'20 Year Defaults'!G257","v":0},{"$f":"'20 Year Defaults'!H257","v":0},{"$f":"'20 Year Defaults'!I257","v":0},{"$f":"'20 Year Defaults'!J257","v":0},{"$f":"'20 Year Defaults'!K257","v":0},{"$f":"'20 Year Defaults'!L257","v":0},{"$f":"'20 Year Defaults'!M257","v":0},{"$f":"'20 Year Defaults'!N257","v":0},{"$f":"'20 Year Defaults'!O257","v":0},{"$f":"'20 Year Defaults'!P257","v":0},{"$f":"'20 Year Defaults'!Q257","v":0},{"$f":"'20 Year Defaults'!R257","v":0},{"$f":"'20 Year Defaults'!S257","v":0},{"$f":"'20 Year Defaults'!T257","v":0},{"$f":"'20 Year Defaults'!U257","v":0},{"$f":"'20 Year Defaults'!V257","v":0},{"$f":"'20 Year Defaults'!W257","v":0},{"$f":"'20 Year Defaults'!X257","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC257","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A258","v":0},{"$f":"'20 Year Defaults'!B258","v":""},{"$f":"'20 Year Defaults'!C258","v":0},{"$f":"'20 Year Defaults'!D258","v":0},{"$f":"'20 Year Defaults'!E258","v":0},{"$f":"'20 Year Defaults'!F258","v":0},{"$f":"'20 Year Defaults'!G258","v":0},{"$f":"'20 Year Defaults'!H258","v":0},{"$f":"'20 Year Defaults'!I258","v":0},{"$f":"'20 Year Defaults'!J258","v":0},{"$f":"'20 Year Defaults'!K258","v":0},{"$f":"'20 Year Defaults'!L258","v":0},{"$f":"'20 Year Defaults'!M258","v":0},{"$f":"'20 Year Defaults'!N258","v":0},{"$f":"'20 Year Defaults'!O258","v":0},{"$f":"'20 Year Defaults'!P258","v":0},{"$f":"'20 Year Defaults'!Q258","v":0},{"$f":"'20 Year Defaults'!R258","v":0},{"$f":"'20 Year Defaults'!S258","v":0},{"$f":"'20 Year Defaults'!T258","v":0},{"$f":"'20 Year Defaults'!U258","v":0},{"$f":"'20 Year Defaults'!V258","v":0},{"$f":"'20 Year Defaults'!W258","v":0},{"$f":"'20 Year Defaults'!X258","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC258","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A259","v":0},{"$f":"'20 Year Defaults'!B259","v":""},{"$f":"'20 Year Defaults'!C259","v":0},{"$f":"'20 Year Defaults'!D259","v":0},{"$f":"'20 Year Defaults'!E259","v":0},{"$f":"'20 Year Defaults'!F259","v":0},{"$f":"'20 Year Defaults'!G259","v":0},{"$f":"'20 Year Defaults'!H259","v":0},{"$f":"'20 Year Defaults'!I259","v":0},{"$f":"'20 Year Defaults'!J259","v":0},{"$f":"'20 Year Defaults'!K259","v":0},{"$f":"'20 Year Defaults'!L259","v":0},{"$f":"'20 Year Defaults'!M259","v":0},{"$f":"'20 Year Defaults'!N259","v":0},{"$f":"'20 Year Defaults'!O259","v":0},{"$f":"'20 Year Defaults'!P259","v":0},{"$f":"'20 Year Defaults'!Q259","v":0},{"$f":"'20 Year Defaults'!R259","v":0},{"$f":"'20 Year Defaults'!S259","v":0},{"$f":"'20 Year Defaults'!T259","v":0},{"$f":"'20 Year Defaults'!U259","v":0},{"$f":"'20 Year Defaults'!V259","v":0},{"$f":"'20 Year Defaults'!W259","v":0},{"$f":"'20 Year Defaults'!X259","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC259","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A261","v":0},{"$f":"'20 Year Defaults'!B261","v":"Common Area Hot Water"},{"$f":"'20 Year Defaults'!C261","v":0},{"$f":"'20 Year Defaults'!D261","v":0},{"$f":"'20 Year Defaults'!E261","v":0},{"$f":"'20 Year Defaults'!F261","v":0},{"$f":"'20 Year Defaults'!G261","v":0},{"$f":"'20 Year Defaults'!H261","v":0},{"$f":"'20 Year Defaults'!I261","v":0},{"$f":"'20 Year Defaults'!J261","v":0},{"$f":"'20 Year Defaults'!K261","v":0},{"$f":"'20 Year Defaults'!L261","v":0},{"$f":"'20 Year Defaults'!M261","v":0},{"$f":"'20 Year Defaults'!N261","v":0},{"$f":"'20 Year Defaults'!O261","v":0},{"$f":"'20 Year Defaults'!P261","v":0},{"$f":"'20 Year Defaults'!Q261","v":0},{"$f":"'20 Year Defaults'!R261","v":0},{"$f":"'20 Year Defaults'!S261","v":0},{"$f":"'20 Year Defaults'!T261","v":0},{"$f":"'20 Year Defaults'!U261","v":0},{"$f":"'20 Year Defaults'!V261","v":0},{"$f":"'20 Year Defaults'!W261","v":0},{"$f":"'20 Year Defaults'!X261","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Insulation",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C265","v":0},{"$f":"'20 Year Defaults'!D265","v":0},{"$f":"'20 Year Defaults'!E265","v":1},{"$f":"'20 Year Defaults'!F265","v":2},{"$f":"'20 Year Defaults'!G265","v":3},{"$f":"'20 Year Defaults'!H265","v":4},{"$f":"'20 Year Defaults'!I265","v":5},{"$f":"'20 Year Defaults'!J265","v":6},{"$f":"'20 Year Defaults'!K265","v":7},{"$f":"'20 Year Defaults'!L265","v":8},{"$f":"'20 Year Defaults'!M265","v":9},{"$f":"'20 Year Defaults'!N265","v":10},{"$f":"'20 Year Defaults'!O265","v":11},{"$f":"'20 Year Defaults'!P265","v":12},{"$f":"'20 Year Defaults'!Q265","v":13},{"$f":"'20 Year Defaults'!R265","v":14},{"$f":"'20 Year Defaults'!S265","v":15},{"$f":"'20 Year Defaults'!T265","v":16},{"$f":"'20 Year Defaults'!U265","v":17},{"$f":"'20 Year Defaults'!V265","v":18},{"$f":"'20 Year Defaults'!W265","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A267","v":0},{"$f":"'20 Year Defaults'!B267","v":""},{"$f":"'20 Year Defaults'!C267","v":0},{"$f":"'20 Year Defaults'!D267","v":0},{"$f":"'20 Year Defaults'!E267","v":0},{"$f":"'20 Year Defaults'!F267","v":0},{"$f":"'20 Year Defaults'!G267","v":0},{"$f":"'20 Year Defaults'!H267","v":0},{"$f":"'20 Year Defaults'!I267","v":0},{"$f":"'20 Year Defaults'!J267","v":0},{"$f":"'20 Year Defaults'!K267","v":0},{"$f":"'20 Year Defaults'!L267","v":0},{"$f":"'20 Year Defaults'!M267","v":0},{"$f":"'20 Year Defaults'!N267","v":0},{"$f":"'20 Year Defaults'!O267","v":0},{"$f":"'20 Year Defaults'!P267","v":0},{"$f":"'20 Year Defaults'!Q267","v":0},{"$f":"'20 Year Defaults'!R267","v":0},{"$f":"'20 Year Defaults'!S267","v":0},{"$f":"'20 Year Defaults'!T267","v":0},{"$f":"'20 Year Defaults'!U267","v":0},{"$f":"'20 Year Defaults'!V267","v":0},{"$f":"'20 Year Defaults'!W267","v":0},{"$f":"'20 Year Defaults'!X267","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC267","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A268","v":0},{"$f":"'20 Year Defaults'!B268","v":""},{"$f":"'20 Year Defaults'!C268","v":0},{"$f":"'20 Year Defaults'!D268","v":0},{"$f":"'20 Year Defaults'!E268","v":0},{"$f":"'20 Year Defaults'!F268","v":0},{"$f":"'20 Year Defaults'!G268","v":0},{"$f":"'20 Year Defaults'!H268","v":0},{"$f":"'20 Year Defaults'!I268","v":0},{"$f":"'20 Year Defaults'!J268","v":0},{"$f":"'20 Year Defaults'!K268","v":0},{"$f":"'20 Year Defaults'!L268","v":0},{"$f":"'20 Year Defaults'!M268","v":0},{"$f":"'20 Year Defaults'!N268","v":0},{"$f":"'20 Year Defaults'!O268","v":0},{"$f":"'20 Year Defaults'!P268","v":0},{"$f":"'20 Year Defaults'!Q268","v":0},{"$f":"'20 Year Defaults'!R268","v":0},{"$f":"'20 Year Defaults'!S268","v":0},{"$f":"'20 Year Defaults'!T268","v":0},{"$f":"'20 Year Defaults'!U268","v":0},{"$f":"'20 Year Defaults'!V268","v":0},{"$f":"'20 Year Defaults'!W268","v":0},{"$f":"'20 Year Defaults'!X268","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC268","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A269","v":0},{"$f":"'20 Year Defaults'!B269","v":""},{"$f":"'20 Year Defaults'!C269","v":0},{"$f":"'20 Year Defaults'!D269","v":0},{"$f":"'20 Year Defaults'!E269","v":0},{"$f":"'20 Year Defaults'!F269","v":0},{"$f":"'20 Year Defaults'!G269","v":0},{"$f":"'20 Year Defaults'!H269","v":0},{"$f":"'20 Year Defaults'!I269","v":0},{"$f":"'20 Year Defaults'!J269","v":0},{"$f":"'20 Year Defaults'!K269","v":0},{"$f":"'20 Year Defaults'!L269","v":0},{"$f":"'20 Year Defaults'!M269","v":0},{"$f":"'20 Year Defaults'!N269","v":0},{"$f":"'20 Year Defaults'!O269","v":0},{"$f":"'20 Year Defaults'!P269","v":0},{"$f":"'20 Year Defaults'!Q269","v":0},{"$f":"'20 Year Defaults'!R269","v":0},{"$f":"'20 Year Defaults'!S269","v":0},{"$f":"'20 Year Defaults'!T269","v":0},{"$f":"'20 Year Defaults'!U269","v":0},{"$f":"'20 Year Defaults'!V269","v":0},{"$f":"'20 Year Defaults'!W269","v":0},{"$f":"'20 Year Defaults'!X269","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC269","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A271","v":0},{"$f":"'20 Year Defaults'!B271","v":"Insulation"},{"$f":"'20 Year Defaults'!C271","v":0},{"$f":"'20 Year Defaults'!D271","v":0},{"$f":"'20 Year Defaults'!E271","v":0},{"$f":"'20 Year Defaults'!F271","v":0},{"$f":"'20 Year Defaults'!G271","v":0},{"$f":"'20 Year Defaults'!H271","v":0},{"$f":"'20 Year Defaults'!I271","v":0},{"$f":"'20 Year Defaults'!J271","v":0},{"$f":"'20 Year Defaults'!K271","v":0},{"$f":"'20 Year Defaults'!L271","v":0},{"$f":"'20 Year Defaults'!M271","v":0},{"$f":"'20 Year Defaults'!N271","v":0},{"$f":"'20 Year Defaults'!O271","v":0},{"$f":"'20 Year Defaults'!P271","v":0},{"$f":"'20 Year Defaults'!Q271","v":0},{"$f":"'20 Year Defaults'!R271","v":0},{"$f":"'20 Year Defaults'!S271","v":0},{"$f":"'20 Year Defaults'!T271","v":0},{"$f":"'20 Year Defaults'!U271","v":0},{"$f":"'20 Year Defaults'!V271","v":0},{"$f":"'20 Year Defaults'!W271","v":0},{"$f":"'20 Year Defaults'!X271","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Interior Carpet",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C275","v":0},{"$f":"'20 Year Defaults'!D275","v":0},{"$f":"'20 Year Defaults'!E275","v":1},{"$f":"'20 Year Defaults'!F275","v":2},{"$f":"'20 Year Defaults'!G275","v":3},{"$f":"'20 Year Defaults'!H275","v":4},{"$f":"'20 Year Defaults'!I275","v":5},{"$f":"'20 Year Defaults'!J275","v":6},{"$f":"'20 Year Defaults'!K275","v":7},{"$f":"'20 Year Defaults'!L275","v":8},{"$f":"'20 Year Defaults'!M275","v":9},{"$f":"'20 Year Defaults'!N275","v":10},{"$f":"'20 Year Defaults'!O275","v":11},{"$f":"'20 Year Defaults'!P275","v":12},{"$f":"'20 Year Defaults'!Q275","v":13},{"$f":"'20 Year Defaults'!R275","v":14},{"$f":"'20 Year Defaults'!S275","v":15},{"$f":"'20 Year Defaults'!T275","v":16},{"$f":"'20 Year Defaults'!U275","v":17},{"$f":"'20 Year Defaults'!V275","v":18},{"$f":"'20 Year Defaults'!W275","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A277","v":0},{"$f":"'20 Year Defaults'!B277","v":""},{"$f":"'20 Year Defaults'!C277","v":0},{"$f":"'20 Year Defaults'!D277","v":0},{"$f":"'20 Year Defaults'!E277","v":0},{"$f":"'20 Year Defaults'!F277","v":0},{"$f":"'20 Year Defaults'!G277","v":0},{"$f":"'20 Year Defaults'!H277","v":0},{"$f":"'20 Year Defaults'!I277","v":0},{"$f":"'20 Year Defaults'!J277","v":0},{"$f":"'20 Year Defaults'!K277","v":0},{"$f":"'20 Year Defaults'!L277","v":0},{"$f":"'20 Year Defaults'!M277","v":0},{"$f":"'20 Year Defaults'!N277","v":0},{"$f":"'20 Year Defaults'!O277","v":0},{"$f":"'20 Year Defaults'!P277","v":0},{"$f":"'20 Year Defaults'!Q277","v":0},{"$f":"'20 Year Defaults'!R277","v":0},{"$f":"'20 Year Defaults'!S277","v":0},{"$f":"'20 Year Defaults'!T277","v":0},{"$f":"'20 Year Defaults'!U277","v":0},{"$f":"'20 Year Defaults'!V277","v":0},{"$f":"'20 Year Defaults'!W277","v":0},{"$f":"'20 Year Defaults'!X277","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC277","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A278","v":0},{"$f":"'20 Year Defaults'!B278","v":""},{"$f":"'20 Year Defaults'!C278","v":0},{"$f":"'20 Year Defaults'!D278","v":0},{"$f":"'20 Year Defaults'!E278","v":0},{"$f":"'20 Year Defaults'!F278","v":0},{"$f":"'20 Year Defaults'!G278","v":0},{"$f":"'20 Year Defaults'!H278","v":0},{"$f":"'20 Year Defaults'!I278","v":0},{"$f":"'20 Year Defaults'!J278","v":0},{"$f":"'20 Year Defaults'!K278","v":0},{"$f":"'20 Year Defaults'!L278","v":0},{"$f":"'20 Year Defaults'!M278","v":0},{"$f":"'20 Year Defaults'!N278","v":0},{"$f":"'20 Year Defaults'!O278","v":0},{"$f":"'20 Year Defaults'!P278","v":0},{"$f":"'20 Year Defaults'!Q278","v":0},{"$f":"'20 Year Defaults'!R278","v":0},{"$f":"'20 Year Defaults'!S278","v":0},{"$f":"'20 Year Defaults'!T278","v":0},{"$f":"'20 Year Defaults'!U278","v":0},{"$f":"'20 Year Defaults'!V278","v":0},{"$f":"'20 Year Defaults'!W278","v":0},{"$f":"'20 Year Defaults'!X278","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC278","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A279","v":0},{"$f":"'20 Year Defaults'!B279","v":""},{"$f":"'20 Year Defaults'!C279","v":0},{"$f":"'20 Year Defaults'!D279","v":0},{"$f":"'20 Year Defaults'!E279","v":0},{"$f":"'20 Year Defaults'!F279","v":0},{"$f":"'20 Year Defaults'!G279","v":0},{"$f":"'20 Year Defaults'!H279","v":0},{"$f":"'20 Year Defaults'!I279","v":0},{"$f":"'20 Year Defaults'!J279","v":0},{"$f":"'20 Year Defaults'!K279","v":0},{"$f":"'20 Year Defaults'!L279","v":0},{"$f":"'20 Year Defaults'!M279","v":0},{"$f":"'20 Year Defaults'!N279","v":0},{"$f":"'20 Year Defaults'!O279","v":0},{"$f":"'20 Year Defaults'!P279","v":0},{"$f":"'20 Year Defaults'!Q279","v":0},{"$f":"'20 Year Defaults'!R279","v":0},{"$f":"'20 Year Defaults'!S279","v":0},{"$f":"'20 Year Defaults'!T279","v":0},{"$f":"'20 Year Defaults'!U279","v":0},{"$f":"'20 Year Defaults'!V279","v":0},{"$f":"'20 Year Defaults'!W279","v":0},{"$f":"'20 Year Defaults'!X279","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC279","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A281","v":0},{"$f":"'20 Year Defaults'!B281","v":"Interior Carpet"},{"$f":"'20 Year Defaults'!C281","v":0},{"$f":"'20 Year Defaults'!D281","v":0},{"$f":"'20 Year Defaults'!E281","v":0},{"$f":"'20 Year Defaults'!F281","v":0},{"$f":"'20 Year Defaults'!G281","v":0},{"$f":"'20 Year Defaults'!H281","v":0},{"$f":"'20 Year Defaults'!I281","v":0},{"$f":"'20 Year Defaults'!J281","v":0},{"$f":"'20 Year Defaults'!K281","v":0},{"$f":"'20 Year Defaults'!L281","v":0},{"$f":"'20 Year Defaults'!M281","v":0},{"$f":"'20 Year Defaults'!N281","v":0},{"$f":"'20 Year Defaults'!O281","v":0},{"$f":"'20 Year Defaults'!P281","v":0},{"$f":"'20 Year Defaults'!Q281","v":0},{"$f":"'20 Year Defaults'!R281","v":0},{"$f":"'20 Year Defaults'!S281","v":0},{"$f":"'20 Year Defaults'!T281","v":0},{"$f":"'20 Year Defaults'!U281","v":0},{"$f":"'20 Year Defaults'!V281","v":0},{"$f":"'20 Year Defaults'!W281","v":0},{"$f":"'20 Year Defaults'!X281","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Other Interior Floor Coverings",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C285","v":0},{"$f":"'20 Year Defaults'!D285","v":0},{"$f":"'20 Year Defaults'!E285","v":1},{"$f":"'20 Year Defaults'!F285","v":2},{"$f":"'20 Year Defaults'!G285","v":3},{"$f":"'20 Year Defaults'!H285","v":4},{"$f":"'20 Year Defaults'!I285","v":5},{"$f":"'20 Year Defaults'!J285","v":6},{"$f":"'20 Year Defaults'!K285","v":7},{"$f":"'20 Year Defaults'!L285","v":8},{"$f":"'20 Year Defaults'!M285","v":9},{"$f":"'20 Year Defaults'!N285","v":10},{"$f":"'20 Year Defaults'!O285","v":11},{"$f":"'20 Year Defaults'!P285","v":12},{"$f":"'20 Year Defaults'!Q285","v":13},{"$f":"'20 Year Defaults'!R285","v":14},{"$f":"'20 Year Defaults'!S285","v":15},{"$f":"'20 Year Defaults'!T285","v":16},{"$f":"'20 Year Defaults'!U285","v":17},{"$f":"'20 Year Defaults'!V285","v":18},{"$f":"'20 Year Defaults'!W285","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A287","v":0},{"$f":"'20 Year Defaults'!B287","v":""},{"$f":"'20 Year Defaults'!C287","v":0},{"$f":"'20 Year Defaults'!D287","v":0},{"$f":"'20 Year Defaults'!E287","v":0},{"$f":"'20 Year Defaults'!F287","v":0},{"$f":"'20 Year Defaults'!G287","v":0},{"$f":"'20 Year Defaults'!H287","v":0},{"$f":"'20 Year Defaults'!I287","v":0},{"$f":"'20 Year Defaults'!J287","v":0},{"$f":"'20 Year Defaults'!K287","v":0},{"$f":"'20 Year Defaults'!L287","v":0},{"$f":"'20 Year Defaults'!M287","v":0},{"$f":"'20 Year Defaults'!N287","v":0},{"$f":"'20 Year Defaults'!O287","v":0},{"$f":"'20 Year Defaults'!P287","v":0},{"$f":"'20 Year Defaults'!Q287","v":0},{"$f":"'20 Year Defaults'!R287","v":0},{"$f":"'20 Year Defaults'!S287","v":0},{"$f":"'20 Year Defaults'!T287","v":0},{"$f":"'20 Year Defaults'!U287","v":0},{"$f":"'20 Year Defaults'!V287","v":0},{"$f":"'20 Year Defaults'!W287","v":0},{"$f":"'20 Year Defaults'!X287","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC287","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A288","v":0},{"$f":"'20 Year Defaults'!B288","v":""},{"$f":"'20 Year Defaults'!C288","v":0},{"$f":"'20 Year Defaults'!D288","v":0},{"$f":"'20 Year Defaults'!E288","v":0},{"$f":"'20 Year Defaults'!F288","v":0},{"$f":"'20 Year Defaults'!G288","v":0},{"$f":"'20 Year Defaults'!H288","v":0},{"$f":"'20 Year Defaults'!I288","v":0},{"$f":"'20 Year Defaults'!J288","v":0},{"$f":"'20 Year Defaults'!K288","v":0},{"$f":"'20 Year Defaults'!L288","v":0},{"$f":"'20 Year Defaults'!M288","v":0},{"$f":"'20 Year Defaults'!N288","v":0},{"$f":"'20 Year Defaults'!O288","v":0},{"$f":"'20 Year Defaults'!P288","v":0},{"$f":"'20 Year Defaults'!Q288","v":0},{"$f":"'20 Year Defaults'!R288","v":0},{"$f":"'20 Year Defaults'!S288","v":0},{"$f":"'20 Year Defaults'!T288","v":0},{"$f":"'20 Year Defaults'!U288","v":0},{"$f":"'20 Year Defaults'!V288","v":0},{"$f":"'20 Year Defaults'!W288","v":0},{"$f":"'20 Year Defaults'!X288","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC288","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A289","v":0},{"$f":"'20 Year Defaults'!B289","v":""},{"$f":"'20 Year Defaults'!C289","v":0},{"$f":"'20 Year Defaults'!D289","v":0},{"$f":"'20 Year Defaults'!E289","v":0},{"$f":"'20 Year Defaults'!F289","v":0},{"$f":"'20 Year Defaults'!G289","v":0},{"$f":"'20 Year Defaults'!H289","v":0},{"$f":"'20 Year Defaults'!I289","v":0},{"$f":"'20 Year Defaults'!J289","v":0},{"$f":"'20 Year Defaults'!K289","v":0},{"$f":"'20 Year Defaults'!L289","v":0},{"$f":"'20 Year Defaults'!M289","v":0},{"$f":"'20 Year Defaults'!N289","v":0},{"$f":"'20 Year Defaults'!O289","v":0},{"$f":"'20 Year Defaults'!P289","v":0},{"$f":"'20 Year Defaults'!Q289","v":0},{"$f":"'20 Year Defaults'!R289","v":0},{"$f":"'20 Year Defaults'!S289","v":0},{"$f":"'20 Year Defaults'!T289","v":0},{"$f":"'20 Year Defaults'!U289","v":0},{"$f":"'20 Year Defaults'!V289","v":0},{"$f":"'20 Year Defaults'!W289","v":0},{"$f":"'20 Year Defaults'!X289","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC289","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A291","v":0},{"$f":"'20 Year Defaults'!B291","v":"Other Interior Floor Coverings"},{"$f":"'20 Year Defaults'!C291","v":0},{"$f":"'20 Year Defaults'!D291","v":0},{"$f":"'20 Year Defaults'!E291","v":0},{"$f":"'20 Year Defaults'!F291","v":0},{"$f":"'20 Year Defaults'!G291","v":0},{"$f":"'20 Year Defaults'!H291","v":0},{"$f":"'20 Year Defaults'!I291","v":0},{"$f":"'20 Year Defaults'!J291","v":0},{"$f":"'20 Year Defaults'!K291","v":0},{"$f":"'20 Year Defaults'!L291","v":0},{"$f":"'20 Year Defaults'!M291","v":0},{"$f":"'20 Year Defaults'!N291","v":0},{"$f":"'20 Year Defaults'!O291","v":0},{"$f":"'20 Year Defaults'!P291","v":0},{"$f":"'20 Year Defaults'!Q291","v":0},{"$f":"'20 Year Defaults'!R291","v":0},{"$f":"'20 Year Defaults'!S291","v":0},{"$f":"'20 Year Defaults'!T291","v":0},{"$f":"'20 Year Defaults'!U291","v":0},{"$f":"'20 Year Defaults'!V291","v":0},{"$f":"'20 Year Defaults'!W291","v":0},{"$f":"'20 Year Defaults'!X291","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Common Area Floor Coverings",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C295","v":0},{"$f":"'20 Year Defaults'!D295","v":0},{"$f":"'20 Year Defaults'!E295","v":1},{"$f":"'20 Year Defaults'!F295","v":2},{"$f":"'20 Year Defaults'!G295","v":3},{"$f":"'20 Year Defaults'!H295","v":4},{"$f":"'20 Year Defaults'!I295","v":5},{"$f":"'20 Year Defaults'!J295","v":6},{"$f":"'20 Year Defaults'!K295","v":7},{"$f":"'20 Year Defaults'!L295","v":8},{"$f":"'20 Year Defaults'!M295","v":9},{"$f":"'20 Year Defaults'!N295","v":10},{"$f":"'20 Year Defaults'!O295","v":11},{"$f":"'20 Year Defaults'!P295","v":12},{"$f":"'20 Year Defaults'!Q295","v":13},{"$f":"'20 Year Defaults'!R295","v":14},{"$f":"'20 Year Defaults'!S295","v":15},{"$f":"'20 Year Defaults'!T295","v":16},{"$f":"'20 Year Defaults'!U295","v":17},{"$f":"'20 Year Defaults'!V295","v":18},{"$f":"'20 Year Defaults'!W295","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A297","v":0},{"$f":"'20 Year Defaults'!B297","v":""},{"$f":"'20 Year Defaults'!C297","v":0},{"$f":"'20 Year Defaults'!D297","v":0},{"$f":"'20 Year Defaults'!E297","v":0},{"$f":"'20 Year Defaults'!F297","v":0},{"$f":"'20 Year Defaults'!G297","v":0},{"$f":"'20 Year Defaults'!H297","v":0},{"$f":"'20 Year Defaults'!I297","v":0},{"$f":"'20 Year Defaults'!J297","v":0},{"$f":"'20 Year Defaults'!K297","v":0},{"$f":"'20 Year Defaults'!L297","v":0},{"$f":"'20 Year Defaults'!M297","v":0},{"$f":"'20 Year Defaults'!N297","v":0},{"$f":"'20 Year Defaults'!O297","v":0},{"$f":"'20 Year Defaults'!P297","v":0},{"$f":"'20 Year Defaults'!Q297","v":0},{"$f":"'20 Year Defaults'!R297","v":0},{"$f":"'20 Year Defaults'!S297","v":0},{"$f":"'20 Year Defaults'!T297","v":0},{"$f":"'20 Year Defaults'!U297","v":0},{"$f":"'20 Year Defaults'!V297","v":0},{"$f":"'20 Year Defaults'!W297","v":0},{"$f":"'20 Year Defaults'!X297","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC297","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A298","v":0},{"$f":"'20 Year Defaults'!B298","v":""},{"$f":"'20 Year Defaults'!C298","v":0},{"$f":"'20 Year Defaults'!D298","v":0},{"$f":"'20 Year Defaults'!E298","v":0},{"$f":"'20 Year Defaults'!F298","v":0},{"$f":"'20 Year Defaults'!G298","v":0},{"$f":"'20 Year Defaults'!H298","v":0},{"$f":"'20 Year Defaults'!I298","v":0},{"$f":"'20 Year Defaults'!J298","v":0},{"$f":"'20 Year Defaults'!K298","v":0},{"$f":"'20 Year Defaults'!L298","v":0},{"$f":"'20 Year Defaults'!M298","v":0},{"$f":"'20 Year Defaults'!N298","v":0},{"$f":"'20 Year Defaults'!O298","v":0},{"$f":"'20 Year Defaults'!P298","v":0},{"$f":"'20 Year Defaults'!Q298","v":0},{"$f":"'20 Year Defaults'!R298","v":0},{"$f":"'20 Year Defaults'!S298","v":0},{"$f":"'20 Year Defaults'!T298","v":0},{"$f":"'20 Year Defaults'!U298","v":0},{"$f":"'20 Year Defaults'!V298","v":0},{"$f":"'20 Year Defaults'!W298","v":0},{"$f":"'20 Year Defaults'!X298","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC298","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A299","v":0},{"$f":"'20 Year Defaults'!B299","v":""},{"$f":"'20 Year Defaults'!C299","v":0},{"$f":"'20 Year Defaults'!D299","v":0},{"$f":"'20 Year Defaults'!E299","v":0},{"$f":"'20 Year Defaults'!F299","v":0},{"$f":"'20 Year Defaults'!G299","v":0},{"$f":"'20 Year Defaults'!H299","v":0},{"$f":"'20 Year Defaults'!I299","v":0},{"$f":"'20 Year Defaults'!J299","v":0},{"$f":"'20 Year Defaults'!K299","v":0},{"$f":"'20 Year Defaults'!L299","v":0},{"$f":"'20 Year Defaults'!M299","v":0},{"$f":"'20 Year Defaults'!N299","v":0},{"$f":"'20 Year Defaults'!O299","v":0},{"$f":"'20 Year Defaults'!P299","v":0},{"$f":"'20 Year Defaults'!Q299","v":0},{"$f":"'20 Year Defaults'!R299","v":0},{"$f":"'20 Year Defaults'!S299","v":0},{"$f":"'20 Year Defaults'!T299","v":0},{"$f":"'20 Year Defaults'!U299","v":0},{"$f":"'20 Year Defaults'!V299","v":0},{"$f":"'20 Year Defaults'!W299","v":0},{"$f":"'20 Year Defaults'!X299","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC299","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A301","v":0},{"$f":"'20 Year Defaults'!B301","v":"Common Area Floor Coverings"},{"$f":"'20 Year Defaults'!C301","v":0},{"$f":"'20 Year Defaults'!D301","v":0},{"$f":"'20 Year Defaults'!E301","v":0},{"$f":"'20 Year Defaults'!F301","v":0},{"$f":"'20 Year Defaults'!G301","v":0},{"$f":"'20 Year Defaults'!H301","v":0},{"$f":"'20 Year Defaults'!I301","v":0},{"$f":"'20 Year Defaults'!J301","v":0},{"$f":"'20 Year Defaults'!K301","v":0},{"$f":"'20 Year Defaults'!L301","v":0},{"$f":"'20 Year Defaults'!M301","v":0},{"$f":"'20 Year Defaults'!N301","v":0},{"$f":"'20 Year Defaults'!O301","v":0},{"$f":"'20 Year Defaults'!P301","v":0},{"$f":"'20 Year Defaults'!Q301","v":0},{"$f":"'20 Year Defaults'!R301","v":0},{"$f":"'20 Year Defaults'!S301","v":0},{"$f":"'20 Year Defaults'!T301","v":0},{"$f":"'20 Year Defaults'!U301","v":0},{"$f":"'20 Year Defaults'!V301","v":0},{"$f":"'20 Year Defaults'!W301","v":0},{"$f":"'20 Year Defaults'!X301","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Interior Painting",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C305","v":0},{"$f":"'20 Year Defaults'!D305","v":0},{"$f":"'20 Year Defaults'!E305","v":1},{"$f":"'20 Year Defaults'!F305","v":2},{"$f":"'20 Year Defaults'!G305","v":3},{"$f":"'20 Year Defaults'!H305","v":4},{"$f":"'20 Year Defaults'!I305","v":5},{"$f":"'20 Year Defaults'!J305","v":6},{"$f":"'20 Year Defaults'!K305","v":7},{"$f":"'20 Year Defaults'!L305","v":8},{"$f":"'20 Year Defaults'!M305","v":9},{"$f":"'20 Year Defaults'!N305","v":10},{"$f":"'20 Year Defaults'!O305","v":11},{"$f":"'20 Year Defaults'!P305","v":12},{"$f":"'20 Year Defaults'!Q305","v":13},{"$f":"'20 Year Defaults'!R305","v":14},{"$f":"'20 Year Defaults'!S305","v":15},{"$f":"'20 Year Defaults'!T305","v":16},{"$f":"'20 Year Defaults'!U305","v":17},{"$f":"'20 Year Defaults'!V305","v":18},{"$f":"'20 Year Defaults'!W305","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A307","v":0},{"$f":"'20 Year Defaults'!B307","v":""},{"$f":"'20 Year Defaults'!C307","v":0},{"$f":"'20 Year Defaults'!D307","v":0},{"$f":"'20 Year Defaults'!E307","v":0},{"$f":"'20 Year Defaults'!F307","v":0},{"$f":"'20 Year Defaults'!G307","v":0},{"$f":"'20 Year Defaults'!H307","v":0},{"$f":"'20 Year Defaults'!I307","v":0},{"$f":"'20 Year Defaults'!J307","v":0},{"$f":"'20 Year Defaults'!K307","v":0},{"$f":"'20 Year Defaults'!L307","v":0},{"$f":"'20 Year Defaults'!M307","v":0},{"$f":"'20 Year Defaults'!N307","v":0},{"$f":"'20 Year Defaults'!O307","v":0},{"$f":"'20 Year Defaults'!P307","v":0},{"$f":"'20 Year Defaults'!Q307","v":0},{"$f":"'20 Year Defaults'!R307","v":0},{"$f":"'20 Year Defaults'!S307","v":0},{"$f":"'20 Year Defaults'!T307","v":0},{"$f":"'20 Year Defaults'!U307","v":0},{"$f":"'20 Year Defaults'!V307","v":0},{"$f":"'20 Year Defaults'!W307","v":0},{"$f":"'20 Year Defaults'!X307","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC307","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A308","v":0},{"$f":"'20 Year Defaults'!B308","v":""},{"$f":"'20 Year Defaults'!C308","v":0},{"$f":"'20 Year Defaults'!D308","v":0},{"$f":"'20 Year Defaults'!E308","v":0},{"$f":"'20 Year Defaults'!F308","v":0},{"$f":"'20 Year Defaults'!G308","v":0},{"$f":"'20 Year Defaults'!H308","v":0},{"$f":"'20 Year Defaults'!I308","v":0},{"$f":"'20 Year Defaults'!J308","v":0},{"$f":"'20 Year Defaults'!K308","v":0},{"$f":"'20 Year Defaults'!L308","v":0},{"$f":"'20 Year Defaults'!M308","v":0},{"$f":"'20 Year Defaults'!N308","v":0},{"$f":"'20 Year Defaults'!O308","v":0},{"$f":"'20 Year Defaults'!P308","v":0},{"$f":"'20 Year Defaults'!Q308","v":0},{"$f":"'20 Year Defaults'!R308","v":0},{"$f":"'20 Year Defaults'!S308","v":0},{"$f":"'20 Year Defaults'!T308","v":0},{"$f":"'20 Year Defaults'!U308","v":0},{"$f":"'20 Year Defaults'!V308","v":0},{"$f":"'20 Year Defaults'!W308","v":0},{"$f":"'20 Year Defaults'!X308","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC308","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A309","v":0},{"$f":"'20 Year Defaults'!B309","v":""},{"$f":"'20 Year Defaults'!C309","v":0},{"$f":"'20 Year Defaults'!D309","v":0},{"$f":"'20 Year Defaults'!E309","v":0},{"$f":"'20 Year Defaults'!F309","v":0},{"$f":"'20 Year Defaults'!G309","v":0},{"$f":"'20 Year Defaults'!H309","v":0},{"$f":"'20 Year Defaults'!I309","v":0},{"$f":"'20 Year Defaults'!J309","v":0},{"$f":"'20 Year Defaults'!K309","v":0},{"$f":"'20 Year Defaults'!L309","v":0},{"$f":"'20 Year Defaults'!M309","v":0},{"$f":"'20 Year Defaults'!N309","v":0},{"$f":"'20 Year Defaults'!O309","v":0},{"$f":"'20 Year Defaults'!P309","v":0},{"$f":"'20 Year Defaults'!Q309","v":0},{"$f":"'20 Year Defaults'!R309","v":0},{"$f":"'20 Year Defaults'!S309","v":0},{"$f":"'20 Year Defaults'!T309","v":0},{"$f":"'20 Year Defaults'!U309","v":0},{"$f":"'20 Year Defaults'!V309","v":0},{"$f":"'20 Year Defaults'!W309","v":0},{"$f":"'20 Year Defaults'!X309","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC309","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A311","v":0},{"$f":"'20 Year Defaults'!B311","v":"Interior Painting"},{"$f":"'20 Year Defaults'!C311","v":0},{"$f":"'20 Year Defaults'!D311","v":0},{"$f":"'20 Year Defaults'!E311","v":0},{"$f":"'20 Year Defaults'!F311","v":0},{"$f":"'20 Year Defaults'!G311","v":0},{"$f":"'20 Year Defaults'!H311","v":0},{"$f":"'20 Year Defaults'!I311","v":0},{"$f":"'20 Year Defaults'!J311","v":0},{"$f":"'20 Year Defaults'!K311","v":0},{"$f":"'20 Year Defaults'!L311","v":0},{"$f":"'20 Year Defaults'!M311","v":0},{"$f":"'20 Year Defaults'!N311","v":0},{"$f":"'20 Year Defaults'!O311","v":0},{"$f":"'20 Year Defaults'!P311","v":0},{"$f":"'20 Year Defaults'!Q311","v":0},{"$f":"'20 Year Defaults'!R311","v":0},{"$f":"'20 Year Defaults'!S311","v":0},{"$f":"'20 Year Defaults'!T311","v":0},{"$f":"'20 Year Defaults'!U311","v":0},{"$f":"'20 Year Defaults'!V311","v":0},{"$f":"'20 Year Defaults'!W311","v":0},{"$f":"'20 Year Defaults'!X311","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Interior Doors",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C315","v":0},{"$f":"'20 Year Defaults'!D315","v":0},{"$f":"'20 Year Defaults'!E315","v":1},{"$f":"'20 Year Defaults'!F315","v":2},{"$f":"'20 Year Defaults'!G315","v":3},{"$f":"'20 Year Defaults'!H315","v":4},{"$f":"'20 Year Defaults'!I315","v":5},{"$f":"'20 Year Defaults'!J315","v":6},{"$f":"'20 Year Defaults'!K315","v":7},{"$f":"'20 Year Defaults'!L315","v":8},{"$f":"'20 Year Defaults'!M315","v":9},{"$f":"'20 Year Defaults'!N315","v":10},{"$f":"'20 Year Defaults'!O315","v":11},{"$f":"'20 Year Defaults'!P315","v":12},{"$f":"'20 Year Defaults'!Q315","v":13},{"$f":"'20 Year Defaults'!R315","v":14},{"$f":"'20 Year Defaults'!S315","v":15},{"$f":"'20 Year Defaults'!T315","v":16},{"$f":"'20 Year Defaults'!U315","v":17},{"$f":"'20 Year Defaults'!V315","v":18},{"$f":"'20 Year Defaults'!W315","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A317","v":0},{"$f":"'20 Year Defaults'!B317","v":""},{"$f":"'20 Year Defaults'!C317","v":0},{"$f":"'20 Year Defaults'!D317","v":0},{"$f":"'20 Year Defaults'!E317","v":0},{"$f":"'20 Year Defaults'!F317","v":0},{"$f":"'20 Year Defaults'!G317","v":0},{"$f":"'20 Year Defaults'!H317","v":0},{"$f":"'20 Year Defaults'!I317","v":0},{"$f":"'20 Year Defaults'!J317","v":0},{"$f":"'20 Year Defaults'!K317","v":0},{"$f":"'20 Year Defaults'!L317","v":0},{"$f":"'20 Year Defaults'!M317","v":0},{"$f":"'20 Year Defaults'!N317","v":0},{"$f":"'20 Year Defaults'!O317","v":0},{"$f":"'20 Year Defaults'!P317","v":0},{"$f":"'20 Year Defaults'!Q317","v":0},{"$f":"'20 Year Defaults'!R317","v":0},{"$f":"'20 Year Defaults'!S317","v":0},{"$f":"'20 Year Defaults'!T317","v":0},{"$f":"'20 Year Defaults'!U317","v":0},{"$f":"'20 Year Defaults'!V317","v":0},{"$f":"'20 Year Defaults'!W317","v":0},{"$f":"'20 Year Defaults'!X317","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC317","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A318","v":0},{"$f":"'20 Year Defaults'!B318","v":""},{"$f":"'20 Year Defaults'!C318","v":0},{"$f":"'20 Year Defaults'!D318","v":0},{"$f":"'20 Year Defaults'!E318","v":0},{"$f":"'20 Year Defaults'!F318","v":0},{"$f":"'20 Year Defaults'!G318","v":0},{"$f":"'20 Year Defaults'!H318","v":0},{"$f":"'20 Year Defaults'!I318","v":0},{"$f":"'20 Year Defaults'!J318","v":0},{"$f":"'20 Year Defaults'!K318","v":0},{"$f":"'20 Year Defaults'!L318","v":0},{"$f":"'20 Year Defaults'!M318","v":0},{"$f":"'20 Year Defaults'!N318","v":0},{"$f":"'20 Year Defaults'!O318","v":0},{"$f":"'20 Year Defaults'!P318","v":0},{"$f":"'20 Year Defaults'!Q318","v":0},{"$f":"'20 Year Defaults'!R318","v":0},{"$f":"'20 Year Defaults'!S318","v":0},{"$f":"'20 Year Defaults'!T318","v":0},{"$f":"'20 Year Defaults'!U318","v":0},{"$f":"'20 Year Defaults'!V318","v":0},{"$f":"'20 Year Defaults'!W318","v":0},{"$f":"'20 Year Defaults'!X318","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC318","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A319","v":0},{"$f":"'20 Year Defaults'!B319","v":""},{"$f":"'20 Year Defaults'!C319","v":0},{"$f":"'20 Year Defaults'!D319","v":0},{"$f":"'20 Year Defaults'!E319","v":0},{"$f":"'20 Year Defaults'!F319","v":0},{"$f":"'20 Year Defaults'!G319","v":0},{"$f":"'20 Year Defaults'!H319","v":0},{"$f":"'20 Year Defaults'!I319","v":0},{"$f":"'20 Year Defaults'!J319","v":0},{"$f":"'20 Year Defaults'!K319","v":0},{"$f":"'20 Year Defaults'!L319","v":0},{"$f":"'20 Year Defaults'!M319","v":0},{"$f":"'20 Year Defaults'!N319","v":0},{"$f":"'20 Year Defaults'!O319","v":0},{"$f":"'20 Year Defaults'!P319","v":0},{"$f":"'20 Year Defaults'!Q319","v":0},{"$f":"'20 Year Defaults'!R319","v":0},{"$f":"'20 Year Defaults'!S319","v":0},{"$f":"'20 Year Defaults'!T319","v":0},{"$f":"'20 Year Defaults'!U319","v":0},{"$f":"'20 Year Defaults'!V319","v":0},{"$f":"'20 Year Defaults'!W319","v":0},{"$f":"'20 Year Defaults'!X319","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC319","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A321","v":0},{"$f":"'20 Year Defaults'!B321","v":"Interior Doors"},{"$f":"'20 Year Defaults'!C321","v":0},{"$f":"'20 Year Defaults'!D321","v":0},{"$f":"'20 Year Defaults'!E321","v":0},{"$f":"'20 Year Defaults'!F321","v":0},{"$f":"'20 Year Defaults'!G321","v":0},{"$f":"'20 Year Defaults'!H321","v":0},{"$f":"'20 Year Defaults'!I321","v":0},{"$f":"'20 Year Defaults'!J321","v":0},{"$f":"'20 Year Defaults'!K321","v":0},{"$f":"'20 Year Defaults'!L321","v":0},{"$f":"'20 Year Defaults'!M321","v":0},{"$f":"'20 Year Defaults'!N321","v":0},{"$f":"'20 Year Defaults'!O321","v":0},{"$f":"'20 Year Defaults'!P321","v":0},{"$f":"'20 Year Defaults'!Q321","v":0},{"$f":"'20 Year Defaults'!R321","v":0},{"$f":"'20 Year Defaults'!S321","v":0},{"$f":"'20 Year Defaults'!T321","v":0},{"$f":"'20 Year Defaults'!U321","v":0},{"$f":"'20 Year Defaults'!V321","v":0},{"$f":"'20 Year Defaults'!W321","v":0},{"$f":"'20 Year Defaults'!X321","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Exterior Walls",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C325","v":0},{"$f":"'20 Year Defaults'!D325","v":0},{"$f":"'20 Year Defaults'!E325","v":1},{"$f":"'20 Year Defaults'!F325","v":2},{"$f":"'20 Year Defaults'!G325","v":3},{"$f":"'20 Year Defaults'!H325","v":4},{"$f":"'20 Year Defaults'!I325","v":5},{"$f":"'20 Year Defaults'!J325","v":6},{"$f":"'20 Year Defaults'!K325","v":7},{"$f":"'20 Year Defaults'!L325","v":8},{"$f":"'20 Year Defaults'!M325","v":9},{"$f":"'20 Year Defaults'!N325","v":10},{"$f":"'20 Year Defaults'!O325","v":11},{"$f":"'20 Year Defaults'!P325","v":12},{"$f":"'20 Year Defaults'!Q325","v":13},{"$f":"'20 Year Defaults'!R325","v":14},{"$f":"'20 Year Defaults'!S325","v":15},{"$f":"'20 Year Defaults'!T325","v":16},{"$f":"'20 Year Defaults'!U325","v":17},{"$f":"'20 Year Defaults'!V325","v":18},{"$f":"'20 Year Defaults'!W325","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A327","v":0},{"$f":"'20 Year Defaults'!B327","v":""},{"$f":"'20 Year Defaults'!C327","v":0},{"$f":"'20 Year Defaults'!D327","v":0},{"$f":"'20 Year Defaults'!E327","v":0},{"$f":"'20 Year Defaults'!F327","v":0},{"$f":"'20 Year Defaults'!G327","v":0},{"$f":"'20 Year Defaults'!H327","v":0},{"$f":"'20 Year Defaults'!I327","v":0},{"$f":"'20 Year Defaults'!J327","v":0},{"$f":"'20 Year Defaults'!K327","v":0},{"$f":"'20 Year Defaults'!L327","v":0},{"$f":"'20 Year Defaults'!M327","v":0},{"$f":"'20 Year Defaults'!N327","v":0},{"$f":"'20 Year Defaults'!O327","v":0},{"$f":"'20 Year Defaults'!P327","v":0},{"$f":"'20 Year Defaults'!Q327","v":0},{"$f":"'20 Year Defaults'!R327","v":0},{"$f":"'20 Year Defaults'!S327","v":0},{"$f":"'20 Year Defaults'!T327","v":0},{"$f":"'20 Year Defaults'!U327","v":0},{"$f":"'20 Year Defaults'!V327","v":0},{"$f":"'20 Year Defaults'!W327","v":0},{"$f":"'20 Year Defaults'!X327","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC327","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A328","v":0},{"$f":"'20 Year Defaults'!B328","v":""},{"$f":"'20 Year Defaults'!C328","v":0},{"$f":"'20 Year Defaults'!D328","v":0},{"$f":"'20 Year Defaults'!E328","v":0},{"$f":"'20 Year Defaults'!F328","v":0},{"$f":"'20 Year Defaults'!G328","v":0},{"$f":"'20 Year Defaults'!H328","v":0},{"$f":"'20 Year Defaults'!I328","v":0},{"$f":"'20 Year Defaults'!J328","v":0},{"$f":"'20 Year Defaults'!K328","v":0},{"$f":"'20 Year Defaults'!L328","v":0},{"$f":"'20 Year Defaults'!M328","v":0},{"$f":"'20 Year Defaults'!N328","v":0},{"$f":"'20 Year Defaults'!O328","v":0},{"$f":"'20 Year Defaults'!P328","v":0},{"$f":"'20 Year Defaults'!Q328","v":0},{"$f":"'20 Year Defaults'!R328","v":0},{"$f":"'20 Year Defaults'!S328","v":0},{"$f":"'20 Year Defaults'!T328","v":0},{"$f":"'20 Year Defaults'!U328","v":0},{"$f":"'20 Year Defaults'!V328","v":0},{"$f":"'20 Year Defaults'!W328","v":0},{"$f":"'20 Year Defaults'!X328","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC328","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A329","v":0},{"$f":"'20 Year Defaults'!B329","v":""},{"$f":"'20 Year Defaults'!C329","v":0},{"$f":"'20 Year Defaults'!D329","v":0},{"$f":"'20 Year Defaults'!E329","v":0},{"$f":"'20 Year Defaults'!F329","v":0},{"$f":"'20 Year Defaults'!G329","v":0},{"$f":"'20 Year Defaults'!H329","v":0},{"$f":"'20 Year Defaults'!I329","v":0},{"$f":"'20 Year Defaults'!J329","v":0},{"$f":"'20 Year Defaults'!K329","v":0},{"$f":"'20 Year Defaults'!L329","v":0},{"$f":"'20 Year Defaults'!M329","v":0},{"$f":"'20 Year Defaults'!N329","v":0},{"$f":"'20 Year Defaults'!O329","v":0},{"$f":"'20 Year Defaults'!P329","v":0},{"$f":"'20 Year Defaults'!Q329","v":0},{"$f":"'20 Year Defaults'!R329","v":0},{"$f":"'20 Year Defaults'!S329","v":0},{"$f":"'20 Year Defaults'!T329","v":0},{"$f":"'20 Year Defaults'!U329","v":0},{"$f":"'20 Year Defaults'!V329","v":0},{"$f":"'20 Year Defaults'!W329","v":0},{"$f":"'20 Year Defaults'!X329","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC329","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A331","v":0},{"$f":"'20 Year Defaults'!B331","v":"Exterior Walls"},{"$f":"'20 Year Defaults'!C331","v":0},{"$f":"'20 Year Defaults'!D331","v":0},{"$f":"'20 Year Defaults'!E331","v":0},{"$f":"'20 Year Defaults'!F331","v":0},{"$f":"'20 Year Defaults'!G331","v":0},{"$f":"'20 Year Defaults'!H331","v":0},{"$f":"'20 Year Defaults'!I331","v":0},{"$f":"'20 Year Defaults'!J331","v":0},{"$f":"'20 Year Defaults'!K331","v":0},{"$f":"'20 Year Defaults'!L331","v":0},{"$f":"'20 Year Defaults'!M331","v":0},{"$f":"'20 Year Defaults'!N331","v":0},{"$f":"'20 Year Defaults'!O331","v":0},{"$f":"'20 Year Defaults'!P331","v":0},{"$f":"'20 Year Defaults'!Q331","v":0},{"$f":"'20 Year Defaults'!R331","v":0},{"$f":"'20 Year Defaults'!S331","v":0},{"$f":"'20 Year Defaults'!T331","v":0},{"$f":"'20 Year Defaults'!U331","v":0},{"$f":"'20 Year Defaults'!V331","v":0},{"$f":"'20 Year Defaults'!W331","v":0},{"$f":"'20 Year Defaults'!X331","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Exterior Doors",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C335","v":0},{"$f":"'20 Year Defaults'!D335","v":0},{"$f":"'20 Year Defaults'!E335","v":1},{"$f":"'20 Year Defaults'!F335","v":2},{"$f":"'20 Year Defaults'!G335","v":3},{"$f":"'20 Year Defaults'!H335","v":4},{"$f":"'20 Year Defaults'!I335","v":5},{"$f":"'20 Year Defaults'!J335","v":6},{"$f":"'20 Year Defaults'!K335","v":7},{"$f":"'20 Year Defaults'!L335","v":8},{"$f":"'20 Year Defaults'!M335","v":9},{"$f":"'20 Year Defaults'!N335","v":10},{"$f":"'20 Year Defaults'!O335","v":11},{"$f":"'20 Year Defaults'!P335","v":12},{"$f":"'20 Year Defaults'!Q335","v":13},{"$f":"'20 Year Defaults'!R335","v":14},{"$f":"'20 Year Defaults'!S335","v":15},{"$f":"'20 Year Defaults'!T335","v":16},{"$f":"'20 Year Defaults'!U335","v":17},{"$f":"'20 Year Defaults'!V335","v":18},{"$f":"'20 Year Defaults'!W335","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A337","v":0},{"$f":"'20 Year Defaults'!B337","v":""},{"$f":"'20 Year Defaults'!C337","v":0},{"$f":"'20 Year Defaults'!D337","v":0},{"$f":"'20 Year Defaults'!E337","v":0},{"$f":"'20 Year Defaults'!F337","v":0},{"$f":"'20 Year Defaults'!G337","v":0},{"$f":"'20 Year Defaults'!H337","v":0},{"$f":"'20 Year Defaults'!I337","v":0},{"$f":"'20 Year Defaults'!J337","v":0},{"$f":"'20 Year Defaults'!K337","v":0},{"$f":"'20 Year Defaults'!L337","v":0},{"$f":"'20 Year Defaults'!M337","v":0},{"$f":"'20 Year Defaults'!N337","v":0},{"$f":"'20 Year Defaults'!O337","v":0},{"$f":"'20 Year Defaults'!P337","v":0},{"$f":"'20 Year Defaults'!Q337","v":0},{"$f":"'20 Year Defaults'!R337","v":0},{"$f":"'20 Year Defaults'!S337","v":0},{"$f":"'20 Year Defaults'!T337","v":0},{"$f":"'20 Year Defaults'!U337","v":0},{"$f":"'20 Year Defaults'!V337","v":0},{"$f":"'20 Year Defaults'!W337","v":0},{"$f":"'20 Year Defaults'!X337","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC337","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A338","v":0},{"$f":"'20 Year Defaults'!B338","v":""},{"$f":"'20 Year Defaults'!C338","v":0},{"$f":"'20 Year Defaults'!D338","v":0},{"$f":"'20 Year Defaults'!E338","v":0},{"$f":"'20 Year Defaults'!F338","v":0},{"$f":"'20 Year Defaults'!G338","v":0},{"$f":"'20 Year Defaults'!H338","v":0},{"$f":"'20 Year Defaults'!I338","v":0},{"$f":"'20 Year Defaults'!J338","v":0},{"$f":"'20 Year Defaults'!K338","v":0},{"$f":"'20 Year Defaults'!L338","v":0},{"$f":"'20 Year Defaults'!M338","v":0},{"$f":"'20 Year Defaults'!N338","v":0},{"$f":"'20 Year Defaults'!O338","v":0},{"$f":"'20 Year Defaults'!P338","v":0},{"$f":"'20 Year Defaults'!Q338","v":0},{"$f":"'20 Year Defaults'!R338","v":0},{"$f":"'20 Year Defaults'!S338","v":0},{"$f":"'20 Year Defaults'!T338","v":0},{"$f":"'20 Year Defaults'!U338","v":0},{"$f":"'20 Year Defaults'!V338","v":0},{"$f":"'20 Year Defaults'!W338","v":0},{"$f":"'20 Year Defaults'!X338","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC338","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A339","v":0},{"$f":"'20 Year Defaults'!B339","v":""},{"$f":"'20 Year Defaults'!C339","v":0},{"$f":"'20 Year Defaults'!D339","v":0},{"$f":"'20 Year Defaults'!E339","v":0},{"$f":"'20 Year Defaults'!F339","v":0},{"$f":"'20 Year Defaults'!G339","v":0},{"$f":"'20 Year Defaults'!H339","v":0},{"$f":"'20 Year Defaults'!I339","v":0},{"$f":"'20 Year Defaults'!J339","v":0},{"$f":"'20 Year Defaults'!K339","v":0},{"$f":"'20 Year Defaults'!L339","v":0},{"$f":"'20 Year Defaults'!M339","v":0},{"$f":"'20 Year Defaults'!N339","v":0},{"$f":"'20 Year Defaults'!O339","v":0},{"$f":"'20 Year Defaults'!P339","v":0},{"$f":"'20 Year Defaults'!Q339","v":0},{"$f":"'20 Year Defaults'!R339","v":0},{"$f":"'20 Year Defaults'!S339","v":0},{"$f":"'20 Year Defaults'!T339","v":0},{"$f":"'20 Year Defaults'!U339","v":0},{"$f":"'20 Year Defaults'!V339","v":0},{"$f":"'20 Year Defaults'!W339","v":0},{"$f":"'20 Year Defaults'!X339","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC339","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A341","v":0},{"$f":"'20 Year Defaults'!B341","v":"Exterior Doors"},{"$f":"'20 Year Defaults'!C341","v":0},{"$f":"'20 Year Defaults'!D341","v":0},{"$f":"'20 Year Defaults'!E341","v":0},{"$f":"'20 Year Defaults'!F341","v":0},{"$f":"'20 Year Defaults'!G341","v":0},{"$f":"'20 Year Defaults'!H341","v":0},{"$f":"'20 Year Defaults'!I341","v":0},{"$f":"'20 Year Defaults'!J341","v":0},{"$f":"'20 Year Defaults'!K341","v":0},{"$f":"'20 Year Defaults'!L341","v":0},{"$f":"'20 Year Defaults'!M341","v":0},{"$f":"'20 Year Defaults'!N341","v":0},{"$f":"'20 Year Defaults'!O341","v":0},{"$f":"'20 Year Defaults'!P341","v":0},{"$f":"'20 Year Defaults'!Q341","v":0},{"$f":"'20 Year Defaults'!R341","v":0},{"$f":"'20 Year Defaults'!S341","v":0},{"$f":"'20 Year Defaults'!T341","v":0},{"$f":"'20 Year Defaults'!U341","v":0},{"$f":"'20 Year Defaults'!V341","v":0},{"$f":"'20 Year Defaults'!W341","v":0},{"$f":"'20 Year Defaults'!X341","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Storm Doors",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C345","v":0},{"$f":"'20 Year Defaults'!D345","v":0},{"$f":"'20 Year Defaults'!E345","v":1},{"$f":"'20 Year Defaults'!F345","v":2},{"$f":"'20 Year Defaults'!G345","v":3},{"$f":"'20 Year Defaults'!H345","v":4},{"$f":"'20 Year Defaults'!I345","v":5},{"$f":"'20 Year Defaults'!J345","v":6},{"$f":"'20 Year Defaults'!K345","v":7},{"$f":"'20 Year Defaults'!L345","v":8},{"$f":"'20 Year Defaults'!M345","v":9},{"$f":"'20 Year Defaults'!N345","v":10},{"$f":"'20 Year Defaults'!O345","v":11},{"$f":"'20 Year Defaults'!P345","v":12},{"$f":"'20 Year Defaults'!Q345","v":13},{"$f":"'20 Year Defaults'!R345","v":14},{"$f":"'20 Year Defaults'!S345","v":15},{"$f":"'20 Year Defaults'!T345","v":16},{"$f":"'20 Year Defaults'!U345","v":17},{"$f":"'20 Year Defaults'!V345","v":18},{"$f":"'20 Year Defaults'!W345","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A347","v":0},{"$f":"'20 Year Defaults'!B347","v":""},{"$f":"'20 Year Defaults'!C347","v":0},{"$f":"'20 Year Defaults'!D347","v":0},{"$f":"'20 Year Defaults'!E347","v":0},{"$f":"'20 Year Defaults'!F347","v":0},{"$f":"'20 Year Defaults'!G347","v":0},{"$f":"'20 Year Defaults'!H347","v":0},{"$f":"'20 Year Defaults'!I347","v":0},{"$f":"'20 Year Defaults'!J347","v":0},{"$f":"'20 Year Defaults'!K347","v":0},{"$f":"'20 Year Defaults'!L347","v":0},{"$f":"'20 Year Defaults'!M347","v":0},{"$f":"'20 Year Defaults'!N347","v":0},{"$f":"'20 Year Defaults'!O347","v":0},{"$f":"'20 Year Defaults'!P347","v":0},{"$f":"'20 Year Defaults'!Q347","v":0},{"$f":"'20 Year Defaults'!R347","v":0},{"$f":"'20 Year Defaults'!S347","v":0},{"$f":"'20 Year Defaults'!T347","v":0},{"$f":"'20 Year Defaults'!U347","v":0},{"$f":"'20 Year Defaults'!V347","v":0},{"$f":"'20 Year Defaults'!W347","v":0},{"$f":"'20 Year Defaults'!X347","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC347","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A348","v":0},{"$f":"'20 Year Defaults'!B348","v":""},{"$f":"'20 Year Defaults'!C348","v":0},{"$f":"'20 Year Defaults'!D348","v":0},{"$f":"'20 Year Defaults'!E348","v":0},{"$f":"'20 Year Defaults'!F348","v":0},{"$f":"'20 Year Defaults'!G348","v":0},{"$f":"'20 Year Defaults'!H348","v":0},{"$f":"'20 Year Defaults'!I348","v":0},{"$f":"'20 Year Defaults'!J348","v":0},{"$f":"'20 Year Defaults'!K348","v":0},{"$f":"'20 Year Defaults'!L348","v":0},{"$f":"'20 Year Defaults'!M348","v":0},{"$f":"'20 Year Defaults'!N348","v":0},{"$f":"'20 Year Defaults'!O348","v":0},{"$f":"'20 Year Defaults'!P348","v":0},{"$f":"'20 Year Defaults'!Q348","v":0},{"$f":"'20 Year Defaults'!R348","v":0},{"$f":"'20 Year Defaults'!S348","v":0},{"$f":"'20 Year Defaults'!T348","v":0},{"$f":"'20 Year Defaults'!U348","v":0},{"$f":"'20 Year Defaults'!V348","v":0},{"$f":"'20 Year Defaults'!W348","v":0},{"$f":"'20 Year Defaults'!X348","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC348","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A349","v":0},{"$f":"'20 Year Defaults'!B349","v":""},{"$f":"'20 Year Defaults'!C349","v":0},{"$f":"'20 Year Defaults'!D349","v":0},{"$f":"'20 Year Defaults'!E349","v":0},{"$f":"'20 Year Defaults'!F349","v":0},{"$f":"'20 Year Defaults'!G349","v":0},{"$f":"'20 Year Defaults'!H349","v":0},{"$f":"'20 Year Defaults'!I349","v":0},{"$f":"'20 Year Defaults'!J349","v":0},{"$f":"'20 Year Defaults'!K349","v":0},{"$f":"'20 Year Defaults'!L349","v":0},{"$f":"'20 Year Defaults'!M349","v":0},{"$f":"'20 Year Defaults'!N349","v":0},{"$f":"'20 Year Defaults'!O349","v":0},{"$f":"'20 Year Defaults'!P349","v":0},{"$f":"'20 Year Defaults'!Q349","v":0},{"$f":"'20 Year Defaults'!R349","v":0},{"$f":"'20 Year Defaults'!S349","v":0},{"$f":"'20 Year Defaults'!T349","v":0},{"$f":"'20 Year Defaults'!U349","v":0},{"$f":"'20 Year Defaults'!V349","v":0},{"$f":"'20 Year Defaults'!W349","v":0},{"$f":"'20 Year Defaults'!X349","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC349","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A351","v":0},{"$f":"'20 Year Defaults'!B351","v":"Storm Doors"},{"$f":"'20 Year Defaults'!C351","v":0},{"$f":"'20 Year Defaults'!D351","v":0},{"$f":"'20 Year Defaults'!E351","v":0},{"$f":"'20 Year Defaults'!F351","v":0},{"$f":"'20 Year Defaults'!G351","v":0},{"$f":"'20 Year Defaults'!H351","v":0},{"$f":"'20 Year Defaults'!I351","v":0},{"$f":"'20 Year Defaults'!J351","v":0},{"$f":"'20 Year Defaults'!K351","v":0},{"$f":"'20 Year Defaults'!L351","v":0},{"$f":"'20 Year Defaults'!M351","v":0},{"$f":"'20 Year Defaults'!N351","v":0},{"$f":"'20 Year Defaults'!O351","v":0},{"$f":"'20 Year Defaults'!P351","v":0},{"$f":"'20 Year Defaults'!Q351","v":0},{"$f":"'20 Year Defaults'!R351","v":0},{"$f":"'20 Year Defaults'!S351","v":0},{"$f":"'20 Year Defaults'!T351","v":0},{"$f":"'20 Year Defaults'!U351","v":0},{"$f":"'20 Year Defaults'!V351","v":0},{"$f":"'20 Year Defaults'!W351","v":0},{"$f":"'20 Year Defaults'!X351","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Sliding Glass Doors",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C355","v":0},{"$f":"'20 Year Defaults'!D355","v":0},{"$f":"'20 Year Defaults'!E355","v":1},{"$f":"'20 Year Defaults'!F355","v":2},{"$f":"'20 Year Defaults'!G355","v":3},{"$f":"'20 Year Defaults'!H355","v":4},{"$f":"'20 Year Defaults'!I355","v":5},{"$f":"'20 Year Defaults'!J355","v":6},{"$f":"'20 Year Defaults'!K355","v":7},{"$f":"'20 Year Defaults'!L355","v":8},{"$f":"'20 Year Defaults'!M355","v":9},{"$f":"'20 Year Defaults'!N355","v":10},{"$f":"'20 Year Defaults'!O355","v":11},{"$f":"'20 Year Defaults'!P355","v":12},{"$f":"'20 Year Defaults'!Q355","v":13},{"$f":"'20 Year Defaults'!R355","v":14},{"$f":"'20 Year Defaults'!S355","v":15},{"$f":"'20 Year Defaults'!T355","v":16},{"$f":"'20 Year Defaults'!U355","v":17},{"$f":"'20 Year Defaults'!V355","v":18},{"$f":"'20 Year Defaults'!W355","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A357","v":0},{"$f":"'20 Year Defaults'!B357","v":""},{"$f":"'20 Year Defaults'!C357","v":0},{"$f":"'20 Year Defaults'!D357","v":0},{"$f":"'20 Year Defaults'!E357","v":0},{"$f":"'20 Year Defaults'!F357","v":0},{"$f":"'20 Year Defaults'!G357","v":0},{"$f":"'20 Year Defaults'!H357","v":0},{"$f":"'20 Year Defaults'!I357","v":0},{"$f":"'20 Year Defaults'!J357","v":0},{"$f":"'20 Year Defaults'!K357","v":0},{"$f":"'20 Year Defaults'!L357","v":0},{"$f":"'20 Year Defaults'!M357","v":0},{"$f":"'20 Year Defaults'!N357","v":0},{"$f":"'20 Year Defaults'!O357","v":0},{"$f":"'20 Year Defaults'!P357","v":0},{"$f":"'20 Year Defaults'!Q357","v":0},{"$f":"'20 Year Defaults'!R357","v":0},{"$f":"'20 Year Defaults'!S357","v":0},{"$f":"'20 Year Defaults'!T357","v":0},{"$f":"'20 Year Defaults'!U357","v":0},{"$f":"'20 Year Defaults'!V357","v":0},{"$f":"'20 Year Defaults'!W357","v":0},{"$f":"'20 Year Defaults'!X357","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC357","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A358","v":0},{"$f":"'20 Year Defaults'!B358","v":""},{"$f":"'20 Year Defaults'!C358","v":0},{"$f":"'20 Year Defaults'!D358","v":0},{"$f":"'20 Year Defaults'!E358","v":0},{"$f":"'20 Year Defaults'!F358","v":0},{"$f":"'20 Year Defaults'!G358","v":0},{"$f":"'20 Year Defaults'!H358","v":0},{"$f":"'20 Year Defaults'!I358","v":0},{"$f":"'20 Year Defaults'!J358","v":0},{"$f":"'20 Year Defaults'!K358","v":0},{"$f":"'20 Year Defaults'!L358","v":0},{"$f":"'20 Year Defaults'!M358","v":0},{"$f":"'20 Year Defaults'!N358","v":0},{"$f":"'20 Year Defaults'!O358","v":0},{"$f":"'20 Year Defaults'!P358","v":0},{"$f":"'20 Year Defaults'!Q358","v":0},{"$f":"'20 Year Defaults'!R358","v":0},{"$f":"'20 Year Defaults'!S358","v":0},{"$f":"'20 Year Defaults'!T358","v":0},{"$f":"'20 Year Defaults'!U358","v":0},{"$f":"'20 Year Defaults'!V358","v":0},{"$f":"'20 Year Defaults'!W358","v":0},{"$f":"'20 Year Defaults'!X358","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC358","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A359","v":0},{"$f":"'20 Year Defaults'!B359","v":""},{"$f":"'20 Year Defaults'!C359","v":0},{"$f":"'20 Year Defaults'!D359","v":0},{"$f":"'20 Year Defaults'!E359","v":0},{"$f":"'20 Year Defaults'!F359","v":0},{"$f":"'20 Year Defaults'!G359","v":0},{"$f":"'20 Year Defaults'!H359","v":0},{"$f":"'20 Year Defaults'!I359","v":0},{"$f":"'20 Year Defaults'!J359","v":0},{"$f":"'20 Year Defaults'!K359","v":0},{"$f":"'20 Year Defaults'!L359","v":0},{"$f":"'20 Year Defaults'!M359","v":0},{"$f":"'20 Year Defaults'!N359","v":0},{"$f":"'20 Year Defaults'!O359","v":0},{"$f":"'20 Year Defaults'!P359","v":0},{"$f":"'20 Year Defaults'!Q359","v":0},{"$f":"'20 Year Defaults'!R359","v":0},{"$f":"'20 Year Defaults'!S359","v":0},{"$f":"'20 Year Defaults'!T359","v":0},{"$f":"'20 Year Defaults'!U359","v":0},{"$f":"'20 Year Defaults'!V359","v":0},{"$f":"'20 Year Defaults'!W359","v":0},{"$f":"'20 Year Defaults'!X359","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC359","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A361","v":0},{"$f":"'20 Year Defaults'!B361","v":"Sliding Glass Doors"},{"$f":"'20 Year Defaults'!C361","v":0},{"$f":"'20 Year Defaults'!D361","v":0},{"$f":"'20 Year Defaults'!E361","v":0},{"$f":"'20 Year Defaults'!F361","v":0},{"$f":"'20 Year Defaults'!G361","v":0},{"$f":"'20 Year Defaults'!H361","v":0},{"$f":"'20 Year Defaults'!I361","v":0},{"$f":"'20 Year Defaults'!J361","v":0},{"$f":"'20 Year Defaults'!K361","v":0},{"$f":"'20 Year Defaults'!L361","v":0},{"$f":"'20 Year Defaults'!M361","v":0},{"$f":"'20 Year Defaults'!N361","v":0},{"$f":"'20 Year Defaults'!O361","v":0},{"$f":"'20 Year Defaults'!P361","v":0},{"$f":"'20 Year Defaults'!Q361","v":0},{"$f":"'20 Year Defaults'!R361","v":0},{"$f":"'20 Year Defaults'!S361","v":0},{"$f":"'20 Year Defaults'!T361","v":0},{"$f":"'20 Year Defaults'!U361","v":0},{"$f":"'20 Year Defaults'!V361","v":0},{"$f":"'20 Year Defaults'!W361","v":0},{"$f":"'20 Year Defaults'!X361","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"A363","v":"Interior Lighting 1: Lightbulbs (In Unit)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C365","v":0},{"$f":"'20 Year Defaults'!D365","v":0},{"$f":"'20 Year Defaults'!E365","v":1},{"$f":"'20 Year Defaults'!F365","v":2},{"$f":"'20 Year Defaults'!G365","v":3},{"$f":"'20 Year Defaults'!H365","v":4},{"$f":"'20 Year Defaults'!I365","v":5},{"$f":"'20 Year Defaults'!J365","v":6},{"$f":"'20 Year Defaults'!K365","v":7},{"$f":"'20 Year Defaults'!L365","v":8},{"$f":"'20 Year Defaults'!M365","v":9},{"$f":"'20 Year Defaults'!N365","v":10},{"$f":"'20 Year Defaults'!O365","v":11},{"$f":"'20 Year Defaults'!P365","v":12},{"$f":"'20 Year Defaults'!Q365","v":13},{"$f":"'20 Year Defaults'!R365","v":14},{"$f":"'20 Year Defaults'!S365","v":15},{"$f":"'20 Year Defaults'!T365","v":16},{"$f":"'20 Year Defaults'!U365","v":17},{"$f":"'20 Year Defaults'!V365","v":18},{"$f":"'20 Year Defaults'!W365","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A367","v":0},{"$f":"'20 Year Defaults'!B367","v":""},{"$f":"'20 Year Defaults'!C367","v":0},{"$f":"'20 Year Defaults'!D367","v":0},{"$f":"'20 Year Defaults'!E367","v":0},{"$f":"'20 Year Defaults'!F367","v":0},{"$f":"'20 Year Defaults'!G367","v":0},{"$f":"'20 Year Defaults'!H367","v":0},{"$f":"'20 Year Defaults'!I367","v":0},{"$f":"'20 Year Defaults'!J367","v":0},{"$f":"'20 Year Defaults'!K367","v":0},{"$f":"'20 Year Defaults'!L367","v":0},{"$f":"'20 Year Defaults'!M367","v":0},{"$f":"'20 Year Defaults'!N367","v":0},{"$f":"'20 Year Defaults'!O367","v":0},{"$f":"'20 Year Defaults'!P367","v":0},{"$f":"'20 Year Defaults'!Q367","v":0},{"$f":"'20 Year Defaults'!R367","v":0},{"$f":"'20 Year Defaults'!S367","v":0},{"$f":"'20 Year Defaults'!T367","v":0},{"$f":"'20 Year Defaults'!U367","v":0},{"$f":"'20 Year Defaults'!V367","v":0},{"$f":"'20 Year Defaults'!W367","v":0},{"$f":"'20 Year Defaults'!X367","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC367","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A368","v":0},{"$f":"'20 Year Defaults'!B368","v":""},{"$f":"'20 Year Defaults'!C368","v":0},{"$f":"'20 Year Defaults'!D368","v":0},{"$f":"'20 Year Defaults'!E368","v":0},{"$f":"'20 Year Defaults'!F368","v":0},{"$f":"'20 Year Defaults'!G368","v":0},{"$f":"'20 Year Defaults'!H368","v":0},{"$f":"'20 Year Defaults'!I368","v":0},{"$f":"'20 Year Defaults'!J368","v":0},{"$f":"'20 Year Defaults'!K368","v":0},{"$f":"'20 Year Defaults'!L368","v":0},{"$f":"'20 Year Defaults'!M368","v":0},{"$f":"'20 Year Defaults'!N368","v":0},{"$f":"'20 Year Defaults'!O368","v":0},{"$f":"'20 Year Defaults'!P368","v":0},{"$f":"'20 Year Defaults'!Q368","v":0},{"$f":"'20 Year Defaults'!R368","v":0},{"$f":"'20 Year Defaults'!S368","v":0},{"$f":"'20 Year Defaults'!T368","v":0},{"$f":"'20 Year Defaults'!U368","v":0},{"$f":"'20 Year Defaults'!V368","v":0},{"$f":"'20 Year Defaults'!W368","v":0},{"$f":"'20 Year Defaults'!X368","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC368","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A369","v":0},{"$f":"'20 Year Defaults'!B369","v":""},{"$f":"'20 Year Defaults'!C369","v":0},{"$f":"'20 Year Defaults'!D369","v":0},{"$f":"'20 Year Defaults'!E369","v":0},{"$f":"'20 Year Defaults'!F369","v":0},{"$f":"'20 Year Defaults'!G369","v":0},{"$f":"'20 Year Defaults'!H369","v":0},{"$f":"'20 Year Defaults'!I369","v":0},{"$f":"'20 Year Defaults'!J369","v":0},{"$f":"'20 Year Defaults'!K369","v":0},{"$f":"'20 Year Defaults'!L369","v":0},{"$f":"'20 Year Defaults'!M369","v":0},{"$f":"'20 Year Defaults'!N369","v":0},{"$f":"'20 Year Defaults'!O369","v":0},{"$f":"'20 Year Defaults'!P369","v":0},{"$f":"'20 Year Defaults'!Q369","v":0},{"$f":"'20 Year Defaults'!R369","v":0},{"$f":"'20 Year Defaults'!S369","v":0},{"$f":"'20 Year Defaults'!T369","v":0},{"$f":"'20 Year Defaults'!U369","v":0},{"$f":"'20 Year Defaults'!V369","v":0},{"$f":"'20 Year Defaults'!W369","v":0},{"$f":"'20 Year Defaults'!X369","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC369","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A371","v":0},{"$f":"'20 Year Defaults'!B371","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'20 Year Defaults'!C371","v":0},{"$f":"'20 Year Defaults'!D371","v":0},{"$f":"'20 Year Defaults'!E371","v":0},{"$f":"'20 Year Defaults'!F371","v":0},{"$f":"'20 Year Defaults'!G371","v":0},{"$f":"'20 Year Defaults'!H371","v":0},{"$f":"'20 Year Defaults'!I371","v":0},{"$f":"'20 Year Defaults'!J371","v":0},{"$f":"'20 Year Defaults'!K371","v":0},{"$f":"'20 Year Defaults'!L371","v":0},{"$f":"'20 Year Defaults'!M371","v":0},{"$f":"'20 Year Defaults'!N371","v":0},{"$f":"'20 Year Defaults'!O371","v":0},{"$f":"'20 Year Defaults'!P371","v":0},{"$f":"'20 Year Defaults'!Q371","v":0},{"$f":"'20 Year Defaults'!R371","v":0},{"$f":"'20 Year Defaults'!S371","v":0},{"$f":"'20 Year Defaults'!T371","v":0},{"$f":"'20 Year Defaults'!U371","v":0},{"$f":"'20 Year Defaults'!V371","v":0},{"$f":"'20 Year Defaults'!W371","v":0},{"$f":"'20 Year Defaults'!X371","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"A373","v":"Interior Lighting 1: Fixtures (In Unit)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C375","v":0},{"$f":"'20 Year Defaults'!D375","v":0},{"$f":"'20 Year Defaults'!E375","v":1},{"$f":"'20 Year Defaults'!F375","v":2},{"$f":"'20 Year Defaults'!G375","v":3},{"$f":"'20 Year Defaults'!H375","v":4},{"$f":"'20 Year Defaults'!I375","v":5},{"$f":"'20 Year Defaults'!J375","v":6},{"$f":"'20 Year Defaults'!K375","v":7},{"$f":"'20 Year Defaults'!L375","v":8},{"$f":"'20 Year Defaults'!M375","v":9},{"$f":"'20 Year Defaults'!N375","v":10},{"$f":"'20 Year Defaults'!O375","v":11},{"$f":"'20 Year Defaults'!P375","v":12},{"$f":"'20 Year Defaults'!Q375","v":13},{"$f":"'20 Year Defaults'!R375","v":14},{"$f":"'20 Year Defaults'!S375","v":15},{"$f":"'20 Year Defaults'!T375","v":16},{"$f":"'20 Year Defaults'!U375","v":17},{"$f":"'20 Year Defaults'!V375","v":18},{"$f":"'20 Year Defaults'!W375","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A377","v":0},{"$f":"'20 Year Defaults'!B377","v":""},{"$f":"'20 Year Defaults'!C377","v":0},{"$f":"'20 Year Defaults'!D377","v":0},{"$f":"'20 Year Defaults'!E377","v":0},{"$f":"'20 Year Defaults'!F377","v":0},{"$f":"'20 Year Defaults'!G377","v":0},{"$f":"'20 Year Defaults'!H377","v":0},{"$f":"'20 Year Defaults'!I377","v":0},{"$f":"'20 Year Defaults'!J377","v":0},{"$f":"'20 Year Defaults'!K377","v":0},{"$f":"'20 Year Defaults'!L377","v":0},{"$f":"'20 Year Defaults'!M377","v":0},{"$f":"'20 Year Defaults'!N377","v":0},{"$f":"'20 Year Defaults'!O377","v":0},{"$f":"'20 Year Defaults'!P377","v":0},{"$f":"'20 Year Defaults'!Q377","v":0},{"$f":"'20 Year Defaults'!R377","v":0},{"$f":"'20 Year Defaults'!S377","v":0},{"$f":"'20 Year Defaults'!T377","v":0},{"$f":"'20 Year Defaults'!U377","v":0},{"$f":"'20 Year Defaults'!V377","v":0},{"$f":"'20 Year Defaults'!W377","v":0},{"$f":"'20 Year Defaults'!X377","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC377","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A378","v":0},{"$f":"'20 Year Defaults'!B378","v":""},{"$f":"'20 Year Defaults'!C378","v":0},{"$f":"'20 Year Defaults'!D378","v":0},{"$f":"'20 Year Defaults'!E378","v":0},{"$f":"'20 Year Defaults'!F378","v":0},{"$f":"'20 Year Defaults'!G378","v":0},{"$f":"'20 Year Defaults'!H378","v":0},{"$f":"'20 Year Defaults'!I378","v":0},{"$f":"'20 Year Defaults'!J378","v":0},{"$f":"'20 Year Defaults'!K378","v":0},{"$f":"'20 Year Defaults'!L378","v":0},{"$f":"'20 Year Defaults'!M378","v":0},{"$f":"'20 Year Defaults'!N378","v":0},{"$f":"'20 Year Defaults'!O378","v":0},{"$f":"'20 Year Defaults'!P378","v":0},{"$f":"'20 Year Defaults'!Q378","v":0},{"$f":"'20 Year Defaults'!R378","v":0},{"$f":"'20 Year Defaults'!S378","v":0},{"$f":"'20 Year Defaults'!T378","v":0},{"$f":"'20 Year Defaults'!U378","v":0},{"$f":"'20 Year Defaults'!V378","v":0},{"$f":"'20 Year Defaults'!W378","v":0},{"$f":"'20 Year Defaults'!X378","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC378","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A379","v":0},{"$f":"'20 Year Defaults'!B379","v":""},{"$f":"'20 Year Defaults'!C379","v":0},{"$f":"'20 Year Defaults'!D379","v":0},{"$f":"'20 Year Defaults'!E379","v":0},{"$f":"'20 Year Defaults'!F379","v":0},{"$f":"'20 Year Defaults'!G379","v":0},{"$f":"'20 Year Defaults'!H379","v":0},{"$f":"'20 Year Defaults'!I379","v":0},{"$f":"'20 Year Defaults'!J379","v":0},{"$f":"'20 Year Defaults'!K379","v":0},{"$f":"'20 Year Defaults'!L379","v":0},{"$f":"'20 Year Defaults'!M379","v":0},{"$f":"'20 Year Defaults'!N379","v":0},{"$f":"'20 Year Defaults'!O379","v":0},{"$f":"'20 Year Defaults'!P379","v":0},{"$f":"'20 Year Defaults'!Q379","v":0},{"$f":"'20 Year Defaults'!R379","v":0},{"$f":"'20 Year Defaults'!S379","v":0},{"$f":"'20 Year Defaults'!T379","v":0},{"$f":"'20 Year Defaults'!U379","v":0},{"$f":"'20 Year Defaults'!V379","v":0},{"$f":"'20 Year Defaults'!W379","v":0},{"$f":"'20 Year Defaults'!X379","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC379","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A381","v":0},{"$f":"'20 Year Defaults'!B381","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'20 Year Defaults'!C381","v":0},{"$f":"'20 Year Defaults'!D381","v":0},{"$f":"'20 Year Defaults'!E381","v":0},{"$f":"'20 Year Defaults'!F381","v":0},{"$f":"'20 Year Defaults'!G381","v":0},{"$f":"'20 Year Defaults'!H381","v":0},{"$f":"'20 Year Defaults'!I381","v":0},{"$f":"'20 Year Defaults'!J381","v":0},{"$f":"'20 Year Defaults'!K381","v":0},{"$f":"'20 Year Defaults'!L381","v":0},{"$f":"'20 Year Defaults'!M381","v":0},{"$f":"'20 Year Defaults'!N381","v":0},{"$f":"'20 Year Defaults'!O381","v":0},{"$f":"'20 Year Defaults'!P381","v":0},{"$f":"'20 Year Defaults'!Q381","v":0},{"$f":"'20 Year Defaults'!R381","v":0},{"$f":"'20 Year Defaults'!S381","v":0},{"$f":"'20 Year Defaults'!T381","v":0},{"$f":"'20 Year Defaults'!U381","v":0},{"$f":"'20 Year Defaults'!V381","v":0},{"$f":"'20 Year Defaults'!W381","v":0},{"$f":"'20 Year Defaults'!X381","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"A383","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C385","v":0},{"$f":"'20 Year Defaults'!D385","v":0},{"$f":"'20 Year Defaults'!E385","v":1},{"$f":"'20 Year Defaults'!F385","v":2},{"$f":"'20 Year Defaults'!G385","v":3},{"$f":"'20 Year Defaults'!H385","v":4},{"$f":"'20 Year Defaults'!I385","v":5},{"$f":"'20 Year Defaults'!J385","v":6},{"$f":"'20 Year Defaults'!K385","v":7},{"$f":"'20 Year Defaults'!L385","v":8},{"$f":"'20 Year Defaults'!M385","v":9},{"$f":"'20 Year Defaults'!N385","v":10},{"$f":"'20 Year Defaults'!O385","v":11},{"$f":"'20 Year Defaults'!P385","v":12},{"$f":"'20 Year Defaults'!Q385","v":13},{"$f":"'20 Year Defaults'!R385","v":14},{"$f":"'20 Year Defaults'!S385","v":15},{"$f":"'20 Year Defaults'!T385","v":16},{"$f":"'20 Year Defaults'!U385","v":17},{"$f":"'20 Year Defaults'!V385","v":18},{"$f":"'20 Year Defaults'!W385","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A387","v":0},{"$f":"'20 Year Defaults'!B387","v":""},{"$f":"'20 Year Defaults'!C387","v":0},{"$f":"'20 Year Defaults'!D387","v":0},{"$f":"'20 Year Defaults'!E387","v":0},{"$f":"'20 Year Defaults'!F387","v":0},{"$f":"'20 Year Defaults'!G387","v":0},{"$f":"'20 Year Defaults'!H387","v":0},{"$f":"'20 Year Defaults'!I387","v":0},{"$f":"'20 Year Defaults'!J387","v":0},{"$f":"'20 Year Defaults'!K387","v":0},{"$f":"'20 Year Defaults'!L387","v":0},{"$f":"'20 Year Defaults'!M387","v":0},{"$f":"'20 Year Defaults'!N387","v":0},{"$f":"'20 Year Defaults'!O387","v":0},{"$f":"'20 Year Defaults'!P387","v":0},{"$f":"'20 Year Defaults'!Q387","v":0},{"$f":"'20 Year Defaults'!R387","v":0},{"$f":"'20 Year Defaults'!S387","v":0},{"$f":"'20 Year Defaults'!T387","v":0},{"$f":"'20 Year Defaults'!U387","v":0},{"$f":"'20 Year Defaults'!V387","v":0},{"$f":"'20 Year Defaults'!W387","v":0},{"$f":"'20 Year Defaults'!X387","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC387","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A388","v":0},{"$f":"'20 Year Defaults'!B388","v":""},{"$f":"'20 Year Defaults'!C388","v":0},{"$f":"'20 Year Defaults'!D388","v":0},{"$f":"'20 Year Defaults'!E388","v":0},{"$f":"'20 Year Defaults'!F388","v":0},{"$f":"'20 Year Defaults'!G388","v":0},{"$f":"'20 Year Defaults'!H388","v":0},{"$f":"'20 Year Defaults'!I388","v":0},{"$f":"'20 Year Defaults'!J388","v":0},{"$f":"'20 Year Defaults'!K388","v":0},{"$f":"'20 Year Defaults'!L388","v":0},{"$f":"'20 Year Defaults'!M388","v":0},{"$f":"'20 Year Defaults'!N388","v":0},{"$f":"'20 Year Defaults'!O388","v":0},{"$f":"'20 Year Defaults'!P388","v":0},{"$f":"'20 Year Defaults'!Q388","v":0},{"$f":"'20 Year Defaults'!R388","v":0},{"$f":"'20 Year Defaults'!S388","v":0},{"$f":"'20 Year Defaults'!T388","v":0},{"$f":"'20 Year Defaults'!U388","v":0},{"$f":"'20 Year Defaults'!V388","v":0},{"$f":"'20 Year Defaults'!W388","v":0},{"$f":"'20 Year Defaults'!X388","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC388","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A389","v":0},{"$f":"'20 Year Defaults'!B389","v":""},{"$f":"'20 Year Defaults'!C389","v":0},{"$f":"'20 Year Defaults'!D389","v":0},{"$f":"'20 Year Defaults'!E389","v":0},{"$f":"'20 Year Defaults'!F389","v":0},{"$f":"'20 Year Defaults'!G389","v":0},{"$f":"'20 Year Defaults'!H389","v":0},{"$f":"'20 Year Defaults'!I389","v":0},{"$f":"'20 Year Defaults'!J389","v":0},{"$f":"'20 Year Defaults'!K389","v":0},{"$f":"'20 Year Defaults'!L389","v":0},{"$f":"'20 Year Defaults'!M389","v":0},{"$f":"'20 Year Defaults'!N389","v":0},{"$f":"'20 Year Defaults'!O389","v":0},{"$f":"'20 Year Defaults'!P389","v":0},{"$f":"'20 Year Defaults'!Q389","v":0},{"$f":"'20 Year Defaults'!R389","v":0},{"$f":"'20 Year Defaults'!S389","v":0},{"$f":"'20 Year Defaults'!T389","v":0},{"$f":"'20 Year Defaults'!U389","v":0},{"$f":"'20 Year Defaults'!V389","v":0},{"$f":"'20 Year Defaults'!W389","v":0},{"$f":"'20 Year Defaults'!X389","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC389","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A391","v":0},{"$f":"'20 Year Defaults'!B391","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'20 Year Defaults'!C391","v":0},{"$f":"'20 Year Defaults'!D391","v":0},{"$f":"'20 Year Defaults'!E391","v":0},{"$f":"'20 Year Defaults'!F391","v":0},{"$f":"'20 Year Defaults'!G391","v":0},{"$f":"'20 Year Defaults'!H391","v":0},{"$f":"'20 Year Defaults'!I391","v":0},{"$f":"'20 Year Defaults'!J391","v":0},{"$f":"'20 Year Defaults'!K391","v":0},{"$f":"'20 Year Defaults'!L391","v":0},{"$f":"'20 Year Defaults'!M391","v":0},{"$f":"'20 Year Defaults'!N391","v":0},{"$f":"'20 Year Defaults'!O391","v":0},{"$f":"'20 Year Defaults'!P391","v":0},{"$f":"'20 Year Defaults'!Q391","v":0},{"$f":"'20 Year Defaults'!R391","v":0},{"$f":"'20 Year Defaults'!S391","v":0},{"$f":"'20 Year Defaults'!T391","v":0},{"$f":"'20 Year Defaults'!U391","v":0},{"$f":"'20 Year Defaults'!V391","v":0},{"$f":"'20 Year Defaults'!W391","v":0},{"$f":"'20 Year Defaults'!X391","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"A393","v":"Inter. Lighting 2: Fixtures (Com. Area)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C395","v":0},{"$f":"'20 Year Defaults'!D395","v":0},{"$f":"'20 Year Defaults'!E395","v":1},{"$f":"'20 Year Defaults'!F395","v":2},{"$f":"'20 Year Defaults'!G395","v":3},{"$f":"'20 Year Defaults'!H395","v":4},{"$f":"'20 Year Defaults'!I395","v":5},{"$f":"'20 Year Defaults'!J395","v":6},{"$f":"'20 Year Defaults'!K395","v":7},{"$f":"'20 Year Defaults'!L395","v":8},{"$f":"'20 Year Defaults'!M395","v":9},{"$f":"'20 Year Defaults'!N395","v":10},{"$f":"'20 Year Defaults'!O395","v":11},{"$f":"'20 Year Defaults'!P395","v":12},{"$f":"'20 Year Defaults'!Q395","v":13},{"$f":"'20 Year Defaults'!R395","v":14},{"$f":"'20 Year Defaults'!S395","v":15},{"$f":"'20 Year Defaults'!T395","v":16},{"$f":"'20 Year Defaults'!U395","v":17},{"$f":"'20 Year Defaults'!V395","v":18},{"$f":"'20 Year Defaults'!W395","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A397","v":0},{"$f":"'20 Year Defaults'!B397","v":""},{"$f":"'20 Year Defaults'!C397","v":0},{"$f":"'20 Year Defaults'!D397","v":0},{"$f":"'20 Year Defaults'!E397","v":0},{"$f":"'20 Year Defaults'!F397","v":0},{"$f":"'20 Year Defaults'!G397","v":0},{"$f":"'20 Year Defaults'!H397","v":0},{"$f":"'20 Year Defaults'!I397","v":0},{"$f":"'20 Year Defaults'!J397","v":0},{"$f":"'20 Year Defaults'!K397","v":0},{"$f":"'20 Year Defaults'!L397","v":0},{"$f":"'20 Year Defaults'!M397","v":0},{"$f":"'20 Year Defaults'!N397","v":0},{"$f":"'20 Year Defaults'!O397","v":0},{"$f":"'20 Year Defaults'!P397","v":0},{"$f":"'20 Year Defaults'!Q397","v":0},{"$f":"'20 Year Defaults'!R397","v":0},{"$f":"'20 Year Defaults'!S397","v":0},{"$f":"'20 Year Defaults'!T397","v":0},{"$f":"'20 Year Defaults'!U397","v":0},{"$f":"'20 Year Defaults'!V397","v":0},{"$f":"'20 Year Defaults'!W397","v":0},{"$f":"'20 Year Defaults'!X397","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC397","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A398","v":0},{"$f":"'20 Year Defaults'!B398","v":""},{"$f":"'20 Year Defaults'!C398","v":0},{"$f":"'20 Year Defaults'!D398","v":0},{"$f":"'20 Year Defaults'!E398","v":0},{"$f":"'20 Year Defaults'!F398","v":0},{"$f":"'20 Year Defaults'!G398","v":0},{"$f":"'20 Year Defaults'!H398","v":0},{"$f":"'20 Year Defaults'!I398","v":0},{"$f":"'20 Year Defaults'!J398","v":0},{"$f":"'20 Year Defaults'!K398","v":0},{"$f":"'20 Year Defaults'!L398","v":0},{"$f":"'20 Year Defaults'!M398","v":0},{"$f":"'20 Year Defaults'!N398","v":0},{"$f":"'20 Year Defaults'!O398","v":0},{"$f":"'20 Year Defaults'!P398","v":0},{"$f":"'20 Year Defaults'!Q398","v":0},{"$f":"'20 Year Defaults'!R398","v":0},{"$f":"'20 Year Defaults'!S398","v":0},{"$f":"'20 Year Defaults'!T398","v":0},{"$f":"'20 Year Defaults'!U398","v":0},{"$f":"'20 Year Defaults'!V398","v":0},{"$f":"'20 Year Defaults'!W398","v":0},{"$f":"'20 Year Defaults'!X398","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC398","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A399","v":0},{"$f":"'20 Year Defaults'!B399","v":""},{"$f":"'20 Year Defaults'!C399","v":0},{"$f":"'20 Year Defaults'!D399","v":0},{"$f":"'20 Year Defaults'!E399","v":0},{"$f":"'20 Year Defaults'!F399","v":0},{"$f":"'20 Year Defaults'!G399","v":0},{"$f":"'20 Year Defaults'!H399","v":0},{"$f":"'20 Year Defaults'!I399","v":0},{"$f":"'20 Year Defaults'!J399","v":0},{"$f":"'20 Year Defaults'!K399","v":0},{"$f":"'20 Year Defaults'!L399","v":0},{"$f":"'20 Year Defaults'!M399","v":0},{"$f":"'20 Year Defaults'!N399","v":0},{"$f":"'20 Year Defaults'!O399","v":0},{"$f":"'20 Year Defaults'!P399","v":0},{"$f":"'20 Year Defaults'!Q399","v":0},{"$f":"'20 Year Defaults'!R399","v":0},{"$f":"'20 Year Defaults'!S399","v":0},{"$f":"'20 Year Defaults'!T399","v":0},{"$f":"'20 Year Defaults'!U399","v":0},{"$f":"'20 Year Defaults'!V399","v":0},{"$f":"'20 Year Defaults'!W399","v":0},{"$f":"'20 Year Defaults'!X399","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC399","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A401","v":0},{"$f":"'20 Year Defaults'!B401","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'20 Year Defaults'!C401","v":0},{"$f":"'20 Year Defaults'!D401","v":0},{"$f":"'20 Year Defaults'!E401","v":0},{"$f":"'20 Year Defaults'!F401","v":0},{"$f":"'20 Year Defaults'!G401","v":0},{"$f":"'20 Year Defaults'!H401","v":0},{"$f":"'20 Year Defaults'!I401","v":0},{"$f":"'20 Year Defaults'!J401","v":0},{"$f":"'20 Year Defaults'!K401","v":0},{"$f":"'20 Year Defaults'!L401","v":0},{"$f":"'20 Year Defaults'!M401","v":0},{"$f":"'20 Year Defaults'!N401","v":0},{"$f":"'20 Year Defaults'!O401","v":0},{"$f":"'20 Year Defaults'!P401","v":0},{"$f":"'20 Year Defaults'!Q401","v":0},{"$f":"'20 Year Defaults'!R401","v":0},{"$f":"'20 Year Defaults'!S401","v":0},{"$f":"'20 Year Defaults'!T401","v":0},{"$f":"'20 Year Defaults'!U401","v":0},{"$f":"'20 Year Defaults'!V401","v":0},{"$f":"'20 Year Defaults'!W401","v":0},{"$f":"'20 Year Defaults'!X401","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["CO Detectors/Alarms",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C405","v":0},{"$f":"'20 Year Defaults'!D405","v":0},{"$f":"'20 Year Defaults'!E405","v":1},{"$f":"'20 Year Defaults'!F405","v":2},{"$f":"'20 Year Defaults'!G405","v":3},{"$f":"'20 Year Defaults'!H405","v":4},{"$f":"'20 Year Defaults'!I405","v":5},{"$f":"'20 Year Defaults'!J405","v":6},{"$f":"'20 Year Defaults'!K405","v":7},{"$f":"'20 Year Defaults'!L405","v":8},{"$f":"'20 Year Defaults'!M405","v":9},{"$f":"'20 Year Defaults'!N405","v":10},{"$f":"'20 Year Defaults'!O405","v":11},{"$f":"'20 Year Defaults'!P405","v":12},{"$f":"'20 Year Defaults'!Q405","v":13},{"$f":"'20 Year Defaults'!R405","v":14},{"$f":"'20 Year Defaults'!S405","v":15},{"$f":"'20 Year Defaults'!T405","v":16},{"$f":"'20 Year Defaults'!U405","v":17},{"$f":"'20 Year Defaults'!V405","v":18},{"$f":"'20 Year Defaults'!W405","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A407","v":0},{"$f":"'20 Year Defaults'!B407","v":""},{"$f":"'20 Year Defaults'!C407","v":0},{"$f":"'20 Year Defaults'!D407","v":0},{"$f":"'20 Year Defaults'!E407","v":0},{"$f":"'20 Year Defaults'!F407","v":0},{"$f":"'20 Year Defaults'!G407","v":0},{"$f":"'20 Year Defaults'!H407","v":0},{"$f":"'20 Year Defaults'!I407","v":0},{"$f":"'20 Year Defaults'!J407","v":0},{"$f":"'20 Year Defaults'!K407","v":0},{"$f":"'20 Year Defaults'!L407","v":0},{"$f":"'20 Year Defaults'!M407","v":0},{"$f":"'20 Year Defaults'!N407","v":0},{"$f":"'20 Year Defaults'!O407","v":0},{"$f":"'20 Year Defaults'!P407","v":0},{"$f":"'20 Year Defaults'!Q407","v":0},{"$f":"'20 Year Defaults'!R407","v":0},{"$f":"'20 Year Defaults'!S407","v":0},{"$f":"'20 Year Defaults'!T407","v":0},{"$f":"'20 Year Defaults'!U407","v":0},{"$f":"'20 Year Defaults'!V407","v":0},{"$f":"'20 Year Defaults'!W407","v":0},{"$f":"'20 Year Defaults'!X407","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC407","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A408","v":0},{"$f":"'20 Year Defaults'!B408","v":""},{"$f":"'20 Year Defaults'!C408","v":0},{"$f":"'20 Year Defaults'!D408","v":0},{"$f":"'20 Year Defaults'!E408","v":0},{"$f":"'20 Year Defaults'!F408","v":0},{"$f":"'20 Year Defaults'!G408","v":0},{"$f":"'20 Year Defaults'!H408","v":0},{"$f":"'20 Year Defaults'!I408","v":0},{"$f":"'20 Year Defaults'!J408","v":0},{"$f":"'20 Year Defaults'!K408","v":0},{"$f":"'20 Year Defaults'!L408","v":0},{"$f":"'20 Year Defaults'!M408","v":0},{"$f":"'20 Year Defaults'!N408","v":0},{"$f":"'20 Year Defaults'!O408","v":0},{"$f":"'20 Year Defaults'!P408","v":0},{"$f":"'20 Year Defaults'!Q408","v":0},{"$f":"'20 Year Defaults'!R408","v":0},{"$f":"'20 Year Defaults'!S408","v":0},{"$f":"'20 Year Defaults'!T408","v":0},{"$f":"'20 Year Defaults'!U408","v":0},{"$f":"'20 Year Defaults'!V408","v":0},{"$f":"'20 Year Defaults'!W408","v":0},{"$f":"'20 Year Defaults'!X408","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC408","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A409","v":0},{"$f":"'20 Year Defaults'!B409","v":""},{"$f":"'20 Year Defaults'!C409","v":0},{"$f":"'20 Year Defaults'!D409","v":0},{"$f":"'20 Year Defaults'!E409","v":0},{"$f":"'20 Year Defaults'!F409","v":0},{"$f":"'20 Year Defaults'!G409","v":0},{"$f":"'20 Year Defaults'!H409","v":0},{"$f":"'20 Year Defaults'!I409","v":0},{"$f":"'20 Year Defaults'!J409","v":0},{"$f":"'20 Year Defaults'!K409","v":0},{"$f":"'20 Year Defaults'!L409","v":0},{"$f":"'20 Year Defaults'!M409","v":0},{"$f":"'20 Year Defaults'!N409","v":0},{"$f":"'20 Year Defaults'!O409","v":0},{"$f":"'20 Year Defaults'!P409","v":0},{"$f":"'20 Year Defaults'!Q409","v":0},{"$f":"'20 Year Defaults'!R409","v":0},{"$f":"'20 Year Defaults'!S409","v":0},{"$f":"'20 Year Defaults'!T409","v":0},{"$f":"'20 Year Defaults'!U409","v":0},{"$f":"'20 Year Defaults'!V409","v":0},{"$f":"'20 Year Defaults'!W409","v":0},{"$f":"'20 Year Defaults'!X409","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC409","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A411","v":0},{"$f":"'20 Year Defaults'!B411","v":"CO Detectors/Alarms"},{"$f":"'20 Year Defaults'!C411","v":0},{"$f":"'20 Year Defaults'!D411","v":0},{"$f":"'20 Year Defaults'!E411","v":0},{"$f":"'20 Year Defaults'!F411","v":0},{"$f":"'20 Year Defaults'!G411","v":0},{"$f":"'20 Year Defaults'!H411","v":0},{"$f":"'20 Year Defaults'!I411","v":0},{"$f":"'20 Year Defaults'!J411","v":0},{"$f":"'20 Year Defaults'!K411","v":0},{"$f":"'20 Year Defaults'!L411","v":0},{"$f":"'20 Year Defaults'!M411","v":0},{"$f":"'20 Year Defaults'!N411","v":0},{"$f":"'20 Year Defaults'!O411","v":0},{"$f":"'20 Year Defaults'!P411","v":0},{"$f":"'20 Year Defaults'!Q411","v":0},{"$f":"'20 Year Defaults'!R411","v":0},{"$f":"'20 Year Defaults'!S411","v":0},{"$f":"'20 Year Defaults'!T411","v":0},{"$f":"'20 Year Defaults'!U411","v":0},{"$f":"'20 Year Defaults'!V411","v":0},{"$f":"'20 Year Defaults'!W411","v":0},{"$f":"'20 Year Defaults'!X411","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Exit Signs",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C415","v":0},{"$f":"'20 Year Defaults'!D415","v":0},{"$f":"'20 Year Defaults'!E415","v":1},{"$f":"'20 Year Defaults'!F415","v":2},{"$f":"'20 Year Defaults'!G415","v":3},{"$f":"'20 Year Defaults'!H415","v":4},{"$f":"'20 Year Defaults'!I415","v":5},{"$f":"'20 Year Defaults'!J415","v":6},{"$f":"'20 Year Defaults'!K415","v":7},{"$f":"'20 Year Defaults'!L415","v":8},{"$f":"'20 Year Defaults'!M415","v":9},{"$f":"'20 Year Defaults'!N415","v":10},{"$f":"'20 Year Defaults'!O415","v":11},{"$f":"'20 Year Defaults'!P415","v":12},{"$f":"'20 Year Defaults'!Q415","v":13},{"$f":"'20 Year Defaults'!R415","v":14},{"$f":"'20 Year Defaults'!S415","v":15},{"$f":"'20 Year Defaults'!T415","v":16},{"$f":"'20 Year Defaults'!U415","v":17},{"$f":"'20 Year Defaults'!V415","v":18},{"$f":"'20 Year Defaults'!W415","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A417","v":0},{"$f":"'20 Year Defaults'!B417","v":""},{"$f":"'20 Year Defaults'!C417","v":0},{"$f":"'20 Year Defaults'!D417","v":0},{"$f":"'20 Year Defaults'!E417","v":0},{"$f":"'20 Year Defaults'!F417","v":0},{"$f":"'20 Year Defaults'!G417","v":0},{"$f":"'20 Year Defaults'!H417","v":0},{"$f":"'20 Year Defaults'!I417","v":0},{"$f":"'20 Year Defaults'!J417","v":0},{"$f":"'20 Year Defaults'!K417","v":0},{"$f":"'20 Year Defaults'!L417","v":0},{"$f":"'20 Year Defaults'!M417","v":0},{"$f":"'20 Year Defaults'!N417","v":0},{"$f":"'20 Year Defaults'!O417","v":0},{"$f":"'20 Year Defaults'!P417","v":0},{"$f":"'20 Year Defaults'!Q417","v":0},{"$f":"'20 Year Defaults'!R417","v":0},{"$f":"'20 Year Defaults'!S417","v":0},{"$f":"'20 Year Defaults'!T417","v":0},{"$f":"'20 Year Defaults'!U417","v":0},{"$f":"'20 Year Defaults'!V417","v":0},{"$f":"'20 Year Defaults'!W417","v":0},{"$f":"'20 Year Defaults'!X417","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC417","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A418","v":0},{"$f":"'20 Year Defaults'!B418","v":""},{"$f":"'20 Year Defaults'!C418","v":0},{"$f":"'20 Year Defaults'!D418","v":0},{"$f":"'20 Year Defaults'!E418","v":0},{"$f":"'20 Year Defaults'!F418","v":0},{"$f":"'20 Year Defaults'!G418","v":0},{"$f":"'20 Year Defaults'!H418","v":0},{"$f":"'20 Year Defaults'!I418","v":0},{"$f":"'20 Year Defaults'!J418","v":0},{"$f":"'20 Year Defaults'!K418","v":0},{"$f":"'20 Year Defaults'!L418","v":0},{"$f":"'20 Year Defaults'!M418","v":0},{"$f":"'20 Year Defaults'!N418","v":0},{"$f":"'20 Year Defaults'!O418","v":0},{"$f":"'20 Year Defaults'!P418","v":0},{"$f":"'20 Year Defaults'!Q418","v":0},{"$f":"'20 Year Defaults'!R418","v":0},{"$f":"'20 Year Defaults'!S418","v":0},{"$f":"'20 Year Defaults'!T418","v":0},{"$f":"'20 Year Defaults'!U418","v":0},{"$f":"'20 Year Defaults'!V418","v":0},{"$f":"'20 Year Defaults'!W418","v":0},{"$f":"'20 Year Defaults'!X418","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC418","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A419","v":0},{"$f":"'20 Year Defaults'!B419","v":""},{"$f":"'20 Year Defaults'!C419","v":0},{"$f":"'20 Year Defaults'!D419","v":0},{"$f":"'20 Year Defaults'!E419","v":0},{"$f":"'20 Year Defaults'!F419","v":0},{"$f":"'20 Year Defaults'!G419","v":0},{"$f":"'20 Year Defaults'!H419","v":0},{"$f":"'20 Year Defaults'!I419","v":0},{"$f":"'20 Year Defaults'!J419","v":0},{"$f":"'20 Year Defaults'!K419","v":0},{"$f":"'20 Year Defaults'!L419","v":0},{"$f":"'20 Year Defaults'!M419","v":0},{"$f":"'20 Year Defaults'!N419","v":0},{"$f":"'20 Year Defaults'!O419","v":0},{"$f":"'20 Year Defaults'!P419","v":0},{"$f":"'20 Year Defaults'!Q419","v":0},{"$f":"'20 Year Defaults'!R419","v":0},{"$f":"'20 Year Defaults'!S419","v":0},{"$f":"'20 Year Defaults'!T419","v":0},{"$f":"'20 Year Defaults'!U419","v":0},{"$f":"'20 Year Defaults'!V419","v":0},{"$f":"'20 Year Defaults'!W419","v":0},{"$f":"'20 Year Defaults'!X419","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC419","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A421","v":0},{"$f":"'20 Year Defaults'!B421","v":"Exit Signs"},{"$f":"'20 Year Defaults'!C421","v":0},{"$f":"'20 Year Defaults'!D421","v":0},{"$f":"'20 Year Defaults'!E421","v":0},{"$f":"'20 Year Defaults'!F421","v":0},{"$f":"'20 Year Defaults'!G421","v":0},{"$f":"'20 Year Defaults'!H421","v":0},{"$f":"'20 Year Defaults'!I421","v":0},{"$f":"'20 Year Defaults'!J421","v":0},{"$f":"'20 Year Defaults'!K421","v":0},{"$f":"'20 Year Defaults'!L421","v":0},{"$f":"'20 Year Defaults'!M421","v":0},{"$f":"'20 Year Defaults'!N421","v":0},{"$f":"'20 Year Defaults'!O421","v":0},{"$f":"'20 Year Defaults'!P421","v":0},{"$f":"'20 Year Defaults'!Q421","v":0},{"$f":"'20 Year Defaults'!R421","v":0},{"$f":"'20 Year Defaults'!S421","v":0},{"$f":"'20 Year Defaults'!T421","v":0},{"$f":"'20 Year Defaults'!U421","v":0},{"$f":"'20 Year Defaults'!V421","v":0},{"$f":"'20 Year Defaults'!W421","v":0},{"$f":"'20 Year Defaults'!X421","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Exterior Lighting",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C425","v":0},{"$f":"'20 Year Defaults'!D425","v":0},{"$f":"'20 Year Defaults'!E425","v":1},{"$f":"'20 Year Defaults'!F425","v":2},{"$f":"'20 Year Defaults'!G425","v":3},{"$f":"'20 Year Defaults'!H425","v":4},{"$f":"'20 Year Defaults'!I425","v":5},{"$f":"'20 Year Defaults'!J425","v":6},{"$f":"'20 Year Defaults'!K425","v":7},{"$f":"'20 Year Defaults'!L425","v":8},{"$f":"'20 Year Defaults'!M425","v":9},{"$f":"'20 Year Defaults'!N425","v":10},{"$f":"'20 Year Defaults'!O425","v":11},{"$f":"'20 Year Defaults'!P425","v":12},{"$f":"'20 Year Defaults'!Q425","v":13},{"$f":"'20 Year Defaults'!R425","v":14},{"$f":"'20 Year Defaults'!S425","v":15},{"$f":"'20 Year Defaults'!T425","v":16},{"$f":"'20 Year Defaults'!U425","v":17},{"$f":"'20 Year Defaults'!V425","v":18},{"$f":"'20 Year Defaults'!W425","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A427","v":0},{"$f":"'20 Year Defaults'!B427","v":""},{"$f":"'20 Year Defaults'!C427","v":0},{"$f":"'20 Year Defaults'!D427","v":0},{"$f":"'20 Year Defaults'!E427","v":0},{"$f":"'20 Year Defaults'!F427","v":0},{"$f":"'20 Year Defaults'!G427","v":0},{"$f":"'20 Year Defaults'!H427","v":0},{"$f":"'20 Year Defaults'!I427","v":0},{"$f":"'20 Year Defaults'!J427","v":0},{"$f":"'20 Year Defaults'!K427","v":0},{"$f":"'20 Year Defaults'!L427","v":0},{"$f":"'20 Year Defaults'!M427","v":0},{"$f":"'20 Year Defaults'!N427","v":0},{"$f":"'20 Year Defaults'!O427","v":0},{"$f":"'20 Year Defaults'!P427","v":0},{"$f":"'20 Year Defaults'!Q427","v":0},{"$f":"'20 Year Defaults'!R427","v":0},{"$f":"'20 Year Defaults'!S427","v":0},{"$f":"'20 Year Defaults'!T427","v":0},{"$f":"'20 Year Defaults'!U427","v":0},{"$f":"'20 Year Defaults'!V427","v":0},{"$f":"'20 Year Defaults'!W427","v":0},{"$f":"'20 Year Defaults'!X427","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC427","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A428","v":0},{"$f":"'20 Year Defaults'!B428","v":""},{"$f":"'20 Year Defaults'!C428","v":0},{"$f":"'20 Year Defaults'!D428","v":0},{"$f":"'20 Year Defaults'!E428","v":0},{"$f":"'20 Year Defaults'!F428","v":0},{"$f":"'20 Year Defaults'!G428","v":0},{"$f":"'20 Year Defaults'!H428","v":0},{"$f":"'20 Year Defaults'!I428","v":0},{"$f":"'20 Year Defaults'!J428","v":0},{"$f":"'20 Year Defaults'!K428","v":0},{"$f":"'20 Year Defaults'!L428","v":0},{"$f":"'20 Year Defaults'!M428","v":0},{"$f":"'20 Year Defaults'!N428","v":0},{"$f":"'20 Year Defaults'!O428","v":0},{"$f":"'20 Year Defaults'!P428","v":0},{"$f":"'20 Year Defaults'!Q428","v":0},{"$f":"'20 Year Defaults'!R428","v":0},{"$f":"'20 Year Defaults'!S428","v":0},{"$f":"'20 Year Defaults'!T428","v":0},{"$f":"'20 Year Defaults'!U428","v":0},{"$f":"'20 Year Defaults'!V428","v":0},{"$f":"'20 Year Defaults'!W428","v":0},{"$f":"'20 Year Defaults'!X428","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC428","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A429","v":0},{"$f":"'20 Year Defaults'!B429","v":""},{"$f":"'20 Year Defaults'!C429","v":0},{"$f":"'20 Year Defaults'!D429","v":0},{"$f":"'20 Year Defaults'!E429","v":0},{"$f":"'20 Year Defaults'!F429","v":0},{"$f":"'20 Year Defaults'!G429","v":0},{"$f":"'20 Year Defaults'!H429","v":0},{"$f":"'20 Year Defaults'!I429","v":0},{"$f":"'20 Year Defaults'!J429","v":0},{"$f":"'20 Year Defaults'!K429","v":0},{"$f":"'20 Year Defaults'!L429","v":0},{"$f":"'20 Year Defaults'!M429","v":0},{"$f":"'20 Year Defaults'!N429","v":0},{"$f":"'20 Year Defaults'!O429","v":0},{"$f":"'20 Year Defaults'!P429","v":0},{"$f":"'20 Year Defaults'!Q429","v":0},{"$f":"'20 Year Defaults'!R429","v":0},{"$f":"'20 Year Defaults'!S429","v":0},{"$f":"'20 Year Defaults'!T429","v":0},{"$f":"'20 Year Defaults'!U429","v":0},{"$f":"'20 Year Defaults'!V429","v":0},{"$f":"'20 Year Defaults'!W429","v":0},{"$f":"'20 Year Defaults'!X429","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC429","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A431","v":0},{"$f":"'20 Year Defaults'!B431","v":"Exterior Lighting"},{"$f":"'20 Year Defaults'!C431","v":0},{"$f":"'20 Year Defaults'!D431","v":0},{"$f":"'20 Year Defaults'!E431","v":0},{"$f":"'20 Year Defaults'!F431","v":0},{"$f":"'20 Year Defaults'!G431","v":0},{"$f":"'20 Year Defaults'!H431","v":0},{"$f":"'20 Year Defaults'!I431","v":0},{"$f":"'20 Year Defaults'!J431","v":0},{"$f":"'20 Year Defaults'!K431","v":0},{"$f":"'20 Year Defaults'!L431","v":0},{"$f":"'20 Year Defaults'!M431","v":0},{"$f":"'20 Year Defaults'!N431","v":0},{"$f":"'20 Year Defaults'!O431","v":0},{"$f":"'20 Year Defaults'!P431","v":0},{"$f":"'20 Year Defaults'!Q431","v":0},{"$f":"'20 Year Defaults'!R431","v":0},{"$f":"'20 Year Defaults'!S431","v":0},{"$f":"'20 Year Defaults'!T431","v":0},{"$f":"'20 Year Defaults'!U431","v":0},{"$f":"'20 Year Defaults'!V431","v":0},{"$f":"'20 Year Defaults'!W431","v":0},{"$f":"'20 Year Defaults'!X431","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Landscaping and Grounds 1",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C435","v":0},{"$f":"'20 Year Defaults'!D435","v":0},{"$f":"'20 Year Defaults'!E435","v":1},{"$f":"'20 Year Defaults'!F435","v":2},{"$f":"'20 Year Defaults'!G435","v":3},{"$f":"'20 Year Defaults'!H435","v":4},{"$f":"'20 Year Defaults'!I435","v":5},{"$f":"'20 Year Defaults'!J435","v":6},{"$f":"'20 Year Defaults'!K435","v":7},{"$f":"'20 Year Defaults'!L435","v":8},{"$f":"'20 Year Defaults'!M435","v":9},{"$f":"'20 Year Defaults'!N435","v":10},{"$f":"'20 Year Defaults'!O435","v":11},{"$f":"'20 Year Defaults'!P435","v":12},{"$f":"'20 Year Defaults'!Q435","v":13},{"$f":"'20 Year Defaults'!R435","v":14},{"$f":"'20 Year Defaults'!S435","v":15},{"$f":"'20 Year Defaults'!T435","v":16},{"$f":"'20 Year Defaults'!U435","v":17},{"$f":"'20 Year Defaults'!V435","v":18},{"$f":"'20 Year Defaults'!W435","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A437","v":0},{"$f":"'20 Year Defaults'!B437","v":""},{"$f":"'20 Year Defaults'!C437","v":0},{"$f":"'20 Year Defaults'!D437","v":0},{"$f":"'20 Year Defaults'!E437","v":0},{"$f":"'20 Year Defaults'!F437","v":0},{"$f":"'20 Year Defaults'!G437","v":0},{"$f":"'20 Year Defaults'!H437","v":0},{"$f":"'20 Year Defaults'!I437","v":0},{"$f":"'20 Year Defaults'!J437","v":0},{"$f":"'20 Year Defaults'!K437","v":0},{"$f":"'20 Year Defaults'!L437","v":0},{"$f":"'20 Year Defaults'!M437","v":0},{"$f":"'20 Year Defaults'!N437","v":0},{"$f":"'20 Year Defaults'!O437","v":0},{"$f":"'20 Year Defaults'!P437","v":0},{"$f":"'20 Year Defaults'!Q437","v":0},{"$f":"'20 Year Defaults'!R437","v":0},{"$f":"'20 Year Defaults'!S437","v":0},{"$f":"'20 Year Defaults'!T437","v":0},{"$f":"'20 Year Defaults'!U437","v":0},{"$f":"'20 Year Defaults'!V437","v":0},{"$f":"'20 Year Defaults'!W437","v":0},{"$f":"'20 Year Defaults'!X437","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC437","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A438","v":0},{"$f":"'20 Year Defaults'!B438","v":""},{"$f":"'20 Year Defaults'!C438","v":0},{"$f":"'20 Year Defaults'!D438","v":0},{"$f":"'20 Year Defaults'!E438","v":0},{"$f":"'20 Year Defaults'!F438","v":0},{"$f":"'20 Year Defaults'!G438","v":0},{"$f":"'20 Year Defaults'!H438","v":0},{"$f":"'20 Year Defaults'!I438","v":0},{"$f":"'20 Year Defaults'!J438","v":0},{"$f":"'20 Year Defaults'!K438","v":0},{"$f":"'20 Year Defaults'!L438","v":0},{"$f":"'20 Year Defaults'!M438","v":0},{"$f":"'20 Year Defaults'!N438","v":0},{"$f":"'20 Year Defaults'!O438","v":0},{"$f":"'20 Year Defaults'!P438","v":0},{"$f":"'20 Year Defaults'!Q438","v":0},{"$f":"'20 Year Defaults'!R438","v":0},{"$f":"'20 Year Defaults'!S438","v":0},{"$f":"'20 Year Defaults'!T438","v":0},{"$f":"'20 Year Defaults'!U438","v":0},{"$f":"'20 Year Defaults'!V438","v":0},{"$f":"'20 Year Defaults'!W438","v":0},{"$f":"'20 Year Defaults'!X438","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC438","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A439","v":0},{"$f":"'20 Year Defaults'!B439","v":""},{"$f":"'20 Year Defaults'!C439","v":0},{"$f":"'20 Year Defaults'!D439","v":0},{"$f":"'20 Year Defaults'!E439","v":0},{"$f":"'20 Year Defaults'!F439","v":0},{"$f":"'20 Year Defaults'!G439","v":0},{"$f":"'20 Year Defaults'!H439","v":0},{"$f":"'20 Year Defaults'!I439","v":0},{"$f":"'20 Year Defaults'!J439","v":0},{"$f":"'20 Year Defaults'!K439","v":0},{"$f":"'20 Year Defaults'!L439","v":0},{"$f":"'20 Year Defaults'!M439","v":0},{"$f":"'20 Year Defaults'!N439","v":0},{"$f":"'20 Year Defaults'!O439","v":0},{"$f":"'20 Year Defaults'!P439","v":0},{"$f":"'20 Year Defaults'!Q439","v":0},{"$f":"'20 Year Defaults'!R439","v":0},{"$f":"'20 Year Defaults'!S439","v":0},{"$f":"'20 Year Defaults'!T439","v":0},{"$f":"'20 Year Defaults'!U439","v":0},{"$f":"'20 Year Defaults'!V439","v":0},{"$f":"'20 Year Defaults'!W439","v":0},{"$f":"'20 Year Defaults'!X439","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC439","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A441","v":0},{"$f":"'20 Year Defaults'!B441","v":"Landscaping and Grounds 1"},{"$f":"'20 Year Defaults'!C441","v":0},{"$f":"'20 Year Defaults'!D441","v":0},{"$f":"'20 Year Defaults'!E441","v":0},{"$f":"'20 Year Defaults'!F441","v":0},{"$f":"'20 Year Defaults'!G441","v":0},{"$f":"'20 Year Defaults'!H441","v":0},{"$f":"'20 Year Defaults'!I441","v":0},{"$f":"'20 Year Defaults'!J441","v":0},{"$f":"'20 Year Defaults'!K441","v":0},{"$f":"'20 Year Defaults'!L441","v":0},{"$f":"'20 Year Defaults'!M441","v":0},{"$f":"'20 Year Defaults'!N441","v":0},{"$f":"'20 Year Defaults'!O441","v":0},{"$f":"'20 Year Defaults'!P441","v":0},{"$f":"'20 Year Defaults'!Q441","v":0},{"$f":"'20 Year Defaults'!R441","v":0},{"$f":"'20 Year Defaults'!S441","v":0},{"$f":"'20 Year Defaults'!T441","v":0},{"$f":"'20 Year Defaults'!U441","v":0},{"$f":"'20 Year Defaults'!V441","v":0},{"$f":"'20 Year Defaults'!W441","v":0},{"$f":"'20 Year Defaults'!X441","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Landscaping and Grounds 2",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C445","v":0},{"$f":"'20 Year Defaults'!D445","v":0},{"$f":"'20 Year Defaults'!E445","v":1},{"$f":"'20 Year Defaults'!F445","v":2},{"$f":"'20 Year Defaults'!G445","v":3},{"$f":"'20 Year Defaults'!H445","v":4},{"$f":"'20 Year Defaults'!I445","v":5},{"$f":"'20 Year Defaults'!J445","v":6},{"$f":"'20 Year Defaults'!K445","v":7},{"$f":"'20 Year Defaults'!L445","v":8},{"$f":"'20 Year Defaults'!M445","v":9},{"$f":"'20 Year Defaults'!N445","v":10},{"$f":"'20 Year Defaults'!O445","v":11},{"$f":"'20 Year Defaults'!P445","v":12},{"$f":"'20 Year Defaults'!Q445","v":13},{"$f":"'20 Year Defaults'!R445","v":14},{"$f":"'20 Year Defaults'!S445","v":15},{"$f":"'20 Year Defaults'!T445","v":16},{"$f":"'20 Year Defaults'!U445","v":17},{"$f":"'20 Year Defaults'!V445","v":18},{"$f":"'20 Year Defaults'!W445","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A447","v":0},{"$f":"'20 Year Defaults'!B447","v":""},{"$f":"'20 Year Defaults'!C447","v":0},{"$f":"'20 Year Defaults'!D447","v":0},{"$f":"'20 Year Defaults'!E447","v":0},{"$f":"'20 Year Defaults'!F447","v":0},{"$f":"'20 Year Defaults'!G447","v":0},{"$f":"'20 Year Defaults'!H447","v":0},{"$f":"'20 Year Defaults'!I447","v":0},{"$f":"'20 Year Defaults'!J447","v":0},{"$f":"'20 Year Defaults'!K447","v":0},{"$f":"'20 Year Defaults'!L447","v":0},{"$f":"'20 Year Defaults'!M447","v":0},{"$f":"'20 Year Defaults'!N447","v":0},{"$f":"'20 Year Defaults'!O447","v":0},{"$f":"'20 Year Defaults'!P447","v":0},{"$f":"'20 Year Defaults'!Q447","v":0},{"$f":"'20 Year Defaults'!R447","v":0},{"$f":"'20 Year Defaults'!S447","v":0},{"$f":"'20 Year Defaults'!T447","v":0},{"$f":"'20 Year Defaults'!U447","v":0},{"$f":"'20 Year Defaults'!V447","v":0},{"$f":"'20 Year Defaults'!W447","v":0},{"$f":"'20 Year Defaults'!X447","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC447","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A448","v":0},{"$f":"'20 Year Defaults'!B448","v":""},{"$f":"'20 Year Defaults'!C448","v":0},{"$f":"'20 Year Defaults'!D448","v":0},{"$f":"'20 Year Defaults'!E448","v":0},{"$f":"'20 Year Defaults'!F448","v":0},{"$f":"'20 Year Defaults'!G448","v":0},{"$f":"'20 Year Defaults'!H448","v":0},{"$f":"'20 Year Defaults'!I448","v":0},{"$f":"'20 Year Defaults'!J448","v":0},{"$f":"'20 Year Defaults'!K448","v":0},{"$f":"'20 Year Defaults'!L448","v":0},{"$f":"'20 Year Defaults'!M448","v":0},{"$f":"'20 Year Defaults'!N448","v":0},{"$f":"'20 Year Defaults'!O448","v":0},{"$f":"'20 Year Defaults'!P448","v":0},{"$f":"'20 Year Defaults'!Q448","v":0},{"$f":"'20 Year Defaults'!R448","v":0},{"$f":"'20 Year Defaults'!S448","v":0},{"$f":"'20 Year Defaults'!T448","v":0},{"$f":"'20 Year Defaults'!U448","v":0},{"$f":"'20 Year Defaults'!V448","v":0},{"$f":"'20 Year Defaults'!W448","v":0},{"$f":"'20 Year Defaults'!X448","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC448","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A449","v":0},{"$f":"'20 Year Defaults'!B449","v":""},{"$f":"'20 Year Defaults'!C449","v":0},{"$f":"'20 Year Defaults'!D449","v":0},{"$f":"'20 Year Defaults'!E449","v":0},{"$f":"'20 Year Defaults'!F449","v":0},{"$f":"'20 Year Defaults'!G449","v":0},{"$f":"'20 Year Defaults'!H449","v":0},{"$f":"'20 Year Defaults'!I449","v":0},{"$f":"'20 Year Defaults'!J449","v":0},{"$f":"'20 Year Defaults'!K449","v":0},{"$f":"'20 Year Defaults'!L449","v":0},{"$f":"'20 Year Defaults'!M449","v":0},{"$f":"'20 Year Defaults'!N449","v":0},{"$f":"'20 Year Defaults'!O449","v":0},{"$f":"'20 Year Defaults'!P449","v":0},{"$f":"'20 Year Defaults'!Q449","v":0},{"$f":"'20 Year Defaults'!R449","v":0},{"$f":"'20 Year Defaults'!S449","v":0},{"$f":"'20 Year Defaults'!T449","v":0},{"$f":"'20 Year Defaults'!U449","v":0},{"$f":"'20 Year Defaults'!V449","v":0},{"$f":"'20 Year Defaults'!W449","v":0},{"$f":"'20 Year Defaults'!X449","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC449","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A451","v":0},{"$f":"'20 Year Defaults'!B451","v":"Landscaping and Grounds 2"},{"$f":"'20 Year Defaults'!C451","v":0},{"$f":"'20 Year Defaults'!D451","v":0},{"$f":"'20 Year Defaults'!E451","v":0},{"$f":"'20 Year Defaults'!F451","v":0},{"$f":"'20 Year Defaults'!G451","v":0},{"$f":"'20 Year Defaults'!H451","v":0},{"$f":"'20 Year Defaults'!I451","v":0},{"$f":"'20 Year Defaults'!J451","v":0},{"$f":"'20 Year Defaults'!K451","v":0},{"$f":"'20 Year Defaults'!L451","v":0},{"$f":"'20 Year Defaults'!M451","v":0},{"$f":"'20 Year Defaults'!N451","v":0},{"$f":"'20 Year Defaults'!O451","v":0},{"$f":"'20 Year Defaults'!P451","v":0},{"$f":"'20 Year Defaults'!Q451","v":0},{"$f":"'20 Year Defaults'!R451","v":0},{"$f":"'20 Year Defaults'!S451","v":0},{"$f":"'20 Year Defaults'!T451","v":0},{"$f":"'20 Year Defaults'!U451","v":0},{"$f":"'20 Year Defaults'!V451","v":0},{"$f":"'20 Year Defaults'!W451","v":0},{"$f":"'20 Year Defaults'!X451","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Land and Grounds: Irrigation",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C455","v":0},{"$f":"'20 Year Defaults'!D455","v":0},{"$f":"'20 Year Defaults'!E455","v":1},{"$f":"'20 Year Defaults'!F455","v":2},{"$f":"'20 Year Defaults'!G455","v":3},{"$f":"'20 Year Defaults'!H455","v":4},{"$f":"'20 Year Defaults'!I455","v":5},{"$f":"'20 Year Defaults'!J455","v":6},{"$f":"'20 Year Defaults'!K455","v":7},{"$f":"'20 Year Defaults'!L455","v":8},{"$f":"'20 Year Defaults'!M455","v":9},{"$f":"'20 Year Defaults'!N455","v":10},{"$f":"'20 Year Defaults'!O455","v":11},{"$f":"'20 Year Defaults'!P455","v":12},{"$f":"'20 Year Defaults'!Q455","v":13},{"$f":"'20 Year Defaults'!R455","v":14},{"$f":"'20 Year Defaults'!S455","v":15},{"$f":"'20 Year Defaults'!T455","v":16},{"$f":"'20 Year Defaults'!U455","v":17},{"$f":"'20 Year Defaults'!V455","v":18},{"$f":"'20 Year Defaults'!W455","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A457","v":0},{"$f":"'20 Year Defaults'!B457","v":""},{"$f":"'20 Year Defaults'!C457","v":0},{"$f":"'20 Year Defaults'!D457","v":0},{"$f":"'20 Year Defaults'!E457","v":0},{"$f":"'20 Year Defaults'!F457","v":0},{"$f":"'20 Year Defaults'!G457","v":0},{"$f":"'20 Year Defaults'!H457","v":0},{"$f":"'20 Year Defaults'!I457","v":0},{"$f":"'20 Year Defaults'!J457","v":0},{"$f":"'20 Year Defaults'!K457","v":0},{"$f":"'20 Year Defaults'!L457","v":0},{"$f":"'20 Year Defaults'!M457","v":0},{"$f":"'20 Year Defaults'!N457","v":0},{"$f":"'20 Year Defaults'!O457","v":0},{"$f":"'20 Year Defaults'!P457","v":0},{"$f":"'20 Year Defaults'!Q457","v":0},{"$f":"'20 Year Defaults'!R457","v":0},{"$f":"'20 Year Defaults'!S457","v":0},{"$f":"'20 Year Defaults'!T457","v":0},{"$f":"'20 Year Defaults'!U457","v":0},{"$f":"'20 Year Defaults'!V457","v":0},{"$f":"'20 Year Defaults'!W457","v":0},{"$f":"'20 Year Defaults'!X457","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC457","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A458","v":0},{"$f":"'20 Year Defaults'!B458","v":""},{"$f":"'20 Year Defaults'!C458","v":0},{"$f":"'20 Year Defaults'!D458","v":0},{"$f":"'20 Year Defaults'!E458","v":0},{"$f":"'20 Year Defaults'!F458","v":0},{"$f":"'20 Year Defaults'!G458","v":0},{"$f":"'20 Year Defaults'!H458","v":0},{"$f":"'20 Year Defaults'!I458","v":0},{"$f":"'20 Year Defaults'!J458","v":0},{"$f":"'20 Year Defaults'!K458","v":0},{"$f":"'20 Year Defaults'!L458","v":0},{"$f":"'20 Year Defaults'!M458","v":0},{"$f":"'20 Year Defaults'!N458","v":0},{"$f":"'20 Year Defaults'!O458","v":0},{"$f":"'20 Year Defaults'!P458","v":0},{"$f":"'20 Year Defaults'!Q458","v":0},{"$f":"'20 Year Defaults'!R458","v":0},{"$f":"'20 Year Defaults'!S458","v":0},{"$f":"'20 Year Defaults'!T458","v":0},{"$f":"'20 Year Defaults'!U458","v":0},{"$f":"'20 Year Defaults'!V458","v":0},{"$f":"'20 Year Defaults'!W458","v":0},{"$f":"'20 Year Defaults'!X458","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC458","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A459","v":0},{"$f":"'20 Year Defaults'!B459","v":""},{"$f":"'20 Year Defaults'!C459","v":0},{"$f":"'20 Year Defaults'!D459","v":0},{"$f":"'20 Year Defaults'!E459","v":0},{"$f":"'20 Year Defaults'!F459","v":0},{"$f":"'20 Year Defaults'!G459","v":0},{"$f":"'20 Year Defaults'!H459","v":0},{"$f":"'20 Year Defaults'!I459","v":0},{"$f":"'20 Year Defaults'!J459","v":0},{"$f":"'20 Year Defaults'!K459","v":0},{"$f":"'20 Year Defaults'!L459","v":0},{"$f":"'20 Year Defaults'!M459","v":0},{"$f":"'20 Year Defaults'!N459","v":0},{"$f":"'20 Year Defaults'!O459","v":0},{"$f":"'20 Year Defaults'!P459","v":0},{"$f":"'20 Year Defaults'!Q459","v":0},{"$f":"'20 Year Defaults'!R459","v":0},{"$f":"'20 Year Defaults'!S459","v":0},{"$f":"'20 Year Defaults'!T459","v":0},{"$f":"'20 Year Defaults'!U459","v":0},{"$f":"'20 Year Defaults'!V459","v":0},{"$f":"'20 Year Defaults'!W459","v":0},{"$f":"'20 Year Defaults'!X459","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC459","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A461","v":0},{"$f":"'20 Year Defaults'!B461","v":"Land and Grounds: Irrigation"},{"$f":"'20 Year Defaults'!C461","v":0},{"$f":"'20 Year Defaults'!D461","v":0},{"$f":"'20 Year Defaults'!E461","v":0},{"$f":"'20 Year Defaults'!F461","v":0},{"$f":"'20 Year Defaults'!G461","v":0},{"$f":"'20 Year Defaults'!H461","v":0},{"$f":"'20 Year Defaults'!I461","v":0},{"$f":"'20 Year Defaults'!J461","v":0},{"$f":"'20 Year Defaults'!K461","v":0},{"$f":"'20 Year Defaults'!L461","v":0},{"$f":"'20 Year Defaults'!M461","v":0},{"$f":"'20 Year Defaults'!N461","v":0},{"$f":"'20 Year Defaults'!O461","v":0},{"$f":"'20 Year Defaults'!P461","v":0},{"$f":"'20 Year Defaults'!Q461","v":0},{"$f":"'20 Year Defaults'!R461","v":0},{"$f":"'20 Year Defaults'!S461","v":0},{"$f":"'20 Year Defaults'!T461","v":0},{"$f":"'20 Year Defaults'!U461","v":0},{"$f":"'20 Year Defaults'!V461","v":0},{"$f":"'20 Year Defaults'!W461","v":0},{"$f":"'20 Year Defaults'!X461","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Parking and Driveways",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C465","v":0},{"$f":"'20 Year Defaults'!D465","v":0},{"$f":"'20 Year Defaults'!E465","v":1},{"$f":"'20 Year Defaults'!F465","v":2},{"$f":"'20 Year Defaults'!G465","v":3},{"$f":"'20 Year Defaults'!H465","v":4},{"$f":"'20 Year Defaults'!I465","v":5},{"$f":"'20 Year Defaults'!J465","v":6},{"$f":"'20 Year Defaults'!K465","v":7},{"$f":"'20 Year Defaults'!L465","v":8},{"$f":"'20 Year Defaults'!M465","v":9},{"$f":"'20 Year Defaults'!N465","v":10},{"$f":"'20 Year Defaults'!O465","v":11},{"$f":"'20 Year Defaults'!P465","v":12},{"$f":"'20 Year Defaults'!Q465","v":13},{"$f":"'20 Year Defaults'!R465","v":14},{"$f":"'20 Year Defaults'!S465","v":15},{"$f":"'20 Year Defaults'!T465","v":16},{"$f":"'20 Year Defaults'!U465","v":17},{"$f":"'20 Year Defaults'!V465","v":18},{"$f":"'20 Year Defaults'!W465","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A467","v":0},{"$f":"'20 Year Defaults'!B467","v":""},{"$f":"'20 Year Defaults'!C467","v":0},{"$f":"'20 Year Defaults'!D467","v":0},{"$f":"'20 Year Defaults'!E467","v":0},{"$f":"'20 Year Defaults'!F467","v":0},{"$f":"'20 Year Defaults'!G467","v":0},{"$f":"'20 Year Defaults'!H467","v":0},{"$f":"'20 Year Defaults'!I467","v":0},{"$f":"'20 Year Defaults'!J467","v":0},{"$f":"'20 Year Defaults'!K467","v":0},{"$f":"'20 Year Defaults'!L467","v":0},{"$f":"'20 Year Defaults'!M467","v":0},{"$f":"'20 Year Defaults'!N467","v":0},{"$f":"'20 Year Defaults'!O467","v":0},{"$f":"'20 Year Defaults'!P467","v":0},{"$f":"'20 Year Defaults'!Q467","v":0},{"$f":"'20 Year Defaults'!R467","v":0},{"$f":"'20 Year Defaults'!S467","v":0},{"$f":"'20 Year Defaults'!T467","v":0},{"$f":"'20 Year Defaults'!U467","v":0},{"$f":"'20 Year Defaults'!V467","v":0},{"$f":"'20 Year Defaults'!W467","v":0},{"$f":"'20 Year Defaults'!X467","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC467","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A468","v":0},{"$f":"'20 Year Defaults'!B468","v":""},{"$f":"'20 Year Defaults'!C468","v":0},{"$f":"'20 Year Defaults'!D468","v":0},{"$f":"'20 Year Defaults'!E468","v":0},{"$f":"'20 Year Defaults'!F468","v":0},{"$f":"'20 Year Defaults'!G468","v":0},{"$f":"'20 Year Defaults'!H468","v":0},{"$f":"'20 Year Defaults'!I468","v":0},{"$f":"'20 Year Defaults'!J468","v":0},{"$f":"'20 Year Defaults'!K468","v":0},{"$f":"'20 Year Defaults'!L468","v":0},{"$f":"'20 Year Defaults'!M468","v":0},{"$f":"'20 Year Defaults'!N468","v":0},{"$f":"'20 Year Defaults'!O468","v":0},{"$f":"'20 Year Defaults'!P468","v":0},{"$f":"'20 Year Defaults'!Q468","v":0},{"$f":"'20 Year Defaults'!R468","v":0},{"$f":"'20 Year Defaults'!S468","v":0},{"$f":"'20 Year Defaults'!T468","v":0},{"$f":"'20 Year Defaults'!U468","v":0},{"$f":"'20 Year Defaults'!V468","v":0},{"$f":"'20 Year Defaults'!W468","v":0},{"$f":"'20 Year Defaults'!X468","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC468","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A469","v":0},{"$f":"'20 Year Defaults'!B469","v":""},{"$f":"'20 Year Defaults'!C469","v":0},{"$f":"'20 Year Defaults'!D469","v":0},{"$f":"'20 Year Defaults'!E469","v":0},{"$f":"'20 Year Defaults'!F469","v":0},{"$f":"'20 Year Defaults'!G469","v":0},{"$f":"'20 Year Defaults'!H469","v":0},{"$f":"'20 Year Defaults'!I469","v":0},{"$f":"'20 Year Defaults'!J469","v":0},{"$f":"'20 Year Defaults'!K469","v":0},{"$f":"'20 Year Defaults'!L469","v":0},{"$f":"'20 Year Defaults'!M469","v":0},{"$f":"'20 Year Defaults'!N469","v":0},{"$f":"'20 Year Defaults'!O469","v":0},{"$f":"'20 Year Defaults'!P469","v":0},{"$f":"'20 Year Defaults'!Q469","v":0},{"$f":"'20 Year Defaults'!R469","v":0},{"$f":"'20 Year Defaults'!S469","v":0},{"$f":"'20 Year Defaults'!T469","v":0},{"$f":"'20 Year Defaults'!U469","v":0},{"$f":"'20 Year Defaults'!V469","v":0},{"$f":"'20 Year Defaults'!W469","v":0},{"$f":"'20 Year Defaults'!X469","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC469","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A471","v":0},{"$f":"'20 Year Defaults'!B471","v":"Parking and Driveways"},{"$f":"'20 Year Defaults'!C471","v":0},{"$f":"'20 Year Defaults'!D471","v":0},{"$f":"'20 Year Defaults'!E471","v":0},{"$f":"'20 Year Defaults'!F471","v":0},{"$f":"'20 Year Defaults'!G471","v":0},{"$f":"'20 Year Defaults'!H471","v":0},{"$f":"'20 Year Defaults'!I471","v":0},{"$f":"'20 Year Defaults'!J471","v":0},{"$f":"'20 Year Defaults'!K471","v":0},{"$f":"'20 Year Defaults'!L471","v":0},{"$f":"'20 Year Defaults'!M471","v":0},{"$f":"'20 Year Defaults'!N471","v":0},{"$f":"'20 Year Defaults'!O471","v":0},{"$f":"'20 Year Defaults'!P471","v":0},{"$f":"'20 Year Defaults'!Q471","v":0},{"$f":"'20 Year Defaults'!R471","v":0},{"$f":"'20 Year Defaults'!S471","v":0},{"$f":"'20 Year Defaults'!T471","v":0},{"$f":"'20 Year Defaults'!U471","v":0},{"$f":"'20 Year Defaults'!V471","v":0},{"$f":"'20 Year Defaults'!W471","v":0},{"$f":"'20 Year Defaults'!X471","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Walks/Stairs and Patios/Balconies",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C475","v":0},{"$f":"'20 Year Defaults'!D475","v":0},{"$f":"'20 Year Defaults'!E475","v":1},{"$f":"'20 Year Defaults'!F475","v":2},{"$f":"'20 Year Defaults'!G475","v":3},{"$f":"'20 Year Defaults'!H475","v":4},{"$f":"'20 Year Defaults'!I475","v":5},{"$f":"'20 Year Defaults'!J475","v":6},{"$f":"'20 Year Defaults'!K475","v":7},{"$f":"'20 Year Defaults'!L475","v":8},{"$f":"'20 Year Defaults'!M475","v":9},{"$f":"'20 Year Defaults'!N475","v":10},{"$f":"'20 Year Defaults'!O475","v":11},{"$f":"'20 Year Defaults'!P475","v":12},{"$f":"'20 Year Defaults'!Q475","v":13},{"$f":"'20 Year Defaults'!R475","v":14},{"$f":"'20 Year Defaults'!S475","v":15},{"$f":"'20 Year Defaults'!T475","v":16},{"$f":"'20 Year Defaults'!U475","v":17},{"$f":"'20 Year Defaults'!V475","v":18},{"$f":"'20 Year Defaults'!W475","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A477","v":0},{"$f":"'20 Year Defaults'!B477","v":""},{"$f":"'20 Year Defaults'!C477","v":0},{"$f":"'20 Year Defaults'!D477","v":0},{"$f":"'20 Year Defaults'!E477","v":0},{"$f":"'20 Year Defaults'!F477","v":0},{"$f":"'20 Year Defaults'!G477","v":0},{"$f":"'20 Year Defaults'!H477","v":0},{"$f":"'20 Year Defaults'!I477","v":0},{"$f":"'20 Year Defaults'!J477","v":0},{"$f":"'20 Year Defaults'!K477","v":0},{"$f":"'20 Year Defaults'!L477","v":0},{"$f":"'20 Year Defaults'!M477","v":0},{"$f":"'20 Year Defaults'!N477","v":0},{"$f":"'20 Year Defaults'!O477","v":0},{"$f":"'20 Year Defaults'!P477","v":0},{"$f":"'20 Year Defaults'!Q477","v":0},{"$f":"'20 Year Defaults'!R477","v":0},{"$f":"'20 Year Defaults'!S477","v":0},{"$f":"'20 Year Defaults'!T477","v":0},{"$f":"'20 Year Defaults'!U477","v":0},{"$f":"'20 Year Defaults'!V477","v":0},{"$f":"'20 Year Defaults'!W477","v":0},{"$f":"'20 Year Defaults'!X477","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC477","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A478","v":0},{"$f":"'20 Year Defaults'!B478","v":""},{"$f":"'20 Year Defaults'!C478","v":0},{"$f":"'20 Year Defaults'!D478","v":0},{"$f":"'20 Year Defaults'!E478","v":0},{"$f":"'20 Year Defaults'!F478","v":0},{"$f":"'20 Year Defaults'!G478","v":0},{"$f":"'20 Year Defaults'!H478","v":0},{"$f":"'20 Year Defaults'!I478","v":0},{"$f":"'20 Year Defaults'!J478","v":0},{"$f":"'20 Year Defaults'!K478","v":0},{"$f":"'20 Year Defaults'!L478","v":0},{"$f":"'20 Year Defaults'!M478","v":0},{"$f":"'20 Year Defaults'!N478","v":0},{"$f":"'20 Year Defaults'!O478","v":0},{"$f":"'20 Year Defaults'!P478","v":0},{"$f":"'20 Year Defaults'!Q478","v":0},{"$f":"'20 Year Defaults'!R478","v":0},{"$f":"'20 Year Defaults'!S478","v":0},{"$f":"'20 Year Defaults'!T478","v":0},{"$f":"'20 Year Defaults'!U478","v":0},{"$f":"'20 Year Defaults'!V478","v":0},{"$f":"'20 Year Defaults'!W478","v":0},{"$f":"'20 Year Defaults'!X478","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC478","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A479","v":0},{"$f":"'20 Year Defaults'!B479","v":""},{"$f":"'20 Year Defaults'!C479","v":0},{"$f":"'20 Year Defaults'!D479","v":0},{"$f":"'20 Year Defaults'!E479","v":0},{"$f":"'20 Year Defaults'!F479","v":0},{"$f":"'20 Year Defaults'!G479","v":0},{"$f":"'20 Year Defaults'!H479","v":0},{"$f":"'20 Year Defaults'!I479","v":0},{"$f":"'20 Year Defaults'!J479","v":0},{"$f":"'20 Year Defaults'!K479","v":0},{"$f":"'20 Year Defaults'!L479","v":0},{"$f":"'20 Year Defaults'!M479","v":0},{"$f":"'20 Year Defaults'!N479","v":0},{"$f":"'20 Year Defaults'!O479","v":0},{"$f":"'20 Year Defaults'!P479","v":0},{"$f":"'20 Year Defaults'!Q479","v":0},{"$f":"'20 Year Defaults'!R479","v":0},{"$f":"'20 Year Defaults'!S479","v":0},{"$f":"'20 Year Defaults'!T479","v":0},{"$f":"'20 Year Defaults'!U479","v":0},{"$f":"'20 Year Defaults'!V479","v":0},{"$f":"'20 Year Defaults'!W479","v":0},{"$f":"'20 Year Defaults'!X479","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC479","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A481","v":0},{"$f":"'20 Year Defaults'!B481","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'20 Year Defaults'!C481","v":0},{"$f":"'20 Year Defaults'!D481","v":0},{"$f":"'20 Year Defaults'!E481","v":0},{"$f":"'20 Year Defaults'!F481","v":0},{"$f":"'20 Year Defaults'!G481","v":0},{"$f":"'20 Year Defaults'!H481","v":0},{"$f":"'20 Year Defaults'!I481","v":0},{"$f":"'20 Year Defaults'!J481","v":0},{"$f":"'20 Year Defaults'!K481","v":0},{"$f":"'20 Year Defaults'!L481","v":0},{"$f":"'20 Year Defaults'!M481","v":0},{"$f":"'20 Year Defaults'!N481","v":0},{"$f":"'20 Year Defaults'!O481","v":0},{"$f":"'20 Year Defaults'!P481","v":0},{"$f":"'20 Year Defaults'!Q481","v":0},{"$f":"'20 Year Defaults'!R481","v":0},{"$f":"'20 Year Defaults'!S481","v":0},{"$f":"'20 Year Defaults'!T481","v":0},{"$f":"'20 Year Defaults'!U481","v":0},{"$f":"'20 Year Defaults'!V481","v":0},{"$f":"'20 Year Defaults'!W481","v":0},{"$f":"'20 Year Defaults'!X481","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
["Elevators",null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C485","v":0},{"$f":"'20 Year Defaults'!D485","v":0},{"$f":"'20 Year Defaults'!E485","v":1},{"$f":"'20 Year Defaults'!F485","v":2},{"$f":"'20 Year Defaults'!G485","v":3},{"$f":"'20 Year Defaults'!H485","v":4},{"$f":"'20 Year Defaults'!I485","v":5},{"$f":"'20 Year Defaults'!J485","v":6},{"$f":"'20 Year Defaults'!K485","v":7},{"$f":"'20 Year Defaults'!L485","v":8},{"$f":"'20 Year Defaults'!M485","v":9},{"$f":"'20 Year Defaults'!N485","v":10},{"$f":"'20 Year Defaults'!O485","v":11},{"$f":"'20 Year Defaults'!P485","v":12},{"$f":"'20 Year Defaults'!Q485","v":13},{"$f":"'20 Year Defaults'!R485","v":14},{"$f":"'20 Year Defaults'!S485","v":15},{"$f":"'20 Year Defaults'!T485","v":16},{"$f":"'20 Year Defaults'!U485","v":17},{"$f":"'20 Year Defaults'!V485","v":18},{"$f":"'20 Year Defaults'!W485","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A487","v":0},{"$f":"'20 Year Defaults'!B487","v":""},{"$f":"'20 Year Defaults'!C487","v":0},{"$f":"'20 Year Defaults'!D487","v":0},{"$f":"'20 Year Defaults'!E487","v":0},{"$f":"'20 Year Defaults'!F487","v":0},{"$f":"'20 Year Defaults'!G487","v":0},{"$f":"'20 Year Defaults'!H487","v":0},{"$f":"'20 Year Defaults'!I487","v":0},{"$f":"'20 Year Defaults'!J487","v":0},{"$f":"'20 Year Defaults'!K487","v":0},{"$f":"'20 Year Defaults'!L487","v":0},{"$f":"'20 Year Defaults'!M487","v":0},{"$f":"'20 Year Defaults'!N487","v":0},{"$f":"'20 Year Defaults'!O487","v":0},{"$f":"'20 Year Defaults'!P487","v":0},{"$f":"'20 Year Defaults'!Q487","v":0},{"$f":"'20 Year Defaults'!R487","v":0},{"$f":"'20 Year Defaults'!S487","v":0},{"$f":"'20 Year Defaults'!T487","v":0},{"$f":"'20 Year Defaults'!U487","v":0},{"$f":"'20 Year Defaults'!V487","v":0},{"$f":"'20 Year Defaults'!W487","v":0},{"$f":"'20 Year Defaults'!X487","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC487","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A488","v":0},{"$f":"'20 Year Defaults'!B488","v":""},{"$f":"'20 Year Defaults'!C488","v":0},{"$f":"'20 Year Defaults'!D488","v":0},{"$f":"'20 Year Defaults'!E488","v":0},{"$f":"'20 Year Defaults'!F488","v":0},{"$f":"'20 Year Defaults'!G488","v":0},{"$f":"'20 Year Defaults'!H488","v":0},{"$f":"'20 Year Defaults'!I488","v":0},{"$f":"'20 Year Defaults'!J488","v":0},{"$f":"'20 Year Defaults'!K488","v":0},{"$f":"'20 Year Defaults'!L488","v":0},{"$f":"'20 Year Defaults'!M488","v":0},{"$f":"'20 Year Defaults'!N488","v":0},{"$f":"'20 Year Defaults'!O488","v":0},{"$f":"'20 Year Defaults'!P488","v":0},{"$f":"'20 Year Defaults'!Q488","v":0},{"$f":"'20 Year Defaults'!R488","v":0},{"$f":"'20 Year Defaults'!S488","v":0},{"$f":"'20 Year Defaults'!T488","v":0},{"$f":"'20 Year Defaults'!U488","v":0},{"$f":"'20 Year Defaults'!V488","v":0},{"$f":"'20 Year Defaults'!W488","v":0},{"$f":"'20 Year Defaults'!X488","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC488","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A489","v":0},{"$f":"'20 Year Defaults'!B489","v":""},{"$f":"'20 Year Defaults'!C489","v":0},{"$f":"'20 Year Defaults'!D489","v":0},{"$f":"'20 Year Defaults'!E489","v":0},{"$f":"'20 Year Defaults'!F489","v":0},{"$f":"'20 Year Defaults'!G489","v":0},{"$f":"'20 Year Defaults'!H489","v":0},{"$f":"'20 Year Defaults'!I489","v":0},{"$f":"'20 Year Defaults'!J489","v":0},{"$f":"'20 Year Defaults'!K489","v":0},{"$f":"'20 Year Defaults'!L489","v":0},{"$f":"'20 Year Defaults'!M489","v":0},{"$f":"'20 Year Defaults'!N489","v":0},{"$f":"'20 Year Defaults'!O489","v":0},{"$f":"'20 Year Defaults'!P489","v":0},{"$f":"'20 Year Defaults'!Q489","v":0},{"$f":"'20 Year Defaults'!R489","v":0},{"$f":"'20 Year Defaults'!S489","v":0},{"$f":"'20 Year Defaults'!T489","v":0},{"$f":"'20 Year Defaults'!U489","v":0},{"$f":"'20 Year Defaults'!V489","v":0},{"$f":"'20 Year Defaults'!W489","v":0},{"$f":"'20 Year Defaults'!X489","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC489","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A491","v":0},{"$f":"'20 Year Defaults'!B491","v":"Elevators"},{"$f":"'20 Year Defaults'!C491","v":0},{"$f":"'20 Year Defaults'!D491","v":0},{"$f":"'20 Year Defaults'!E491","v":0},{"$f":"'20 Year Defaults'!F491","v":0},{"$f":"'20 Year Defaults'!G491","v":0},{"$f":"'20 Year Defaults'!H491","v":0},{"$f":"'20 Year Defaults'!I491","v":0},{"$f":"'20 Year Defaults'!J491","v":0},{"$f":"'20 Year Defaults'!K491","v":0},{"$f":"'20 Year Defaults'!L491","v":0},{"$f":"'20 Year Defaults'!M491","v":0},{"$f":"'20 Year Defaults'!N491","v":0},{"$f":"'20 Year Defaults'!O491","v":0},{"$f":"'20 Year Defaults'!P491","v":0},{"$f":"'20 Year Defaults'!Q491","v":0},{"$f":"'20 Year Defaults'!R491","v":0},{"$f":"'20 Year Defaults'!S491","v":0},{"$f":"'20 Year Defaults'!T491","v":0},{"$f":"'20 Year Defaults'!U491","v":0},{"$f":"'20 Year Defaults'!V491","v":0},{"$f":"'20 Year Defaults'!W491","v":0},{"$f":"'20 Year Defaults'!X491","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A493","v":"Other 1 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C495","v":0},{"$f":"'20 Year Defaults'!D495","v":0},{"$f":"'20 Year Defaults'!E495","v":1},{"$f":"'20 Year Defaults'!F495","v":2},{"$f":"'20 Year Defaults'!G495","v":3},{"$f":"'20 Year Defaults'!H495","v":4},{"$f":"'20 Year Defaults'!I495","v":5},{"$f":"'20 Year Defaults'!J495","v":6},{"$f":"'20 Year Defaults'!K495","v":7},{"$f":"'20 Year Defaults'!L495","v":8},{"$f":"'20 Year Defaults'!M495","v":9},{"$f":"'20 Year Defaults'!N495","v":10},{"$f":"'20 Year Defaults'!O495","v":11},{"$f":"'20 Year Defaults'!P495","v":12},{"$f":"'20 Year Defaults'!Q495","v":13},{"$f":"'20 Year Defaults'!R495","v":14},{"$f":"'20 Year Defaults'!S495","v":15},{"$f":"'20 Year Defaults'!T495","v":16},{"$f":"'20 Year Defaults'!U495","v":17},{"$f":"'20 Year Defaults'!V495","v":18},{"$f":"'20 Year Defaults'!W495","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A497","v":0},{"$f":"'20 Year Defaults'!B497","v":""},{"$f":"'20 Year Defaults'!C497","v":0},{"$f":"'20 Year Defaults'!D497","v":0},{"$f":"'20 Year Defaults'!E497","v":0},{"$f":"'20 Year Defaults'!F497","v":0},{"$f":"'20 Year Defaults'!G497","v":0},{"$f":"'20 Year Defaults'!H497","v":0},{"$f":"'20 Year Defaults'!I497","v":0},{"$f":"'20 Year Defaults'!J497","v":0},{"$f":"'20 Year Defaults'!K497","v":0},{"$f":"'20 Year Defaults'!L497","v":0},{"$f":"'20 Year Defaults'!M497","v":0},{"$f":"'20 Year Defaults'!N497","v":0},{"$f":"'20 Year Defaults'!O497","v":0},{"$f":"'20 Year Defaults'!P497","v":0},{"$f":"'20 Year Defaults'!Q497","v":0},{"$f":"'20 Year Defaults'!R497","v":0},{"$f":"'20 Year Defaults'!S497","v":0},{"$f":"'20 Year Defaults'!T497","v":0},{"$f":"'20 Year Defaults'!U497","v":0},{"$f":"'20 Year Defaults'!V497","v":0},{"$f":"'20 Year Defaults'!W497","v":0},{"$f":"'20 Year Defaults'!X497","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC497","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A498","v":0},{"$f":"'20 Year Defaults'!B498","v":""},{"$f":"'20 Year Defaults'!C498","v":0},{"$f":"'20 Year Defaults'!D498","v":0},{"$f":"'20 Year Defaults'!E498","v":0},{"$f":"'20 Year Defaults'!F498","v":0},{"$f":"'20 Year Defaults'!G498","v":0},{"$f":"'20 Year Defaults'!H498","v":0},{"$f":"'20 Year Defaults'!I498","v":0},{"$f":"'20 Year Defaults'!J498","v":0},{"$f":"'20 Year Defaults'!K498","v":0},{"$f":"'20 Year Defaults'!L498","v":0},{"$f":"'20 Year Defaults'!M498","v":0},{"$f":"'20 Year Defaults'!N498","v":0},{"$f":"'20 Year Defaults'!O498","v":0},{"$f":"'20 Year Defaults'!P498","v":0},{"$f":"'20 Year Defaults'!Q498","v":0},{"$f":"'20 Year Defaults'!R498","v":0},{"$f":"'20 Year Defaults'!S498","v":0},{"$f":"'20 Year Defaults'!T498","v":0},{"$f":"'20 Year Defaults'!U498","v":0},{"$f":"'20 Year Defaults'!V498","v":0},{"$f":"'20 Year Defaults'!W498","v":0},{"$f":"'20 Year Defaults'!X498","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC498","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A499","v":0},{"$f":"'20 Year Defaults'!B499","v":""},{"$f":"'20 Year Defaults'!C499","v":0},{"$f":"'20 Year Defaults'!D499","v":0},{"$f":"'20 Year Defaults'!E499","v":0},{"$f":"'20 Year Defaults'!F499","v":0},{"$f":"'20 Year Defaults'!G499","v":0},{"$f":"'20 Year Defaults'!H499","v":0},{"$f":"'20 Year Defaults'!I499","v":0},{"$f":"'20 Year Defaults'!J499","v":0},{"$f":"'20 Year Defaults'!K499","v":0},{"$f":"'20 Year Defaults'!L499","v":0},{"$f":"'20 Year Defaults'!M499","v":0},{"$f":"'20 Year Defaults'!N499","v":0},{"$f":"'20 Year Defaults'!O499","v":0},{"$f":"'20 Year Defaults'!P499","v":0},{"$f":"'20 Year Defaults'!Q499","v":0},{"$f":"'20 Year Defaults'!R499","v":0},{"$f":"'20 Year Defaults'!S499","v":0},{"$f":"'20 Year Defaults'!T499","v":0},{"$f":"'20 Year Defaults'!U499","v":0},{"$f":"'20 Year Defaults'!V499","v":0},{"$f":"'20 Year Defaults'!W499","v":0},{"$f":"'20 Year Defaults'!X499","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC499","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A501","v":0},{"$f":"'20 Year Defaults'!B501","v":"Other 1 (describe)"},{"$f":"'20 Year Defaults'!C501","v":0},{"$f":"'20 Year Defaults'!D501","v":0},{"$f":"'20 Year Defaults'!E501","v":0},{"$f":"'20 Year Defaults'!F501","v":0},{"$f":"'20 Year Defaults'!G501","v":0},{"$f":"'20 Year Defaults'!H501","v":0},{"$f":"'20 Year Defaults'!I501","v":0},{"$f":"'20 Year Defaults'!J501","v":0},{"$f":"'20 Year Defaults'!K501","v":0},{"$f":"'20 Year Defaults'!L501","v":0},{"$f":"'20 Year Defaults'!M501","v":0},{"$f":"'20 Year Defaults'!N501","v":0},{"$f":"'20 Year Defaults'!O501","v":0},{"$f":"'20 Year Defaults'!P501","v":0},{"$f":"'20 Year Defaults'!Q501","v":0},{"$f":"'20 Year Defaults'!R501","v":0},{"$f":"'20 Year Defaults'!S501","v":0},{"$f":"'20 Year Defaults'!T501","v":0},{"$f":"'20 Year Defaults'!U501","v":0},{"$f":"'20 Year Defaults'!V501","v":0},{"$f":"'20 Year Defaults'!W501","v":0},{"$f":"'20 Year Defaults'!X501","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A503","v":"Other 2 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C505","v":0},{"$f":"'20 Year Defaults'!D505","v":0},{"$f":"'20 Year Defaults'!E505","v":1},{"$f":"'20 Year Defaults'!F505","v":2},{"$f":"'20 Year Defaults'!G505","v":3},{"$f":"'20 Year Defaults'!H505","v":4},{"$f":"'20 Year Defaults'!I505","v":5},{"$f":"'20 Year Defaults'!J505","v":6},{"$f":"'20 Year Defaults'!K505","v":7},{"$f":"'20 Year Defaults'!L505","v":8},{"$f":"'20 Year Defaults'!M505","v":9},{"$f":"'20 Year Defaults'!N505","v":10},{"$f":"'20 Year Defaults'!O505","v":11},{"$f":"'20 Year Defaults'!P505","v":12},{"$f":"'20 Year Defaults'!Q505","v":13},{"$f":"'20 Year Defaults'!R505","v":14},{"$f":"'20 Year Defaults'!S505","v":15},{"$f":"'20 Year Defaults'!T505","v":16},{"$f":"'20 Year Defaults'!U505","v":17},{"$f":"'20 Year Defaults'!V505","v":18},{"$f":"'20 Year Defaults'!W505","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A507","v":0},{"$f":"'20 Year Defaults'!B507","v":""},{"$f":"'20 Year Defaults'!C507","v":0},{"$f":"'20 Year Defaults'!D507","v":0},{"$f":"'20 Year Defaults'!E507","v":0},{"$f":"'20 Year Defaults'!F507","v":0},{"$f":"'20 Year Defaults'!G507","v":0},{"$f":"'20 Year Defaults'!H507","v":0},{"$f":"'20 Year Defaults'!I507","v":0},{"$f":"'20 Year Defaults'!J507","v":0},{"$f":"'20 Year Defaults'!K507","v":0},{"$f":"'20 Year Defaults'!L507","v":0},{"$f":"'20 Year Defaults'!M507","v":0},{"$f":"'20 Year Defaults'!N507","v":0},{"$f":"'20 Year Defaults'!O507","v":0},{"$f":"'20 Year Defaults'!P507","v":0},{"$f":"'20 Year Defaults'!Q507","v":0},{"$f":"'20 Year Defaults'!R507","v":0},{"$f":"'20 Year Defaults'!S507","v":0},{"$f":"'20 Year Defaults'!T507","v":0},{"$f":"'20 Year Defaults'!U507","v":0},{"$f":"'20 Year Defaults'!V507","v":0},{"$f":"'20 Year Defaults'!W507","v":0},{"$f":"'20 Year Defaults'!X507","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC507","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A508","v":0},{"$f":"'20 Year Defaults'!B508","v":""},{"$f":"'20 Year Defaults'!C508","v":0},{"$f":"'20 Year Defaults'!D508","v":0},{"$f":"'20 Year Defaults'!E508","v":0},{"$f":"'20 Year Defaults'!F508","v":0},{"$f":"'20 Year Defaults'!G508","v":0},{"$f":"'20 Year Defaults'!H508","v":0},{"$f":"'20 Year Defaults'!I508","v":0},{"$f":"'20 Year Defaults'!J508","v":0},{"$f":"'20 Year Defaults'!K508","v":0},{"$f":"'20 Year Defaults'!L508","v":0},{"$f":"'20 Year Defaults'!M508","v":0},{"$f":"'20 Year Defaults'!N508","v":0},{"$f":"'20 Year Defaults'!O508","v":0},{"$f":"'20 Year Defaults'!P508","v":0},{"$f":"'20 Year Defaults'!Q508","v":0},{"$f":"'20 Year Defaults'!R508","v":0},{"$f":"'20 Year Defaults'!S508","v":0},{"$f":"'20 Year Defaults'!T508","v":0},{"$f":"'20 Year Defaults'!U508","v":0},{"$f":"'20 Year Defaults'!V508","v":0},{"$f":"'20 Year Defaults'!W508","v":0},{"$f":"'20 Year Defaults'!X508","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC508","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A509","v":0},{"$f":"'20 Year Defaults'!B509","v":""},{"$f":"'20 Year Defaults'!C509","v":0},{"$f":"'20 Year Defaults'!D509","v":0},{"$f":"'20 Year Defaults'!E509","v":0},{"$f":"'20 Year Defaults'!F509","v":0},{"$f":"'20 Year Defaults'!G509","v":0},{"$f":"'20 Year Defaults'!H509","v":0},{"$f":"'20 Year Defaults'!I509","v":0},{"$f":"'20 Year Defaults'!J509","v":0},{"$f":"'20 Year Defaults'!K509","v":0},{"$f":"'20 Year Defaults'!L509","v":0},{"$f":"'20 Year Defaults'!M509","v":0},{"$f":"'20 Year Defaults'!N509","v":0},{"$f":"'20 Year Defaults'!O509","v":0},{"$f":"'20 Year Defaults'!P509","v":0},{"$f":"'20 Year Defaults'!Q509","v":0},{"$f":"'20 Year Defaults'!R509","v":0},{"$f":"'20 Year Defaults'!S509","v":0},{"$f":"'20 Year Defaults'!T509","v":0},{"$f":"'20 Year Defaults'!U509","v":0},{"$f":"'20 Year Defaults'!V509","v":0},{"$f":"'20 Year Defaults'!W509","v":0},{"$f":"'20 Year Defaults'!X509","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC509","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A511","v":0},{"$f":"'20 Year Defaults'!B511","v":"Other 2 (describe)"},{"$f":"'20 Year Defaults'!C511","v":0},{"$f":"'20 Year Defaults'!D511","v":0},{"$f":"'20 Year Defaults'!E511","v":0},{"$f":"'20 Year Defaults'!F511","v":0},{"$f":"'20 Year Defaults'!G511","v":0},{"$f":"'20 Year Defaults'!H511","v":0},{"$f":"'20 Year Defaults'!I511","v":0},{"$f":"'20 Year Defaults'!J511","v":0},{"$f":"'20 Year Defaults'!K511","v":0},{"$f":"'20 Year Defaults'!L511","v":0},{"$f":"'20 Year Defaults'!M511","v":0},{"$f":"'20 Year Defaults'!N511","v":0},{"$f":"'20 Year Defaults'!O511","v":0},{"$f":"'20 Year Defaults'!P511","v":0},{"$f":"'20 Year Defaults'!Q511","v":0},{"$f":"'20 Year Defaults'!R511","v":0},{"$f":"'20 Year Defaults'!S511","v":0},{"$f":"'20 Year Defaults'!T511","v":0},{"$f":"'20 Year Defaults'!U511","v":0},{"$f":"'20 Year Defaults'!V511","v":0},{"$f":"'20 Year Defaults'!W511","v":0},{"$f":"'20 Year Defaults'!X511","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A513","v":"Other 3 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C515","v":0},{"$f":"'20 Year Defaults'!D515","v":0},{"$f":"'20 Year Defaults'!E515","v":1},{"$f":"'20 Year Defaults'!F515","v":2},{"$f":"'20 Year Defaults'!G515","v":3},{"$f":"'20 Year Defaults'!H515","v":4},{"$f":"'20 Year Defaults'!I515","v":5},{"$f":"'20 Year Defaults'!J515","v":6},{"$f":"'20 Year Defaults'!K515","v":7},{"$f":"'20 Year Defaults'!L515","v":8},{"$f":"'20 Year Defaults'!M515","v":9},{"$f":"'20 Year Defaults'!N515","v":10},{"$f":"'20 Year Defaults'!O515","v":11},{"$f":"'20 Year Defaults'!P515","v":12},{"$f":"'20 Year Defaults'!Q515","v":13},{"$f":"'20 Year Defaults'!R515","v":14},{"$f":"'20 Year Defaults'!S515","v":15},{"$f":"'20 Year Defaults'!T515","v":16},{"$f":"'20 Year Defaults'!U515","v":17},{"$f":"'20 Year Defaults'!V515","v":18},{"$f":"'20 Year Defaults'!W515","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A517","v":0},{"$f":"'20 Year Defaults'!B517","v":""},{"$f":"'20 Year Defaults'!C517","v":0},{"$f":"'20 Year Defaults'!D517","v":0},{"$f":"'20 Year Defaults'!E517","v":0},{"$f":"'20 Year Defaults'!F517","v":0},{"$f":"'20 Year Defaults'!G517","v":0},{"$f":"'20 Year Defaults'!H517","v":0},{"$f":"'20 Year Defaults'!I517","v":0},{"$f":"'20 Year Defaults'!J517","v":0},{"$f":"'20 Year Defaults'!K517","v":0},{"$f":"'20 Year Defaults'!L517","v":0},{"$f":"'20 Year Defaults'!M517","v":0},{"$f":"'20 Year Defaults'!N517","v":0},{"$f":"'20 Year Defaults'!O517","v":0},{"$f":"'20 Year Defaults'!P517","v":0},{"$f":"'20 Year Defaults'!Q517","v":0},{"$f":"'20 Year Defaults'!R517","v":0},{"$f":"'20 Year Defaults'!S517","v":0},{"$f":"'20 Year Defaults'!T517","v":0},{"$f":"'20 Year Defaults'!U517","v":0},{"$f":"'20 Year Defaults'!V517","v":0},{"$f":"'20 Year Defaults'!W517","v":0},{"$f":"'20 Year Defaults'!X517","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC517","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A518","v":0},{"$f":"'20 Year Defaults'!B518","v":""},{"$f":"'20 Year Defaults'!C518","v":0},{"$f":"'20 Year Defaults'!D518","v":0},{"$f":"'20 Year Defaults'!E518","v":0},{"$f":"'20 Year Defaults'!F518","v":0},{"$f":"'20 Year Defaults'!G518","v":0},{"$f":"'20 Year Defaults'!H518","v":0},{"$f":"'20 Year Defaults'!I518","v":0},{"$f":"'20 Year Defaults'!J518","v":0},{"$f":"'20 Year Defaults'!K518","v":0},{"$f":"'20 Year Defaults'!L518","v":0},{"$f":"'20 Year Defaults'!M518","v":0},{"$f":"'20 Year Defaults'!N518","v":0},{"$f":"'20 Year Defaults'!O518","v":0},{"$f":"'20 Year Defaults'!P518","v":0},{"$f":"'20 Year Defaults'!Q518","v":0},{"$f":"'20 Year Defaults'!R518","v":0},{"$f":"'20 Year Defaults'!S518","v":0},{"$f":"'20 Year Defaults'!T518","v":0},{"$f":"'20 Year Defaults'!U518","v":0},{"$f":"'20 Year Defaults'!V518","v":0},{"$f":"'20 Year Defaults'!W518","v":0},{"$f":"'20 Year Defaults'!X518","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC518","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A519","v":0},{"$f":"'20 Year Defaults'!B519","v":""},{"$f":"'20 Year Defaults'!C519","v":0},{"$f":"'20 Year Defaults'!D519","v":0},{"$f":"'20 Year Defaults'!E519","v":0},{"$f":"'20 Year Defaults'!F519","v":0},{"$f":"'20 Year Defaults'!G519","v":0},{"$f":"'20 Year Defaults'!H519","v":0},{"$f":"'20 Year Defaults'!I519","v":0},{"$f":"'20 Year Defaults'!J519","v":0},{"$f":"'20 Year Defaults'!K519","v":0},{"$f":"'20 Year Defaults'!L519","v":0},{"$f":"'20 Year Defaults'!M519","v":0},{"$f":"'20 Year Defaults'!N519","v":0},{"$f":"'20 Year Defaults'!O519","v":0},{"$f":"'20 Year Defaults'!P519","v":0},{"$f":"'20 Year Defaults'!Q519","v":0},{"$f":"'20 Year Defaults'!R519","v":0},{"$f":"'20 Year Defaults'!S519","v":0},{"$f":"'20 Year Defaults'!T519","v":0},{"$f":"'20 Year Defaults'!U519","v":0},{"$f":"'20 Year Defaults'!V519","v":0},{"$f":"'20 Year Defaults'!W519","v":0},{"$f":"'20 Year Defaults'!X519","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC519","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A521","v":0},{"$f":"'20 Year Defaults'!B521","v":"Other 3 (describe)"},{"$f":"'20 Year Defaults'!C521","v":0},{"$f":"'20 Year Defaults'!D521","v":0},{"$f":"'20 Year Defaults'!E521","v":0},{"$f":"'20 Year Defaults'!F521","v":0},{"$f":"'20 Year Defaults'!G521","v":0},{"$f":"'20 Year Defaults'!H521","v":0},{"$f":"'20 Year Defaults'!I521","v":0},{"$f":"'20 Year Defaults'!J521","v":0},{"$f":"'20 Year Defaults'!K521","v":0},{"$f":"'20 Year Defaults'!L521","v":0},{"$f":"'20 Year Defaults'!M521","v":0},{"$f":"'20 Year Defaults'!N521","v":0},{"$f":"'20 Year Defaults'!O521","v":0},{"$f":"'20 Year Defaults'!P521","v":0},{"$f":"'20 Year Defaults'!Q521","v":0},{"$f":"'20 Year Defaults'!R521","v":0},{"$f":"'20 Year Defaults'!S521","v":0},{"$f":"'20 Year Defaults'!T521","v":0},{"$f":"'20 Year Defaults'!U521","v":0},{"$f":"'20 Year Defaults'!V521","v":0},{"$f":"'20 Year Defaults'!W521","v":0},{"$f":"'20 Year Defaults'!X521","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A523","v":"Other 4 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C525","v":0},{"$f":"'20 Year Defaults'!D525","v":0},{"$f":"'20 Year Defaults'!E525","v":1},{"$f":"'20 Year Defaults'!F525","v":2},{"$f":"'20 Year Defaults'!G525","v":3},{"$f":"'20 Year Defaults'!H525","v":4},{"$f":"'20 Year Defaults'!I525","v":5},{"$f":"'20 Year Defaults'!J525","v":6},{"$f":"'20 Year Defaults'!K525","v":7},{"$f":"'20 Year Defaults'!L525","v":8},{"$f":"'20 Year Defaults'!M525","v":9},{"$f":"'20 Year Defaults'!N525","v":10},{"$f":"'20 Year Defaults'!O525","v":11},{"$f":"'20 Year Defaults'!P525","v":12},{"$f":"'20 Year Defaults'!Q525","v":13},{"$f":"'20 Year Defaults'!R525","v":14},{"$f":"'20 Year Defaults'!S525","v":15},{"$f":"'20 Year Defaults'!T525","v":16},{"$f":"'20 Year Defaults'!U525","v":17},{"$f":"'20 Year Defaults'!V525","v":18},{"$f":"'20 Year Defaults'!W525","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A527","v":0},{"$f":"'20 Year Defaults'!B527","v":""},{"$f":"'20 Year Defaults'!C527","v":0},{"$f":"'20 Year Defaults'!D527","v":0},{"$f":"'20 Year Defaults'!E527","v":0},{"$f":"'20 Year Defaults'!F527","v":0},{"$f":"'20 Year Defaults'!G527","v":0},{"$f":"'20 Year Defaults'!H527","v":0},{"$f":"'20 Year Defaults'!I527","v":0},{"$f":"'20 Year Defaults'!J527","v":0},{"$f":"'20 Year Defaults'!K527","v":0},{"$f":"'20 Year Defaults'!L527","v":0},{"$f":"'20 Year Defaults'!M527","v":0},{"$f":"'20 Year Defaults'!N527","v":0},{"$f":"'20 Year Defaults'!O527","v":0},{"$f":"'20 Year Defaults'!P527","v":0},{"$f":"'20 Year Defaults'!Q527","v":0},{"$f":"'20 Year Defaults'!R527","v":0},{"$f":"'20 Year Defaults'!S527","v":0},{"$f":"'20 Year Defaults'!T527","v":0},{"$f":"'20 Year Defaults'!U527","v":0},{"$f":"'20 Year Defaults'!V527","v":0},{"$f":"'20 Year Defaults'!W527","v":0},{"$f":"'20 Year Defaults'!X527","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC527","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A528","v":0},{"$f":"'20 Year Defaults'!B528","v":""},{"$f":"'20 Year Defaults'!C528","v":0},{"$f":"'20 Year Defaults'!D528","v":0},{"$f":"'20 Year Defaults'!E528","v":0},{"$f":"'20 Year Defaults'!F528","v":0},{"$f":"'20 Year Defaults'!G528","v":0},{"$f":"'20 Year Defaults'!H528","v":0},{"$f":"'20 Year Defaults'!I528","v":0},{"$f":"'20 Year Defaults'!J528","v":0},{"$f":"'20 Year Defaults'!K528","v":0},{"$f":"'20 Year Defaults'!L528","v":0},{"$f":"'20 Year Defaults'!M528","v":0},{"$f":"'20 Year Defaults'!N528","v":0},{"$f":"'20 Year Defaults'!O528","v":0},{"$f":"'20 Year Defaults'!P528","v":0},{"$f":"'20 Year Defaults'!Q528","v":0},{"$f":"'20 Year Defaults'!R528","v":0},{"$f":"'20 Year Defaults'!S528","v":0},{"$f":"'20 Year Defaults'!T528","v":0},{"$f":"'20 Year Defaults'!U528","v":0},{"$f":"'20 Year Defaults'!V528","v":0},{"$f":"'20 Year Defaults'!W528","v":0},{"$f":"'20 Year Defaults'!X528","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC528","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A529","v":0},{"$f":"'20 Year Defaults'!B529","v":""},{"$f":"'20 Year Defaults'!C529","v":0},{"$f":"'20 Year Defaults'!D529","v":0},{"$f":"'20 Year Defaults'!E529","v":0},{"$f":"'20 Year Defaults'!F529","v":0},{"$f":"'20 Year Defaults'!G529","v":0},{"$f":"'20 Year Defaults'!H529","v":0},{"$f":"'20 Year Defaults'!I529","v":0},{"$f":"'20 Year Defaults'!J529","v":0},{"$f":"'20 Year Defaults'!K529","v":0},{"$f":"'20 Year Defaults'!L529","v":0},{"$f":"'20 Year Defaults'!M529","v":0},{"$f":"'20 Year Defaults'!N529","v":0},{"$f":"'20 Year Defaults'!O529","v":0},{"$f":"'20 Year Defaults'!P529","v":0},{"$f":"'20 Year Defaults'!Q529","v":0},{"$f":"'20 Year Defaults'!R529","v":0},{"$f":"'20 Year Defaults'!S529","v":0},{"$f":"'20 Year Defaults'!T529","v":0},{"$f":"'20 Year Defaults'!U529","v":0},{"$f":"'20 Year Defaults'!V529","v":0},{"$f":"'20 Year Defaults'!W529","v":0},{"$f":"'20 Year Defaults'!X529","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC529","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A531","v":0},{"$f":"'20 Year Defaults'!B531","v":"Other 4 (describe)"},{"$f":"'20 Year Defaults'!C531","v":0},{"$f":"'20 Year Defaults'!D531","v":0},{"$f":"'20 Year Defaults'!E531","v":0},{"$f":"'20 Year Defaults'!F531","v":0},{"$f":"'20 Year Defaults'!G531","v":0},{"$f":"'20 Year Defaults'!H531","v":0},{"$f":"'20 Year Defaults'!I531","v":0},{"$f":"'20 Year Defaults'!J531","v":0},{"$f":"'20 Year Defaults'!K531","v":0},{"$f":"'20 Year Defaults'!L531","v":0},{"$f":"'20 Year Defaults'!M531","v":0},{"$f":"'20 Year Defaults'!N531","v":0},{"$f":"'20 Year Defaults'!O531","v":0},{"$f":"'20 Year Defaults'!P531","v":0},{"$f":"'20 Year Defaults'!Q531","v":0},{"$f":"'20 Year Defaults'!R531","v":0},{"$f":"'20 Year Defaults'!S531","v":0},{"$f":"'20 Year Defaults'!T531","v":0},{"$f":"'20 Year Defaults'!U531","v":0},{"$f":"'20 Year Defaults'!V531","v":0},{"$f":"'20 Year Defaults'!W531","v":0},{"$f":"'20 Year Defaults'!X531","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A533","v":"Other 5 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C535","v":0},{"$f":"'20 Year Defaults'!D535","v":0},{"$f":"'20 Year Defaults'!E535","v":1},{"$f":"'20 Year Defaults'!F535","v":2},{"$f":"'20 Year Defaults'!G535","v":3},{"$f":"'20 Year Defaults'!H535","v":4},{"$f":"'20 Year Defaults'!I535","v":5},{"$f":"'20 Year Defaults'!J535","v":6},{"$f":"'20 Year Defaults'!K535","v":7},{"$f":"'20 Year Defaults'!L535","v":8},{"$f":"'20 Year Defaults'!M535","v":9},{"$f":"'20 Year Defaults'!N535","v":10},{"$f":"'20 Year Defaults'!O535","v":11},{"$f":"'20 Year Defaults'!P535","v":12},{"$f":"'20 Year Defaults'!Q535","v":13},{"$f":"'20 Year Defaults'!R535","v":14},{"$f":"'20 Year Defaults'!S535","v":15},{"$f":"'20 Year Defaults'!T535","v":16},{"$f":"'20 Year Defaults'!U535","v":17},{"$f":"'20 Year Defaults'!V535","v":18},{"$f":"'20 Year Defaults'!W535","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A537","v":0},{"$f":"'20 Year Defaults'!B537","v":""},{"$f":"'20 Year Defaults'!C537","v":0},{"$f":"'20 Year Defaults'!D537","v":0},{"$f":"'20 Year Defaults'!E537","v":0},{"$f":"'20 Year Defaults'!F537","v":0},{"$f":"'20 Year Defaults'!G537","v":0},{"$f":"'20 Year Defaults'!H537","v":0},{"$f":"'20 Year Defaults'!I537","v":0},{"$f":"'20 Year Defaults'!J537","v":0},{"$f":"'20 Year Defaults'!K537","v":0},{"$f":"'20 Year Defaults'!L537","v":0},{"$f":"'20 Year Defaults'!M537","v":0},{"$f":"'20 Year Defaults'!N537","v":0},{"$f":"'20 Year Defaults'!O537","v":0},{"$f":"'20 Year Defaults'!P537","v":0},{"$f":"'20 Year Defaults'!Q537","v":0},{"$f":"'20 Year Defaults'!R537","v":0},{"$f":"'20 Year Defaults'!S537","v":0},{"$f":"'20 Year Defaults'!T537","v":0},{"$f":"'20 Year Defaults'!U537","v":0},{"$f":"'20 Year Defaults'!V537","v":0},{"$f":"'20 Year Defaults'!W537","v":0},{"$f":"'20 Year Defaults'!X537","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC537","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A538","v":0},{"$f":"'20 Year Defaults'!B538","v":""},{"$f":"'20 Year Defaults'!C538","v":0},{"$f":"'20 Year Defaults'!D538","v":0},{"$f":"'20 Year Defaults'!E538","v":0},{"$f":"'20 Year Defaults'!F538","v":0},{"$f":"'20 Year Defaults'!G538","v":0},{"$f":"'20 Year Defaults'!H538","v":0},{"$f":"'20 Year Defaults'!I538","v":0},{"$f":"'20 Year Defaults'!J538","v":0},{"$f":"'20 Year Defaults'!K538","v":0},{"$f":"'20 Year Defaults'!L538","v":0},{"$f":"'20 Year Defaults'!M538","v":0},{"$f":"'20 Year Defaults'!N538","v":0},{"$f":"'20 Year Defaults'!O538","v":0},{"$f":"'20 Year Defaults'!P538","v":0},{"$f":"'20 Year Defaults'!Q538","v":0},{"$f":"'20 Year Defaults'!R538","v":0},{"$f":"'20 Year Defaults'!S538","v":0},{"$f":"'20 Year Defaults'!T538","v":0},{"$f":"'20 Year Defaults'!U538","v":0},{"$f":"'20 Year Defaults'!V538","v":0},{"$f":"'20 Year Defaults'!W538","v":0},{"$f":"'20 Year Defaults'!X538","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC538","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A539","v":0},{"$f":"'20 Year Defaults'!B539","v":""},{"$f":"'20 Year Defaults'!C539","v":0},{"$f":"'20 Year Defaults'!D539","v":0},{"$f":"'20 Year Defaults'!E539","v":0},{"$f":"'20 Year Defaults'!F539","v":0},{"$f":"'20 Year Defaults'!G539","v":0},{"$f":"'20 Year Defaults'!H539","v":0},{"$f":"'20 Year Defaults'!I539","v":0},{"$f":"'20 Year Defaults'!J539","v":0},{"$f":"'20 Year Defaults'!K539","v":0},{"$f":"'20 Year Defaults'!L539","v":0},{"$f":"'20 Year Defaults'!M539","v":0},{"$f":"'20 Year Defaults'!N539","v":0},{"$f":"'20 Year Defaults'!O539","v":0},{"$f":"'20 Year Defaults'!P539","v":0},{"$f":"'20 Year Defaults'!Q539","v":0},{"$f":"'20 Year Defaults'!R539","v":0},{"$f":"'20 Year Defaults'!S539","v":0},{"$f":"'20 Year Defaults'!T539","v":0},{"$f":"'20 Year Defaults'!U539","v":0},{"$f":"'20 Year Defaults'!V539","v":0},{"$f":"'20 Year Defaults'!W539","v":0},{"$f":"'20 Year Defaults'!X539","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC539","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A541","v":0},{"$f":"'20 Year Defaults'!B541","v":"Other 5 (describe)"},{"$f":"'20 Year Defaults'!C541","v":0},{"$f":"'20 Year Defaults'!D541","v":0},{"$f":"'20 Year Defaults'!E541","v":0},{"$f":"'20 Year Defaults'!F541","v":0},{"$f":"'20 Year Defaults'!G541","v":0},{"$f":"'20 Year Defaults'!H541","v":0},{"$f":"'20 Year Defaults'!I541","v":0},{"$f":"'20 Year Defaults'!J541","v":0},{"$f":"'20 Year Defaults'!K541","v":0},{"$f":"'20 Year Defaults'!L541","v":0},{"$f":"'20 Year Defaults'!M541","v":0},{"$f":"'20 Year Defaults'!N541","v":0},{"$f":"'20 Year Defaults'!O541","v":0},{"$f":"'20 Year Defaults'!P541","v":0},{"$f":"'20 Year Defaults'!Q541","v":0},{"$f":"'20 Year Defaults'!R541","v":0},{"$f":"'20 Year Defaults'!S541","v":0},{"$f":"'20 Year Defaults'!T541","v":0},{"$f":"'20 Year Defaults'!U541","v":0},{"$f":"'20 Year Defaults'!V541","v":0},{"$f":"'20 Year Defaults'!W541","v":0},{"$f":"'20 Year Defaults'!X541","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A543","v":"Other 6 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C545","v":0},{"$f":"'20 Year Defaults'!D545","v":0},{"$f":"'20 Year Defaults'!E545","v":1},{"$f":"'20 Year Defaults'!F545","v":2},{"$f":"'20 Year Defaults'!G545","v":3},{"$f":"'20 Year Defaults'!H545","v":4},{"$f":"'20 Year Defaults'!I545","v":5},{"$f":"'20 Year Defaults'!J545","v":6},{"$f":"'20 Year Defaults'!K545","v":7},{"$f":"'20 Year Defaults'!L545","v":8},{"$f":"'20 Year Defaults'!M545","v":9},{"$f":"'20 Year Defaults'!N545","v":10},{"$f":"'20 Year Defaults'!O545","v":11},{"$f":"'20 Year Defaults'!P545","v":12},{"$f":"'20 Year Defaults'!Q545","v":13},{"$f":"'20 Year Defaults'!R545","v":14},{"$f":"'20 Year Defaults'!S545","v":15},{"$f":"'20 Year Defaults'!T545","v":16},{"$f":"'20 Year Defaults'!U545","v":17},{"$f":"'20 Year Defaults'!V545","v":18},{"$f":"'20 Year Defaults'!W545","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A547","v":0},{"$f":"'20 Year Defaults'!B547","v":""},{"$f":"'20 Year Defaults'!C547","v":0},{"$f":"'20 Year Defaults'!D547","v":0},{"$f":"'20 Year Defaults'!E547","v":0},{"$f":"'20 Year Defaults'!F547","v":0},{"$f":"'20 Year Defaults'!G547","v":0},{"$f":"'20 Year Defaults'!H547","v":0},{"$f":"'20 Year Defaults'!I547","v":0},{"$f":"'20 Year Defaults'!J547","v":0},{"$f":"'20 Year Defaults'!K547","v":0},{"$f":"'20 Year Defaults'!L547","v":0},{"$f":"'20 Year Defaults'!M547","v":0},{"$f":"'20 Year Defaults'!N547","v":0},{"$f":"'20 Year Defaults'!O547","v":0},{"$f":"'20 Year Defaults'!P547","v":0},{"$f":"'20 Year Defaults'!Q547","v":0},{"$f":"'20 Year Defaults'!R547","v":0},{"$f":"'20 Year Defaults'!S547","v":0},{"$f":"'20 Year Defaults'!T547","v":0},{"$f":"'20 Year Defaults'!U547","v":0},{"$f":"'20 Year Defaults'!V547","v":0},{"$f":"'20 Year Defaults'!W547","v":0},{"$f":"'20 Year Defaults'!X547","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC547","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A548","v":0},{"$f":"'20 Year Defaults'!B548","v":""},{"$f":"'20 Year Defaults'!C548","v":0},{"$f":"'20 Year Defaults'!D548","v":0},{"$f":"'20 Year Defaults'!E548","v":0},{"$f":"'20 Year Defaults'!F548","v":0},{"$f":"'20 Year Defaults'!G548","v":0},{"$f":"'20 Year Defaults'!H548","v":0},{"$f":"'20 Year Defaults'!I548","v":0},{"$f":"'20 Year Defaults'!J548","v":0},{"$f":"'20 Year Defaults'!K548","v":0},{"$f":"'20 Year Defaults'!L548","v":0},{"$f":"'20 Year Defaults'!M548","v":0},{"$f":"'20 Year Defaults'!N548","v":0},{"$f":"'20 Year Defaults'!O548","v":0},{"$f":"'20 Year Defaults'!P548","v":0},{"$f":"'20 Year Defaults'!Q548","v":0},{"$f":"'20 Year Defaults'!R548","v":0},{"$f":"'20 Year Defaults'!S548","v":0},{"$f":"'20 Year Defaults'!T548","v":0},{"$f":"'20 Year Defaults'!U548","v":0},{"$f":"'20 Year Defaults'!V548","v":0},{"$f":"'20 Year Defaults'!W548","v":0},{"$f":"'20 Year Defaults'!X548","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC548","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A549","v":0},{"$f":"'20 Year Defaults'!B549","v":""},{"$f":"'20 Year Defaults'!C549","v":0},{"$f":"'20 Year Defaults'!D549","v":0},{"$f":"'20 Year Defaults'!E549","v":0},{"$f":"'20 Year Defaults'!F549","v":0},{"$f":"'20 Year Defaults'!G549","v":0},{"$f":"'20 Year Defaults'!H549","v":0},{"$f":"'20 Year Defaults'!I549","v":0},{"$f":"'20 Year Defaults'!J549","v":0},{"$f":"'20 Year Defaults'!K549","v":0},{"$f":"'20 Year Defaults'!L549","v":0},{"$f":"'20 Year Defaults'!M549","v":0},{"$f":"'20 Year Defaults'!N549","v":0},{"$f":"'20 Year Defaults'!O549","v":0},{"$f":"'20 Year Defaults'!P549","v":0},{"$f":"'20 Year Defaults'!Q549","v":0},{"$f":"'20 Year Defaults'!R549","v":0},{"$f":"'20 Year Defaults'!S549","v":0},{"$f":"'20 Year Defaults'!T549","v":0},{"$f":"'20 Year Defaults'!U549","v":0},{"$f":"'20 Year Defaults'!V549","v":0},{"$f":"'20 Year Defaults'!W549","v":0},{"$f":"'20 Year Defaults'!X549","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC549","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A551","v":0},{"$f":"'20 Year Defaults'!B551","v":"Other 6 (describe)"},{"$f":"'20 Year Defaults'!C551","v":0},{"$f":"'20 Year Defaults'!D551","v":0},{"$f":"'20 Year Defaults'!E551","v":0},{"$f":"'20 Year Defaults'!F551","v":0},{"$f":"'20 Year Defaults'!G551","v":0},{"$f":"'20 Year Defaults'!H551","v":0},{"$f":"'20 Year Defaults'!I551","v":0},{"$f":"'20 Year Defaults'!J551","v":0},{"$f":"'20 Year Defaults'!K551","v":0},{"$f":"'20 Year Defaults'!L551","v":0},{"$f":"'20 Year Defaults'!M551","v":0},{"$f":"'20 Year Defaults'!N551","v":0},{"$f":"'20 Year Defaults'!O551","v":0},{"$f":"'20 Year Defaults'!P551","v":0},{"$f":"'20 Year Defaults'!Q551","v":0},{"$f":"'20 Year Defaults'!R551","v":0},{"$f":"'20 Year Defaults'!S551","v":0},{"$f":"'20 Year Defaults'!T551","v":0},{"$f":"'20 Year Defaults'!U551","v":0},{"$f":"'20 Year Defaults'!V551","v":0},{"$f":"'20 Year Defaults'!W551","v":0},{"$f":"'20 Year Defaults'!X551","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A553","v":"Other 7 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C555","v":0},{"$f":"'20 Year Defaults'!D555","v":0},{"$f":"'20 Year Defaults'!E555","v":1},{"$f":"'20 Year Defaults'!F555","v":2},{"$f":"'20 Year Defaults'!G555","v":3},{"$f":"'20 Year Defaults'!H555","v":4},{"$f":"'20 Year Defaults'!I555","v":5},{"$f":"'20 Year Defaults'!J555","v":6},{"$f":"'20 Year Defaults'!K555","v":7},{"$f":"'20 Year Defaults'!L555","v":8},{"$f":"'20 Year Defaults'!M555","v":9},{"$f":"'20 Year Defaults'!N555","v":10},{"$f":"'20 Year Defaults'!O555","v":11},{"$f":"'20 Year Defaults'!P555","v":12},{"$f":"'20 Year Defaults'!Q555","v":13},{"$f":"'20 Year Defaults'!R555","v":14},{"$f":"'20 Year Defaults'!S555","v":15},{"$f":"'20 Year Defaults'!T555","v":16},{"$f":"'20 Year Defaults'!U555","v":17},{"$f":"'20 Year Defaults'!V555","v":18},{"$f":"'20 Year Defaults'!W555","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A557","v":0},{"$f":"'20 Year Defaults'!B557","v":""},{"$f":"'20 Year Defaults'!C557","v":0},{"$f":"'20 Year Defaults'!D557","v":0},{"$f":"'20 Year Defaults'!E557","v":0},{"$f":"'20 Year Defaults'!F557","v":0},{"$f":"'20 Year Defaults'!G557","v":0},{"$f":"'20 Year Defaults'!H557","v":0},{"$f":"'20 Year Defaults'!I557","v":0},{"$f":"'20 Year Defaults'!J557","v":0},{"$f":"'20 Year Defaults'!K557","v":0},{"$f":"'20 Year Defaults'!L557","v":0},{"$f":"'20 Year Defaults'!M557","v":0},{"$f":"'20 Year Defaults'!N557","v":0},{"$f":"'20 Year Defaults'!O557","v":0},{"$f":"'20 Year Defaults'!P557","v":0},{"$f":"'20 Year Defaults'!Q557","v":0},{"$f":"'20 Year Defaults'!R557","v":0},{"$f":"'20 Year Defaults'!S557","v":0},{"$f":"'20 Year Defaults'!T557","v":0},{"$f":"'20 Year Defaults'!U557","v":0},{"$f":"'20 Year Defaults'!V557","v":0},{"$f":"'20 Year Defaults'!W557","v":0},{"$f":"'20 Year Defaults'!X557","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC557","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A558","v":0},{"$f":"'20 Year Defaults'!B558","v":""},{"$f":"'20 Year Defaults'!C558","v":0},{"$f":"'20 Year Defaults'!D558","v":0},{"$f":"'20 Year Defaults'!E558","v":0},{"$f":"'20 Year Defaults'!F558","v":0},{"$f":"'20 Year Defaults'!G558","v":0},{"$f":"'20 Year Defaults'!H558","v":0},{"$f":"'20 Year Defaults'!I558","v":0},{"$f":"'20 Year Defaults'!J558","v":0},{"$f":"'20 Year Defaults'!K558","v":0},{"$f":"'20 Year Defaults'!L558","v":0},{"$f":"'20 Year Defaults'!M558","v":0},{"$f":"'20 Year Defaults'!N558","v":0},{"$f":"'20 Year Defaults'!O558","v":0},{"$f":"'20 Year Defaults'!P558","v":0},{"$f":"'20 Year Defaults'!Q558","v":0},{"$f":"'20 Year Defaults'!R558","v":0},{"$f":"'20 Year Defaults'!S558","v":0},{"$f":"'20 Year Defaults'!T558","v":0},{"$f":"'20 Year Defaults'!U558","v":0},{"$f":"'20 Year Defaults'!V558","v":0},{"$f":"'20 Year Defaults'!W558","v":0},{"$f":"'20 Year Defaults'!X558","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC558","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A559","v":0},{"$f":"'20 Year Defaults'!B559","v":""},{"$f":"'20 Year Defaults'!C559","v":0},{"$f":"'20 Year Defaults'!D559","v":0},{"$f":"'20 Year Defaults'!E559","v":0},{"$f":"'20 Year Defaults'!F559","v":0},{"$f":"'20 Year Defaults'!G559","v":0},{"$f":"'20 Year Defaults'!H559","v":0},{"$f":"'20 Year Defaults'!I559","v":0},{"$f":"'20 Year Defaults'!J559","v":0},{"$f":"'20 Year Defaults'!K559","v":0},{"$f":"'20 Year Defaults'!L559","v":0},{"$f":"'20 Year Defaults'!M559","v":0},{"$f":"'20 Year Defaults'!N559","v":0},{"$f":"'20 Year Defaults'!O559","v":0},{"$f":"'20 Year Defaults'!P559","v":0},{"$f":"'20 Year Defaults'!Q559","v":0},{"$f":"'20 Year Defaults'!R559","v":0},{"$f":"'20 Year Defaults'!S559","v":0},{"$f":"'20 Year Defaults'!T559","v":0},{"$f":"'20 Year Defaults'!U559","v":0},{"$f":"'20 Year Defaults'!V559","v":0},{"$f":"'20 Year Defaults'!W559","v":0},{"$f":"'20 Year Defaults'!X559","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC559","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A561","v":0},{"$f":"'20 Year Defaults'!B561","v":"Other 7 (describe)"},{"$f":"'20 Year Defaults'!C561","v":0},{"$f":"'20 Year Defaults'!D561","v":0},{"$f":"'20 Year Defaults'!E561","v":0},{"$f":"'20 Year Defaults'!F561","v":0},{"$f":"'20 Year Defaults'!G561","v":0},{"$f":"'20 Year Defaults'!H561","v":0},{"$f":"'20 Year Defaults'!I561","v":0},{"$f":"'20 Year Defaults'!J561","v":0},{"$f":"'20 Year Defaults'!K561","v":0},{"$f":"'20 Year Defaults'!L561","v":0},{"$f":"'20 Year Defaults'!M561","v":0},{"$f":"'20 Year Defaults'!N561","v":0},{"$f":"'20 Year Defaults'!O561","v":0},{"$f":"'20 Year Defaults'!P561","v":0},{"$f":"'20 Year Defaults'!Q561","v":0},{"$f":"'20 Year Defaults'!R561","v":0},{"$f":"'20 Year Defaults'!S561","v":0},{"$f":"'20 Year Defaults'!T561","v":0},{"$f":"'20 Year Defaults'!U561","v":0},{"$f":"'20 Year Defaults'!V561","v":0},{"$f":"'20 Year Defaults'!W561","v":0},{"$f":"'20 Year Defaults'!X561","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A563","v":"Other 8 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C565","v":0},{"$f":"'20 Year Defaults'!D565","v":0},{"$f":"'20 Year Defaults'!E565","v":1},{"$f":"'20 Year Defaults'!F565","v":2},{"$f":"'20 Year Defaults'!G565","v":3},{"$f":"'20 Year Defaults'!H565","v":4},{"$f":"'20 Year Defaults'!I565","v":5},{"$f":"'20 Year Defaults'!J565","v":6},{"$f":"'20 Year Defaults'!K565","v":7},{"$f":"'20 Year Defaults'!L565","v":8},{"$f":"'20 Year Defaults'!M565","v":9},{"$f":"'20 Year Defaults'!N565","v":10},{"$f":"'20 Year Defaults'!O565","v":11},{"$f":"'20 Year Defaults'!P565","v":12},{"$f":"'20 Year Defaults'!Q565","v":13},{"$f":"'20 Year Defaults'!R565","v":14},{"$f":"'20 Year Defaults'!S565","v":15},{"$f":"'20 Year Defaults'!T565","v":16},{"$f":"'20 Year Defaults'!U565","v":17},{"$f":"'20 Year Defaults'!V565","v":18},{"$f":"'20 Year Defaults'!W565","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A567","v":0},{"$f":"'20 Year Defaults'!B567","v":""},{"$f":"'20 Year Defaults'!C567","v":0},{"$f":"'20 Year Defaults'!D567","v":0},{"$f":"'20 Year Defaults'!E567","v":0},{"$f":"'20 Year Defaults'!F567","v":0},{"$f":"'20 Year Defaults'!G567","v":0},{"$f":"'20 Year Defaults'!H567","v":0},{"$f":"'20 Year Defaults'!I567","v":0},{"$f":"'20 Year Defaults'!J567","v":0},{"$f":"'20 Year Defaults'!K567","v":0},{"$f":"'20 Year Defaults'!L567","v":0},{"$f":"'20 Year Defaults'!M567","v":0},{"$f":"'20 Year Defaults'!N567","v":0},{"$f":"'20 Year Defaults'!O567","v":0},{"$f":"'20 Year Defaults'!P567","v":0},{"$f":"'20 Year Defaults'!Q567","v":0},{"$f":"'20 Year Defaults'!R567","v":0},{"$f":"'20 Year Defaults'!S567","v":0},{"$f":"'20 Year Defaults'!T567","v":0},{"$f":"'20 Year Defaults'!U567","v":0},{"$f":"'20 Year Defaults'!V567","v":0},{"$f":"'20 Year Defaults'!W567","v":0},{"$f":"'20 Year Defaults'!X567","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC567","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A568","v":0},{"$f":"'20 Year Defaults'!B568","v":""},{"$f":"'20 Year Defaults'!C568","v":0},{"$f":"'20 Year Defaults'!D568","v":0},{"$f":"'20 Year Defaults'!E568","v":0},{"$f":"'20 Year Defaults'!F568","v":0},{"$f":"'20 Year Defaults'!G568","v":0},{"$f":"'20 Year Defaults'!H568","v":0},{"$f":"'20 Year Defaults'!I568","v":0},{"$f":"'20 Year Defaults'!J568","v":0},{"$f":"'20 Year Defaults'!K568","v":0},{"$f":"'20 Year Defaults'!L568","v":0},{"$f":"'20 Year Defaults'!M568","v":0},{"$f":"'20 Year Defaults'!N568","v":0},{"$f":"'20 Year Defaults'!O568","v":0},{"$f":"'20 Year Defaults'!P568","v":0},{"$f":"'20 Year Defaults'!Q568","v":0},{"$f":"'20 Year Defaults'!R568","v":0},{"$f":"'20 Year Defaults'!S568","v":0},{"$f":"'20 Year Defaults'!T568","v":0},{"$f":"'20 Year Defaults'!U568","v":0},{"$f":"'20 Year Defaults'!V568","v":0},{"$f":"'20 Year Defaults'!W568","v":0},{"$f":"'20 Year Defaults'!X568","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC568","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A569","v":0},{"$f":"'20 Year Defaults'!B569","v":""},{"$f":"'20 Year Defaults'!C569","v":0},{"$f":"'20 Year Defaults'!D569","v":0},{"$f":"'20 Year Defaults'!E569","v":0},{"$f":"'20 Year Defaults'!F569","v":0},{"$f":"'20 Year Defaults'!G569","v":0},{"$f":"'20 Year Defaults'!H569","v":0},{"$f":"'20 Year Defaults'!I569","v":0},{"$f":"'20 Year Defaults'!J569","v":0},{"$f":"'20 Year Defaults'!K569","v":0},{"$f":"'20 Year Defaults'!L569","v":0},{"$f":"'20 Year Defaults'!M569","v":0},{"$f":"'20 Year Defaults'!N569","v":0},{"$f":"'20 Year Defaults'!O569","v":0},{"$f":"'20 Year Defaults'!P569","v":0},{"$f":"'20 Year Defaults'!Q569","v":0},{"$f":"'20 Year Defaults'!R569","v":0},{"$f":"'20 Year Defaults'!S569","v":0},{"$f":"'20 Year Defaults'!T569","v":0},{"$f":"'20 Year Defaults'!U569","v":0},{"$f":"'20 Year Defaults'!V569","v":0},{"$f":"'20 Year Defaults'!W569","v":0},{"$f":"'20 Year Defaults'!X569","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC569","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A571","v":0},{"$f":"'20 Year Defaults'!B571","v":"Other 8 (describe)"},{"$f":"'20 Year Defaults'!C571","v":0},{"$f":"'20 Year Defaults'!D571","v":0},{"$f":"'20 Year Defaults'!E571","v":0},{"$f":"'20 Year Defaults'!F571","v":0},{"$f":"'20 Year Defaults'!G571","v":0},{"$f":"'20 Year Defaults'!H571","v":0},{"$f":"'20 Year Defaults'!I571","v":0},{"$f":"'20 Year Defaults'!J571","v":0},{"$f":"'20 Year Defaults'!K571","v":0},{"$f":"'20 Year Defaults'!L571","v":0},{"$f":"'20 Year Defaults'!M571","v":0},{"$f":"'20 Year Defaults'!N571","v":0},{"$f":"'20 Year Defaults'!O571","v":0},{"$f":"'20 Year Defaults'!P571","v":0},{"$f":"'20 Year Defaults'!Q571","v":0},{"$f":"'20 Year Defaults'!R571","v":0},{"$f":"'20 Year Defaults'!S571","v":0},{"$f":"'20 Year Defaults'!T571","v":0},{"$f":"'20 Year Defaults'!U571","v":0},{"$f":"'20 Year Defaults'!V571","v":0},{"$f":"'20 Year Defaults'!W571","v":0},{"$f":"'20 Year Defaults'!X571","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A573","v":"Other 9 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C575","v":0},{"$f":"'20 Year Defaults'!D575","v":0},{"$f":"'20 Year Defaults'!E575","v":1},{"$f":"'20 Year Defaults'!F575","v":2},{"$f":"'20 Year Defaults'!G575","v":3},{"$f":"'20 Year Defaults'!H575","v":4},{"$f":"'20 Year Defaults'!I575","v":5},{"$f":"'20 Year Defaults'!J575","v":6},{"$f":"'20 Year Defaults'!K575","v":7},{"$f":"'20 Year Defaults'!L575","v":8},{"$f":"'20 Year Defaults'!M575","v":9},{"$f":"'20 Year Defaults'!N575","v":10},{"$f":"'20 Year Defaults'!O575","v":11},{"$f":"'20 Year Defaults'!P575","v":12},{"$f":"'20 Year Defaults'!Q575","v":13},{"$f":"'20 Year Defaults'!R575","v":14},{"$f":"'20 Year Defaults'!S575","v":15},{"$f":"'20 Year Defaults'!T575","v":16},{"$f":"'20 Year Defaults'!U575","v":17},{"$f":"'20 Year Defaults'!V575","v":18},{"$f":"'20 Year Defaults'!W575","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A577","v":0},{"$f":"'20 Year Defaults'!B577","v":""},{"$f":"'20 Year Defaults'!C577","v":0},{"$f":"'20 Year Defaults'!D577","v":0},{"$f":"'20 Year Defaults'!E577","v":0},{"$f":"'20 Year Defaults'!F577","v":0},{"$f":"'20 Year Defaults'!G577","v":0},{"$f":"'20 Year Defaults'!H577","v":0},{"$f":"'20 Year Defaults'!I577","v":0},{"$f":"'20 Year Defaults'!J577","v":0},{"$f":"'20 Year Defaults'!K577","v":0},{"$f":"'20 Year Defaults'!L577","v":0},{"$f":"'20 Year Defaults'!M577","v":0},{"$f":"'20 Year Defaults'!N577","v":0},{"$f":"'20 Year Defaults'!O577","v":0},{"$f":"'20 Year Defaults'!P577","v":0},{"$f":"'20 Year Defaults'!Q577","v":0},{"$f":"'20 Year Defaults'!R577","v":0},{"$f":"'20 Year Defaults'!S577","v":0},{"$f":"'20 Year Defaults'!T577","v":0},{"$f":"'20 Year Defaults'!U577","v":0},{"$f":"'20 Year Defaults'!V577","v":0},{"$f":"'20 Year Defaults'!W577","v":0},{"$f":"'20 Year Defaults'!X577","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC577","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A578","v":0},{"$f":"'20 Year Defaults'!B578","v":""},{"$f":"'20 Year Defaults'!C578","v":0},{"$f":"'20 Year Defaults'!D578","v":0},{"$f":"'20 Year Defaults'!E578","v":0},{"$f":"'20 Year Defaults'!F578","v":0},{"$f":"'20 Year Defaults'!G578","v":0},{"$f":"'20 Year Defaults'!H578","v":0},{"$f":"'20 Year Defaults'!I578","v":0},{"$f":"'20 Year Defaults'!J578","v":0},{"$f":"'20 Year Defaults'!K578","v":0},{"$f":"'20 Year Defaults'!L578","v":0},{"$f":"'20 Year Defaults'!M578","v":0},{"$f":"'20 Year Defaults'!N578","v":0},{"$f":"'20 Year Defaults'!O578","v":0},{"$f":"'20 Year Defaults'!P578","v":0},{"$f":"'20 Year Defaults'!Q578","v":0},{"$f":"'20 Year Defaults'!R578","v":0},{"$f":"'20 Year Defaults'!S578","v":0},{"$f":"'20 Year Defaults'!T578","v":0},{"$f":"'20 Year Defaults'!U578","v":0},{"$f":"'20 Year Defaults'!V578","v":0},{"$f":"'20 Year Defaults'!W578","v":0},{"$f":"'20 Year Defaults'!X578","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC578","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A579","v":0},{"$f":"'20 Year Defaults'!B579","v":""},{"$f":"'20 Year Defaults'!C579","v":0},{"$f":"'20 Year Defaults'!D579","v":0},{"$f":"'20 Year Defaults'!E579","v":0},{"$f":"'20 Year Defaults'!F579","v":0},{"$f":"'20 Year Defaults'!G579","v":0},{"$f":"'20 Year Defaults'!H579","v":0},{"$f":"'20 Year Defaults'!I579","v":0},{"$f":"'20 Year Defaults'!J579","v":0},{"$f":"'20 Year Defaults'!K579","v":0},{"$f":"'20 Year Defaults'!L579","v":0},{"$f":"'20 Year Defaults'!M579","v":0},{"$f":"'20 Year Defaults'!N579","v":0},{"$f":"'20 Year Defaults'!O579","v":0},{"$f":"'20 Year Defaults'!P579","v":0},{"$f":"'20 Year Defaults'!Q579","v":0},{"$f":"'20 Year Defaults'!R579","v":0},{"$f":"'20 Year Defaults'!S579","v":0},{"$f":"'20 Year Defaults'!T579","v":0},{"$f":"'20 Year Defaults'!U579","v":0},{"$f":"'20 Year Defaults'!V579","v":0},{"$f":"'20 Year Defaults'!W579","v":0},{"$f":"'20 Year Defaults'!X579","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC579","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A581","v":0},{"$f":"'20 Year Defaults'!B581","v":"Other 9 (describe)"},{"$f":"'20 Year Defaults'!C581","v":0},{"$f":"'20 Year Defaults'!D581","v":0},{"$f":"'20 Year Defaults'!E581","v":0},{"$f":"'20 Year Defaults'!F581","v":0},{"$f":"'20 Year Defaults'!G581","v":0},{"$f":"'20 Year Defaults'!H581","v":0},{"$f":"'20 Year Defaults'!I581","v":0},{"$f":"'20 Year Defaults'!J581","v":0},{"$f":"'20 Year Defaults'!K581","v":0},{"$f":"'20 Year Defaults'!L581","v":0},{"$f":"'20 Year Defaults'!M581","v":0},{"$f":"'20 Year Defaults'!N581","v":0},{"$f":"'20 Year Defaults'!O581","v":0},{"$f":"'20 Year Defaults'!P581","v":0},{"$f":"'20 Year Defaults'!Q581","v":0},{"$f":"'20 Year Defaults'!R581","v":0},{"$f":"'20 Year Defaults'!S581","v":0},{"$f":"'20 Year Defaults'!T581","v":0},{"$f":"'20 Year Defaults'!U581","v":0},{"$f":"'20 Year Defaults'!V581","v":0},{"$f":"'20 Year Defaults'!W581","v":0},{"$f":"'20 Year Defaults'!X581","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A583","v":"Other 10 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C585","v":0},{"$f":"'20 Year Defaults'!D585","v":0},{"$f":"'20 Year Defaults'!E585","v":1},{"$f":"'20 Year Defaults'!F585","v":2},{"$f":"'20 Year Defaults'!G585","v":3},{"$f":"'20 Year Defaults'!H585","v":4},{"$f":"'20 Year Defaults'!I585","v":5},{"$f":"'20 Year Defaults'!J585","v":6},{"$f":"'20 Year Defaults'!K585","v":7},{"$f":"'20 Year Defaults'!L585","v":8},{"$f":"'20 Year Defaults'!M585","v":9},{"$f":"'20 Year Defaults'!N585","v":10},{"$f":"'20 Year Defaults'!O585","v":11},{"$f":"'20 Year Defaults'!P585","v":12},{"$f":"'20 Year Defaults'!Q585","v":13},{"$f":"'20 Year Defaults'!R585","v":14},{"$f":"'20 Year Defaults'!S585","v":15},{"$f":"'20 Year Defaults'!T585","v":16},{"$f":"'20 Year Defaults'!U585","v":17},{"$f":"'20 Year Defaults'!V585","v":18},{"$f":"'20 Year Defaults'!W585","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A587","v":0},{"$f":"'20 Year Defaults'!B587","v":""},{"$f":"'20 Year Defaults'!C587","v":0},{"$f":"'20 Year Defaults'!D587","v":0},{"$f":"'20 Year Defaults'!E587","v":0},{"$f":"'20 Year Defaults'!F587","v":0},{"$f":"'20 Year Defaults'!G587","v":0},{"$f":"'20 Year Defaults'!H587","v":0},{"$f":"'20 Year Defaults'!I587","v":0},{"$f":"'20 Year Defaults'!J587","v":0},{"$f":"'20 Year Defaults'!K587","v":0},{"$f":"'20 Year Defaults'!L587","v":0},{"$f":"'20 Year Defaults'!M587","v":0},{"$f":"'20 Year Defaults'!N587","v":0},{"$f":"'20 Year Defaults'!O587","v":0},{"$f":"'20 Year Defaults'!P587","v":0},{"$f":"'20 Year Defaults'!Q587","v":0},{"$f":"'20 Year Defaults'!R587","v":0},{"$f":"'20 Year Defaults'!S587","v":0},{"$f":"'20 Year Defaults'!T587","v":0},{"$f":"'20 Year Defaults'!U587","v":0},{"$f":"'20 Year Defaults'!V587","v":0},{"$f":"'20 Year Defaults'!W587","v":0},{"$f":"'20 Year Defaults'!X587","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC587","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A588","v":0},{"$f":"'20 Year Defaults'!B588","v":""},{"$f":"'20 Year Defaults'!C588","v":0},{"$f":"'20 Year Defaults'!D588","v":0},{"$f":"'20 Year Defaults'!E588","v":0},{"$f":"'20 Year Defaults'!F588","v":0},{"$f":"'20 Year Defaults'!G588","v":0},{"$f":"'20 Year Defaults'!H588","v":0},{"$f":"'20 Year Defaults'!I588","v":0},{"$f":"'20 Year Defaults'!J588","v":0},{"$f":"'20 Year Defaults'!K588","v":0},{"$f":"'20 Year Defaults'!L588","v":0},{"$f":"'20 Year Defaults'!M588","v":0},{"$f":"'20 Year Defaults'!N588","v":0},{"$f":"'20 Year Defaults'!O588","v":0},{"$f":"'20 Year Defaults'!P588","v":0},{"$f":"'20 Year Defaults'!Q588","v":0},{"$f":"'20 Year Defaults'!R588","v":0},{"$f":"'20 Year Defaults'!S588","v":0},{"$f":"'20 Year Defaults'!T588","v":0},{"$f":"'20 Year Defaults'!U588","v":0},{"$f":"'20 Year Defaults'!V588","v":0},{"$f":"'20 Year Defaults'!W588","v":0},{"$f":"'20 Year Defaults'!X588","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC588","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A589","v":0},{"$f":"'20 Year Defaults'!B589","v":""},{"$f":"'20 Year Defaults'!C589","v":0},{"$f":"'20 Year Defaults'!D589","v":0},{"$f":"'20 Year Defaults'!E589","v":0},{"$f":"'20 Year Defaults'!F589","v":0},{"$f":"'20 Year Defaults'!G589","v":0},{"$f":"'20 Year Defaults'!H589","v":0},{"$f":"'20 Year Defaults'!I589","v":0},{"$f":"'20 Year Defaults'!J589","v":0},{"$f":"'20 Year Defaults'!K589","v":0},{"$f":"'20 Year Defaults'!L589","v":0},{"$f":"'20 Year Defaults'!M589","v":0},{"$f":"'20 Year Defaults'!N589","v":0},{"$f":"'20 Year Defaults'!O589","v":0},{"$f":"'20 Year Defaults'!P589","v":0},{"$f":"'20 Year Defaults'!Q589","v":0},{"$f":"'20 Year Defaults'!R589","v":0},{"$f":"'20 Year Defaults'!S589","v":0},{"$f":"'20 Year Defaults'!T589","v":0},{"$f":"'20 Year Defaults'!U589","v":0},{"$f":"'20 Year Defaults'!V589","v":0},{"$f":"'20 Year Defaults'!W589","v":0},{"$f":"'20 Year Defaults'!X589","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC589","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A591","v":0},{"$f":"'20 Year Defaults'!B591","v":"Other 10 (describe)"},{"$f":"'20 Year Defaults'!C591","v":0},{"$f":"'20 Year Defaults'!D591","v":0},{"$f":"'20 Year Defaults'!E591","v":0},{"$f":"'20 Year Defaults'!F591","v":0},{"$f":"'20 Year Defaults'!G591","v":0},{"$f":"'20 Year Defaults'!H591","v":0},{"$f":"'20 Year Defaults'!I591","v":0},{"$f":"'20 Year Defaults'!J591","v":0},{"$f":"'20 Year Defaults'!K591","v":0},{"$f":"'20 Year Defaults'!L591","v":0},{"$f":"'20 Year Defaults'!M591","v":0},{"$f":"'20 Year Defaults'!N591","v":0},{"$f":"'20 Year Defaults'!O591","v":0},{"$f":"'20 Year Defaults'!P591","v":0},{"$f":"'20 Year Defaults'!Q591","v":0},{"$f":"'20 Year Defaults'!R591","v":0},{"$f":"'20 Year Defaults'!S591","v":0},{"$f":"'20 Year Defaults'!T591","v":0},{"$f":"'20 Year Defaults'!U591","v":0},{"$f":"'20 Year Defaults'!V591","v":0},{"$f":"'20 Year Defaults'!W591","v":0},{"$f":"'20 Year Defaults'!X591","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A593","v":"Other 11 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C595","v":0},{"$f":"'20 Year Defaults'!D595","v":0},{"$f":"'20 Year Defaults'!E595","v":1},{"$f":"'20 Year Defaults'!F595","v":2},{"$f":"'20 Year Defaults'!G595","v":3},{"$f":"'20 Year Defaults'!H595","v":4},{"$f":"'20 Year Defaults'!I595","v":5},{"$f":"'20 Year Defaults'!J595","v":6},{"$f":"'20 Year Defaults'!K595","v":7},{"$f":"'20 Year Defaults'!L595","v":8},{"$f":"'20 Year Defaults'!M595","v":9},{"$f":"'20 Year Defaults'!N595","v":10},{"$f":"'20 Year Defaults'!O595","v":11},{"$f":"'20 Year Defaults'!P595","v":12},{"$f":"'20 Year Defaults'!Q595","v":13},{"$f":"'20 Year Defaults'!R595","v":14},{"$f":"'20 Year Defaults'!S595","v":15},{"$f":"'20 Year Defaults'!T595","v":16},{"$f":"'20 Year Defaults'!U595","v":17},{"$f":"'20 Year Defaults'!V595","v":18},{"$f":"'20 Year Defaults'!W595","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A597","v":0},{"$f":"'20 Year Defaults'!B597","v":""},{"$f":"'20 Year Defaults'!C597","v":0},{"$f":"'20 Year Defaults'!D597","v":0},{"$f":"'20 Year Defaults'!E597","v":0},{"$f":"'20 Year Defaults'!F597","v":0},{"$f":"'20 Year Defaults'!G597","v":0},{"$f":"'20 Year Defaults'!H597","v":0},{"$f":"'20 Year Defaults'!I597","v":0},{"$f":"'20 Year Defaults'!J597","v":0},{"$f":"'20 Year Defaults'!K597","v":0},{"$f":"'20 Year Defaults'!L597","v":0},{"$f":"'20 Year Defaults'!M597","v":0},{"$f":"'20 Year Defaults'!N597","v":0},{"$f":"'20 Year Defaults'!O597","v":0},{"$f":"'20 Year Defaults'!P597","v":0},{"$f":"'20 Year Defaults'!Q597","v":0},{"$f":"'20 Year Defaults'!R597","v":0},{"$f":"'20 Year Defaults'!S597","v":0},{"$f":"'20 Year Defaults'!T597","v":0},{"$f":"'20 Year Defaults'!U597","v":0},{"$f":"'20 Year Defaults'!V597","v":0},{"$f":"'20 Year Defaults'!W597","v":0},{"$f":"'20 Year Defaults'!X597","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC597","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A598","v":0},{"$f":"'20 Year Defaults'!B598","v":""},{"$f":"'20 Year Defaults'!C598","v":0},{"$f":"'20 Year Defaults'!D598","v":0},{"$f":"'20 Year Defaults'!E598","v":0},{"$f":"'20 Year Defaults'!F598","v":0},{"$f":"'20 Year Defaults'!G598","v":0},{"$f":"'20 Year Defaults'!H598","v":0},{"$f":"'20 Year Defaults'!I598","v":0},{"$f":"'20 Year Defaults'!J598","v":0},{"$f":"'20 Year Defaults'!K598","v":0},{"$f":"'20 Year Defaults'!L598","v":0},{"$f":"'20 Year Defaults'!M598","v":0},{"$f":"'20 Year Defaults'!N598","v":0},{"$f":"'20 Year Defaults'!O598","v":0},{"$f":"'20 Year Defaults'!P598","v":0},{"$f":"'20 Year Defaults'!Q598","v":0},{"$f":"'20 Year Defaults'!R598","v":0},{"$f":"'20 Year Defaults'!S598","v":0},{"$f":"'20 Year Defaults'!T598","v":0},{"$f":"'20 Year Defaults'!U598","v":0},{"$f":"'20 Year Defaults'!V598","v":0},{"$f":"'20 Year Defaults'!W598","v":0},{"$f":"'20 Year Defaults'!X598","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC598","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A599","v":0},{"$f":"'20 Year Defaults'!B599","v":""},{"$f":"'20 Year Defaults'!C599","v":0},{"$f":"'20 Year Defaults'!D599","v":0},{"$f":"'20 Year Defaults'!E599","v":0},{"$f":"'20 Year Defaults'!F599","v":0},{"$f":"'20 Year Defaults'!G599","v":0},{"$f":"'20 Year Defaults'!H599","v":0},{"$f":"'20 Year Defaults'!I599","v":0},{"$f":"'20 Year Defaults'!J599","v":0},{"$f":"'20 Year Defaults'!K599","v":0},{"$f":"'20 Year Defaults'!L599","v":0},{"$f":"'20 Year Defaults'!M599","v":0},{"$f":"'20 Year Defaults'!N599","v":0},{"$f":"'20 Year Defaults'!O599","v":0},{"$f":"'20 Year Defaults'!P599","v":0},{"$f":"'20 Year Defaults'!Q599","v":0},{"$f":"'20 Year Defaults'!R599","v":0},{"$f":"'20 Year Defaults'!S599","v":0},{"$f":"'20 Year Defaults'!T599","v":0},{"$f":"'20 Year Defaults'!U599","v":0},{"$f":"'20 Year Defaults'!V599","v":0},{"$f":"'20 Year Defaults'!W599","v":0},{"$f":"'20 Year Defaults'!X599","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC599","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A601","v":0},{"$f":"'20 Year Defaults'!B601","v":"Other 11 (describe)"},{"$f":"'20 Year Defaults'!C601","v":0},{"$f":"'20 Year Defaults'!D601","v":0},{"$f":"'20 Year Defaults'!E601","v":0},{"$f":"'20 Year Defaults'!F601","v":0},{"$f":"'20 Year Defaults'!G601","v":0},{"$f":"'20 Year Defaults'!H601","v":0},{"$f":"'20 Year Defaults'!I601","v":0},{"$f":"'20 Year Defaults'!J601","v":0},{"$f":"'20 Year Defaults'!K601","v":0},{"$f":"'20 Year Defaults'!L601","v":0},{"$f":"'20 Year Defaults'!M601","v":0},{"$f":"'20 Year Defaults'!N601","v":0},{"$f":"'20 Year Defaults'!O601","v":0},{"$f":"'20 Year Defaults'!P601","v":0},{"$f":"'20 Year Defaults'!Q601","v":0},{"$f":"'20 Year Defaults'!R601","v":0},{"$f":"'20 Year Defaults'!S601","v":0},{"$f":"'20 Year Defaults'!T601","v":0},{"$f":"'20 Year Defaults'!U601","v":0},{"$f":"'20 Year Defaults'!V601","v":0},{"$f":"'20 Year Defaults'!W601","v":0},{"$f":"'20 Year Defaults'!X601","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A603","v":"Other 12 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C605","v":0},{"$f":"'20 Year Defaults'!D605","v":0},{"$f":"'20 Year Defaults'!E605","v":1},{"$f":"'20 Year Defaults'!F605","v":2},{"$f":"'20 Year Defaults'!G605","v":3},{"$f":"'20 Year Defaults'!H605","v":4},{"$f":"'20 Year Defaults'!I605","v":5},{"$f":"'20 Year Defaults'!J605","v":6},{"$f":"'20 Year Defaults'!K605","v":7},{"$f":"'20 Year Defaults'!L605","v":8},{"$f":"'20 Year Defaults'!M605","v":9},{"$f":"'20 Year Defaults'!N605","v":10},{"$f":"'20 Year Defaults'!O605","v":11},{"$f":"'20 Year Defaults'!P605","v":12},{"$f":"'20 Year Defaults'!Q605","v":13},{"$f":"'20 Year Defaults'!R605","v":14},{"$f":"'20 Year Defaults'!S605","v":15},{"$f":"'20 Year Defaults'!T605","v":16},{"$f":"'20 Year Defaults'!U605","v":17},{"$f":"'20 Year Defaults'!V605","v":18},{"$f":"'20 Year Defaults'!W605","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A607","v":0},{"$f":"'20 Year Defaults'!B607","v":""},{"$f":"'20 Year Defaults'!C607","v":0},{"$f":"'20 Year Defaults'!D607","v":0},{"$f":"'20 Year Defaults'!E607","v":0},{"$f":"'20 Year Defaults'!F607","v":0},{"$f":"'20 Year Defaults'!G607","v":0},{"$f":"'20 Year Defaults'!H607","v":0},{"$f":"'20 Year Defaults'!I607","v":0},{"$f":"'20 Year Defaults'!J607","v":0},{"$f":"'20 Year Defaults'!K607","v":0},{"$f":"'20 Year Defaults'!L607","v":0},{"$f":"'20 Year Defaults'!M607","v":0},{"$f":"'20 Year Defaults'!N607","v":0},{"$f":"'20 Year Defaults'!O607","v":0},{"$f":"'20 Year Defaults'!P607","v":0},{"$f":"'20 Year Defaults'!Q607","v":0},{"$f":"'20 Year Defaults'!R607","v":0},{"$f":"'20 Year Defaults'!S607","v":0},{"$f":"'20 Year Defaults'!T607","v":0},{"$f":"'20 Year Defaults'!U607","v":0},{"$f":"'20 Year Defaults'!V607","v":0},{"$f":"'20 Year Defaults'!W607","v":0},{"$f":"'20 Year Defaults'!X607","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC607","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A608","v":0},{"$f":"'20 Year Defaults'!B608","v":""},{"$f":"'20 Year Defaults'!C608","v":0},{"$f":"'20 Year Defaults'!D608","v":0},{"$f":"'20 Year Defaults'!E608","v":0},{"$f":"'20 Year Defaults'!F608","v":0},{"$f":"'20 Year Defaults'!G608","v":0},{"$f":"'20 Year Defaults'!H608","v":0},{"$f":"'20 Year Defaults'!I608","v":0},{"$f":"'20 Year Defaults'!J608","v":0},{"$f":"'20 Year Defaults'!K608","v":0},{"$f":"'20 Year Defaults'!L608","v":0},{"$f":"'20 Year Defaults'!M608","v":0},{"$f":"'20 Year Defaults'!N608","v":0},{"$f":"'20 Year Defaults'!O608","v":0},{"$f":"'20 Year Defaults'!P608","v":0},{"$f":"'20 Year Defaults'!Q608","v":0},{"$f":"'20 Year Defaults'!R608","v":0},{"$f":"'20 Year Defaults'!S608","v":0},{"$f":"'20 Year Defaults'!T608","v":0},{"$f":"'20 Year Defaults'!U608","v":0},{"$f":"'20 Year Defaults'!V608","v":0},{"$f":"'20 Year Defaults'!W608","v":0},{"$f":"'20 Year Defaults'!X608","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC608","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A609","v":0},{"$f":"'20 Year Defaults'!B609","v":""},{"$f":"'20 Year Defaults'!C609","v":0},{"$f":"'20 Year Defaults'!D609","v":0},{"$f":"'20 Year Defaults'!E609","v":0},{"$f":"'20 Year Defaults'!F609","v":0},{"$f":"'20 Year Defaults'!G609","v":0},{"$f":"'20 Year Defaults'!H609","v":0},{"$f":"'20 Year Defaults'!I609","v":0},{"$f":"'20 Year Defaults'!J609","v":0},{"$f":"'20 Year Defaults'!K609","v":0},{"$f":"'20 Year Defaults'!L609","v":0},{"$f":"'20 Year Defaults'!M609","v":0},{"$f":"'20 Year Defaults'!N609","v":0},{"$f":"'20 Year Defaults'!O609","v":0},{"$f":"'20 Year Defaults'!P609","v":0},{"$f":"'20 Year Defaults'!Q609","v":0},{"$f":"'20 Year Defaults'!R609","v":0},{"$f":"'20 Year Defaults'!S609","v":0},{"$f":"'20 Year Defaults'!T609","v":0},{"$f":"'20 Year Defaults'!U609","v":0},{"$f":"'20 Year Defaults'!V609","v":0},{"$f":"'20 Year Defaults'!W609","v":0},{"$f":"'20 Year Defaults'!X609","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC609","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A611","v":0},{"$f":"'20 Year Defaults'!B611","v":"Other 12 (describe)"},{"$f":"'20 Year Defaults'!C611","v":0},{"$f":"'20 Year Defaults'!D611","v":0},{"$f":"'20 Year Defaults'!E611","v":0},{"$f":"'20 Year Defaults'!F611","v":0},{"$f":"'20 Year Defaults'!G611","v":0},{"$f":"'20 Year Defaults'!H611","v":0},{"$f":"'20 Year Defaults'!I611","v":0},{"$f":"'20 Year Defaults'!J611","v":0},{"$f":"'20 Year Defaults'!K611","v":0},{"$f":"'20 Year Defaults'!L611","v":0},{"$f":"'20 Year Defaults'!M611","v":0},{"$f":"'20 Year Defaults'!N611","v":0},{"$f":"'20 Year Defaults'!O611","v":0},{"$f":"'20 Year Defaults'!P611","v":0},{"$f":"'20 Year Defaults'!Q611","v":0},{"$f":"'20 Year Defaults'!R611","v":0},{"$f":"'20 Year Defaults'!S611","v":0},{"$f":"'20 Year Defaults'!T611","v":0},{"$f":"'20 Year Defaults'!U611","v":0},{"$f":"'20 Year Defaults'!V611","v":0},{"$f":"'20 Year Defaults'!W611","v":0},{"$f":"'20 Year Defaults'!X611","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A613","v":"Other 13 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C615","v":0},{"$f":"'20 Year Defaults'!D615","v":0},{"$f":"'20 Year Defaults'!E615","v":1},{"$f":"'20 Year Defaults'!F615","v":2},{"$f":"'20 Year Defaults'!G615","v":3},{"$f":"'20 Year Defaults'!H615","v":4},{"$f":"'20 Year Defaults'!I615","v":5},{"$f":"'20 Year Defaults'!J615","v":6},{"$f":"'20 Year Defaults'!K615","v":7},{"$f":"'20 Year Defaults'!L615","v":8},{"$f":"'20 Year Defaults'!M615","v":9},{"$f":"'20 Year Defaults'!N615","v":10},{"$f":"'20 Year Defaults'!O615","v":11},{"$f":"'20 Year Defaults'!P615","v":12},{"$f":"'20 Year Defaults'!Q615","v":13},{"$f":"'20 Year Defaults'!R615","v":14},{"$f":"'20 Year Defaults'!S615","v":15},{"$f":"'20 Year Defaults'!T615","v":16},{"$f":"'20 Year Defaults'!U615","v":17},{"$f":"'20 Year Defaults'!V615","v":18},{"$f":"'20 Year Defaults'!W615","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A617","v":0},{"$f":"'20 Year Defaults'!B617","v":""},{"$f":"'20 Year Defaults'!C617","v":0},{"$f":"'20 Year Defaults'!D617","v":0},{"$f":"'20 Year Defaults'!E617","v":0},{"$f":"'20 Year Defaults'!F617","v":0},{"$f":"'20 Year Defaults'!G617","v":0},{"$f":"'20 Year Defaults'!H617","v":0},{"$f":"'20 Year Defaults'!I617","v":0},{"$f":"'20 Year Defaults'!J617","v":0},{"$f":"'20 Year Defaults'!K617","v":0},{"$f":"'20 Year Defaults'!L617","v":0},{"$f":"'20 Year Defaults'!M617","v":0},{"$f":"'20 Year Defaults'!N617","v":0},{"$f":"'20 Year Defaults'!O617","v":0},{"$f":"'20 Year Defaults'!P617","v":0},{"$f":"'20 Year Defaults'!Q617","v":0},{"$f":"'20 Year Defaults'!R617","v":0},{"$f":"'20 Year Defaults'!S617","v":0},{"$f":"'20 Year Defaults'!T617","v":0},{"$f":"'20 Year Defaults'!U617","v":0},{"$f":"'20 Year Defaults'!V617","v":0},{"$f":"'20 Year Defaults'!W617","v":0},{"$f":"'20 Year Defaults'!X617","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC617","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A618","v":0},{"$f":"'20 Year Defaults'!B618","v":""},{"$f":"'20 Year Defaults'!C618","v":0},{"$f":"'20 Year Defaults'!D618","v":0},{"$f":"'20 Year Defaults'!E618","v":0},{"$f":"'20 Year Defaults'!F618","v":0},{"$f":"'20 Year Defaults'!G618","v":0},{"$f":"'20 Year Defaults'!H618","v":0},{"$f":"'20 Year Defaults'!I618","v":0},{"$f":"'20 Year Defaults'!J618","v":0},{"$f":"'20 Year Defaults'!K618","v":0},{"$f":"'20 Year Defaults'!L618","v":0},{"$f":"'20 Year Defaults'!M618","v":0},{"$f":"'20 Year Defaults'!N618","v":0},{"$f":"'20 Year Defaults'!O618","v":0},{"$f":"'20 Year Defaults'!P618","v":0},{"$f":"'20 Year Defaults'!Q618","v":0},{"$f":"'20 Year Defaults'!R618","v":0},{"$f":"'20 Year Defaults'!S618","v":0},{"$f":"'20 Year Defaults'!T618","v":0},{"$f":"'20 Year Defaults'!U618","v":0},{"$f":"'20 Year Defaults'!V618","v":0},{"$f":"'20 Year Defaults'!W618","v":0},{"$f":"'20 Year Defaults'!X618","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC618","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A619","v":0},{"$f":"'20 Year Defaults'!B619","v":""},{"$f":"'20 Year Defaults'!C619","v":0},{"$f":"'20 Year Defaults'!D619","v":0},{"$f":"'20 Year Defaults'!E619","v":0},{"$f":"'20 Year Defaults'!F619","v":0},{"$f":"'20 Year Defaults'!G619","v":0},{"$f":"'20 Year Defaults'!H619","v":0},{"$f":"'20 Year Defaults'!I619","v":0},{"$f":"'20 Year Defaults'!J619","v":0},{"$f":"'20 Year Defaults'!K619","v":0},{"$f":"'20 Year Defaults'!L619","v":0},{"$f":"'20 Year Defaults'!M619","v":0},{"$f":"'20 Year Defaults'!N619","v":0},{"$f":"'20 Year Defaults'!O619","v":0},{"$f":"'20 Year Defaults'!P619","v":0},{"$f":"'20 Year Defaults'!Q619","v":0},{"$f":"'20 Year Defaults'!R619","v":0},{"$f":"'20 Year Defaults'!S619","v":0},{"$f":"'20 Year Defaults'!T619","v":0},{"$f":"'20 Year Defaults'!U619","v":0},{"$f":"'20 Year Defaults'!V619","v":0},{"$f":"'20 Year Defaults'!W619","v":0},{"$f":"'20 Year Defaults'!X619","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC619","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A621","v":0},{"$f":"'20 Year Defaults'!B621","v":"Other 13 (describe)"},{"$f":"'20 Year Defaults'!C621","v":0},{"$f":"'20 Year Defaults'!D621","v":0},{"$f":"'20 Year Defaults'!E621","v":0},{"$f":"'20 Year Defaults'!F621","v":0},{"$f":"'20 Year Defaults'!G621","v":0},{"$f":"'20 Year Defaults'!H621","v":0},{"$f":"'20 Year Defaults'!I621","v":0},{"$f":"'20 Year Defaults'!J621","v":0},{"$f":"'20 Year Defaults'!K621","v":0},{"$f":"'20 Year Defaults'!L621","v":0},{"$f":"'20 Year Defaults'!M621","v":0},{"$f":"'20 Year Defaults'!N621","v":0},{"$f":"'20 Year Defaults'!O621","v":0},{"$f":"'20 Year Defaults'!P621","v":0},{"$f":"'20 Year Defaults'!Q621","v":0},{"$f":"'20 Year Defaults'!R621","v":0},{"$f":"'20 Year Defaults'!S621","v":0},{"$f":"'20 Year Defaults'!T621","v":0},{"$f":"'20 Year Defaults'!U621","v":0},{"$f":"'20 Year Defaults'!V621","v":0},{"$f":"'20 Year Defaults'!W621","v":0},{"$f":"'20 Year Defaults'!X621","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A623","v":"Other 14 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C625","v":0},{"$f":"'20 Year Defaults'!D625","v":0},{"$f":"'20 Year Defaults'!E625","v":1},{"$f":"'20 Year Defaults'!F625","v":2},{"$f":"'20 Year Defaults'!G625","v":3},{"$f":"'20 Year Defaults'!H625","v":4},{"$f":"'20 Year Defaults'!I625","v":5},{"$f":"'20 Year Defaults'!J625","v":6},{"$f":"'20 Year Defaults'!K625","v":7},{"$f":"'20 Year Defaults'!L625","v":8},{"$f":"'20 Year Defaults'!M625","v":9},{"$f":"'20 Year Defaults'!N625","v":10},{"$f":"'20 Year Defaults'!O625","v":11},{"$f":"'20 Year Defaults'!P625","v":12},{"$f":"'20 Year Defaults'!Q625","v":13},{"$f":"'20 Year Defaults'!R625","v":14},{"$f":"'20 Year Defaults'!S625","v":15},{"$f":"'20 Year Defaults'!T625","v":16},{"$f":"'20 Year Defaults'!U625","v":17},{"$f":"'20 Year Defaults'!V625","v":18},{"$f":"'20 Year Defaults'!W625","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A627","v":0},{"$f":"'20 Year Defaults'!B627","v":""},{"$f":"'20 Year Defaults'!C627","v":0},{"$f":"'20 Year Defaults'!D627","v":0},{"$f":"'20 Year Defaults'!E627","v":0},{"$f":"'20 Year Defaults'!F627","v":0},{"$f":"'20 Year Defaults'!G627","v":0},{"$f":"'20 Year Defaults'!H627","v":0},{"$f":"'20 Year Defaults'!I627","v":0},{"$f":"'20 Year Defaults'!J627","v":0},{"$f":"'20 Year Defaults'!K627","v":0},{"$f":"'20 Year Defaults'!L627","v":0},{"$f":"'20 Year Defaults'!M627","v":0},{"$f":"'20 Year Defaults'!N627","v":0},{"$f":"'20 Year Defaults'!O627","v":0},{"$f":"'20 Year Defaults'!P627","v":0},{"$f":"'20 Year Defaults'!Q627","v":0},{"$f":"'20 Year Defaults'!R627","v":0},{"$f":"'20 Year Defaults'!S627","v":0},{"$f":"'20 Year Defaults'!T627","v":0},{"$f":"'20 Year Defaults'!U627","v":0},{"$f":"'20 Year Defaults'!V627","v":0},{"$f":"'20 Year Defaults'!W627","v":0},{"$f":"'20 Year Defaults'!X627","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC627","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A628","v":0},{"$f":"'20 Year Defaults'!B628","v":""},{"$f":"'20 Year Defaults'!C628","v":0},{"$f":"'20 Year Defaults'!D628","v":0},{"$f":"'20 Year Defaults'!E628","v":0},{"$f":"'20 Year Defaults'!F628","v":0},{"$f":"'20 Year Defaults'!G628","v":0},{"$f":"'20 Year Defaults'!H628","v":0},{"$f":"'20 Year Defaults'!I628","v":0},{"$f":"'20 Year Defaults'!J628","v":0},{"$f":"'20 Year Defaults'!K628","v":0},{"$f":"'20 Year Defaults'!L628","v":0},{"$f":"'20 Year Defaults'!M628","v":0},{"$f":"'20 Year Defaults'!N628","v":0},{"$f":"'20 Year Defaults'!O628","v":0},{"$f":"'20 Year Defaults'!P628","v":0},{"$f":"'20 Year Defaults'!Q628","v":0},{"$f":"'20 Year Defaults'!R628","v":0},{"$f":"'20 Year Defaults'!S628","v":0},{"$f":"'20 Year Defaults'!T628","v":0},{"$f":"'20 Year Defaults'!U628","v":0},{"$f":"'20 Year Defaults'!V628","v":0},{"$f":"'20 Year Defaults'!W628","v":0},{"$f":"'20 Year Defaults'!X628","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC628","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A629","v":0},{"$f":"'20 Year Defaults'!B629","v":""},{"$f":"'20 Year Defaults'!C629","v":0},{"$f":"'20 Year Defaults'!D629","v":0},{"$f":"'20 Year Defaults'!E629","v":0},{"$f":"'20 Year Defaults'!F629","v":0},{"$f":"'20 Year Defaults'!G629","v":0},{"$f":"'20 Year Defaults'!H629","v":0},{"$f":"'20 Year Defaults'!I629","v":0},{"$f":"'20 Year Defaults'!J629","v":0},{"$f":"'20 Year Defaults'!K629","v":0},{"$f":"'20 Year Defaults'!L629","v":0},{"$f":"'20 Year Defaults'!M629","v":0},{"$f":"'20 Year Defaults'!N629","v":0},{"$f":"'20 Year Defaults'!O629","v":0},{"$f":"'20 Year Defaults'!P629","v":0},{"$f":"'20 Year Defaults'!Q629","v":0},{"$f":"'20 Year Defaults'!R629","v":0},{"$f":"'20 Year Defaults'!S629","v":0},{"$f":"'20 Year Defaults'!T629","v":0},{"$f":"'20 Year Defaults'!U629","v":0},{"$f":"'20 Year Defaults'!V629","v":0},{"$f":"'20 Year Defaults'!W629","v":0},{"$f":"'20 Year Defaults'!X629","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC629","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A631","v":0},{"$f":"'20 Year Defaults'!B631","v":"Other 14 (describe)"},{"$f":"'20 Year Defaults'!C631","v":0},{"$f":"'20 Year Defaults'!D631","v":0},{"$f":"'20 Year Defaults'!E631","v":0},{"$f":"'20 Year Defaults'!F631","v":0},{"$f":"'20 Year Defaults'!G631","v":0},{"$f":"'20 Year Defaults'!H631","v":0},{"$f":"'20 Year Defaults'!I631","v":0},{"$f":"'20 Year Defaults'!J631","v":0},{"$f":"'20 Year Defaults'!K631","v":0},{"$f":"'20 Year Defaults'!L631","v":0},{"$f":"'20 Year Defaults'!M631","v":0},{"$f":"'20 Year Defaults'!N631","v":0},{"$f":"'20 Year Defaults'!O631","v":0},{"$f":"'20 Year Defaults'!P631","v":0},{"$f":"'20 Year Defaults'!Q631","v":0},{"$f":"'20 Year Defaults'!R631","v":0},{"$f":"'20 Year Defaults'!S631","v":0},{"$f":"'20 Year Defaults'!T631","v":0},{"$f":"'20 Year Defaults'!U631","v":0},{"$f":"'20 Year Defaults'!V631","v":0},{"$f":"'20 Year Defaults'!W631","v":0},{"$f":"'20 Year Defaults'!X631","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A633","v":"Other 15 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C635","v":0},{"$f":"'20 Year Defaults'!D635","v":0},{"$f":"'20 Year Defaults'!E635","v":1},{"$f":"'20 Year Defaults'!F635","v":2},{"$f":"'20 Year Defaults'!G635","v":3},{"$f":"'20 Year Defaults'!H635","v":4},{"$f":"'20 Year Defaults'!I635","v":5},{"$f":"'20 Year Defaults'!J635","v":6},{"$f":"'20 Year Defaults'!K635","v":7},{"$f":"'20 Year Defaults'!L635","v":8},{"$f":"'20 Year Defaults'!M635","v":9},{"$f":"'20 Year Defaults'!N635","v":10},{"$f":"'20 Year Defaults'!O635","v":11},{"$f":"'20 Year Defaults'!P635","v":12},{"$f":"'20 Year Defaults'!Q635","v":13},{"$f":"'20 Year Defaults'!R635","v":14},{"$f":"'20 Year Defaults'!S635","v":15},{"$f":"'20 Year Defaults'!T635","v":16},{"$f":"'20 Year Defaults'!U635","v":17},{"$f":"'20 Year Defaults'!V635","v":18},{"$f":"'20 Year Defaults'!W635","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A637","v":0},{"$f":"'20 Year Defaults'!B637","v":""},{"$f":"'20 Year Defaults'!C637","v":0},{"$f":"'20 Year Defaults'!D637","v":0},{"$f":"'20 Year Defaults'!E637","v":0},{"$f":"'20 Year Defaults'!F637","v":0},{"$f":"'20 Year Defaults'!G637","v":0},{"$f":"'20 Year Defaults'!H637","v":0},{"$f":"'20 Year Defaults'!I637","v":0},{"$f":"'20 Year Defaults'!J637","v":0},{"$f":"'20 Year Defaults'!K637","v":0},{"$f":"'20 Year Defaults'!L637","v":0},{"$f":"'20 Year Defaults'!M637","v":0},{"$f":"'20 Year Defaults'!N637","v":0},{"$f":"'20 Year Defaults'!O637","v":0},{"$f":"'20 Year Defaults'!P637","v":0},{"$f":"'20 Year Defaults'!Q637","v":0},{"$f":"'20 Year Defaults'!R637","v":0},{"$f":"'20 Year Defaults'!S637","v":0},{"$f":"'20 Year Defaults'!T637","v":0},{"$f":"'20 Year Defaults'!U637","v":0},{"$f":"'20 Year Defaults'!V637","v":0},{"$f":"'20 Year Defaults'!W637","v":0},{"$f":"'20 Year Defaults'!X637","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC637","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A638","v":0},{"$f":"'20 Year Defaults'!B638","v":""},{"$f":"'20 Year Defaults'!C638","v":0},{"$f":"'20 Year Defaults'!D638","v":0},{"$f":"'20 Year Defaults'!E638","v":0},{"$f":"'20 Year Defaults'!F638","v":0},{"$f":"'20 Year Defaults'!G638","v":0},{"$f":"'20 Year Defaults'!H638","v":0},{"$f":"'20 Year Defaults'!I638","v":0},{"$f":"'20 Year Defaults'!J638","v":0},{"$f":"'20 Year Defaults'!K638","v":0},{"$f":"'20 Year Defaults'!L638","v":0},{"$f":"'20 Year Defaults'!M638","v":0},{"$f":"'20 Year Defaults'!N638","v":0},{"$f":"'20 Year Defaults'!O638","v":0},{"$f":"'20 Year Defaults'!P638","v":0},{"$f":"'20 Year Defaults'!Q638","v":0},{"$f":"'20 Year Defaults'!R638","v":0},{"$f":"'20 Year Defaults'!S638","v":0},{"$f":"'20 Year Defaults'!T638","v":0},{"$f":"'20 Year Defaults'!U638","v":0},{"$f":"'20 Year Defaults'!V638","v":0},{"$f":"'20 Year Defaults'!W638","v":0},{"$f":"'20 Year Defaults'!X638","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC638","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A639","v":0},{"$f":"'20 Year Defaults'!B639","v":""},{"$f":"'20 Year Defaults'!C639","v":0},{"$f":"'20 Year Defaults'!D639","v":0},{"$f":"'20 Year Defaults'!E639","v":0},{"$f":"'20 Year Defaults'!F639","v":0},{"$f":"'20 Year Defaults'!G639","v":0},{"$f":"'20 Year Defaults'!H639","v":0},{"$f":"'20 Year Defaults'!I639","v":0},{"$f":"'20 Year Defaults'!J639","v":0},{"$f":"'20 Year Defaults'!K639","v":0},{"$f":"'20 Year Defaults'!L639","v":0},{"$f":"'20 Year Defaults'!M639","v":0},{"$f":"'20 Year Defaults'!N639","v":0},{"$f":"'20 Year Defaults'!O639","v":0},{"$f":"'20 Year Defaults'!P639","v":0},{"$f":"'20 Year Defaults'!Q639","v":0},{"$f":"'20 Year Defaults'!R639","v":0},{"$f":"'20 Year Defaults'!S639","v":0},{"$f":"'20 Year Defaults'!T639","v":0},{"$f":"'20 Year Defaults'!U639","v":0},{"$f":"'20 Year Defaults'!V639","v":0},{"$f":"'20 Year Defaults'!W639","v":0},{"$f":"'20 Year Defaults'!X639","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC639","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A641","v":0},{"$f":"'20 Year Defaults'!B641","v":"Other 15 (describe)"},{"$f":"'20 Year Defaults'!C641","v":0},{"$f":"'20 Year Defaults'!D641","v":0},{"$f":"'20 Year Defaults'!E641","v":0},{"$f":"'20 Year Defaults'!F641","v":0},{"$f":"'20 Year Defaults'!G641","v":0},{"$f":"'20 Year Defaults'!H641","v":0},{"$f":"'20 Year Defaults'!I641","v":0},{"$f":"'20 Year Defaults'!J641","v":0},{"$f":"'20 Year Defaults'!K641","v":0},{"$f":"'20 Year Defaults'!L641","v":0},{"$f":"'20 Year Defaults'!M641","v":0},{"$f":"'20 Year Defaults'!N641","v":0},{"$f":"'20 Year Defaults'!O641","v":0},{"$f":"'20 Year Defaults'!P641","v":0},{"$f":"'20 Year Defaults'!Q641","v":0},{"$f":"'20 Year Defaults'!R641","v":0},{"$f":"'20 Year Defaults'!S641","v":0},{"$f":"'20 Year Defaults'!T641","v":0},{"$f":"'20 Year Defaults'!U641","v":0},{"$f":"'20 Year Defaults'!V641","v":0},{"$f":"'20 Year Defaults'!W641","v":0},{"$f":"'20 Year Defaults'!X641","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]
[]
[{"$f":"'20 Year Defaults'!A643","v":"Other 16 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"'20 Year Defaults'!C645","v":0},{"$f":"'20 Year Defaults'!D645","v":0},{"$f":"'20 Year Defaults'!E645","v":1},{"$f":"'20 Year Defaults'!F645","v":2},{"$f":"'20 Year Defaults'!G645","v":3},{"$f":"'20 Year Defaults'!H645","v":4},{"$f":"'20 Year Defaults'!I645","v":5},{"$f":"'20 Year Defaults'!J645","v":6},{"$f":"'20 Year Defaults'!K645","v":7},{"$f":"'20 Year Defaults'!L645","v":8},{"$f":"'20 Year Defaults'!M645","v":9},{"$f":"'20 Year Defaults'!N645","v":10},{"$f":"'20 Year Defaults'!O645","v":11},{"$f":"'20 Year Defaults'!P645","v":12},{"$f":"'20 Year Defaults'!Q645","v":13},{"$f":"'20 Year Defaults'!R645","v":14},{"$f":"'20 Year Defaults'!S645","v":15},{"$f":"'20 Year Defaults'!T645","v":16},{"$f":"'20 Year Defaults'!U645","v":17},{"$f":"'20 Year Defaults'!V645","v":18},{"$f":"'20 Year Defaults'!W645","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"'20 Year Defaults'!A647","v":0},{"$f":"'20 Year Defaults'!B647","v":""},{"$f":"'20 Year Defaults'!C647","v":0},{"$f":"'20 Year Defaults'!D647","v":0},{"$f":"'20 Year Defaults'!E647","v":0},{"$f":"'20 Year Defaults'!F647","v":0},{"$f":"'20 Year Defaults'!G647","v":0},{"$f":"'20 Year Defaults'!H647","v":0},{"$f":"'20 Year Defaults'!I647","v":0},{"$f":"'20 Year Defaults'!J647","v":0},{"$f":"'20 Year Defaults'!K647","v":0},{"$f":"'20 Year Defaults'!L647","v":0},{"$f":"'20 Year Defaults'!M647","v":0},{"$f":"'20 Year Defaults'!N647","v":0},{"$f":"'20 Year Defaults'!O647","v":0},{"$f":"'20 Year Defaults'!P647","v":0},{"$f":"'20 Year Defaults'!Q647","v":0},{"$f":"'20 Year Defaults'!R647","v":0},{"$f":"'20 Year Defaults'!S647","v":0},{"$f":"'20 Year Defaults'!T647","v":0},{"$f":"'20 Year Defaults'!U647","v":0},{"$f":"'20 Year Defaults'!V647","v":0},{"$f":"'20 Year Defaults'!W647","v":0},{"$f":"'20 Year Defaults'!X647","v":0},1996,15,2011,2009,{"$f":"'20 Year Defaults'!AC647","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A648","v":0},{"$f":"'20 Year Defaults'!B648","v":""},{"$f":"'20 Year Defaults'!C648","v":0},{"$f":"'20 Year Defaults'!D648","v":0},{"$f":"'20 Year Defaults'!E648","v":0},{"$f":"'20 Year Defaults'!F648","v":0},{"$f":"'20 Year Defaults'!G648","v":0},{"$f":"'20 Year Defaults'!H648","v":0},{"$f":"'20 Year Defaults'!I648","v":0},{"$f":"'20 Year Defaults'!J648","v":0},{"$f":"'20 Year Defaults'!K648","v":0},{"$f":"'20 Year Defaults'!L648","v":0},{"$f":"'20 Year Defaults'!M648","v":0},{"$f":"'20 Year Defaults'!N648","v":0},{"$f":"'20 Year Defaults'!O648","v":0},{"$f":"'20 Year Defaults'!P648","v":0},{"$f":"'20 Year Defaults'!Q648","v":0},{"$f":"'20 Year Defaults'!R648","v":0},{"$f":"'20 Year Defaults'!S648","v":0},{"$f":"'20 Year Defaults'!T648","v":0},{"$f":"'20 Year Defaults'!U648","v":0},{"$f":"'20 Year Defaults'!V648","v":0},{"$f":"'20 Year Defaults'!W648","v":0},{"$f":"'20 Year Defaults'!X648","v":0},2004,15,2019,2009,{"$f":"'20 Year Defaults'!AC648","v":0},0,0,0,0]
[{"$f":"'20 Year Defaults'!A649","v":0},{"$f":"'20 Year Defaults'!B649","v":""},{"$f":"'20 Year Defaults'!C649","v":0},{"$f":"'20 Year Defaults'!D649","v":0},{"$f":"'20 Year Defaults'!E649","v":0},{"$f":"'20 Year Defaults'!F649","v":0},{"$f":"'20 Year Defaults'!G649","v":0},{"$f":"'20 Year Defaults'!H649","v":0},{"$f":"'20 Year Defaults'!I649","v":0},{"$f":"'20 Year Defaults'!J649","v":0},{"$f":"'20 Year Defaults'!K649","v":0},{"$f":"'20 Year Defaults'!L649","v":0},{"$f":"'20 Year Defaults'!M649","v":0},{"$f":"'20 Year Defaults'!N649","v":0},{"$f":"'20 Year Defaults'!O649","v":0},{"$f":"'20 Year Defaults'!P649","v":0},{"$f":"'20 Year Defaults'!Q649","v":0},{"$f":"'20 Year Defaults'!R649","v":0},{"$f":"'20 Year Defaults'!S649","v":0},{"$f":"'20 Year Defaults'!T649","v":0},{"$f":"'20 Year Defaults'!U649","v":0},{"$f":"'20 Year Defaults'!V649","v":0},{"$f":"'20 Year Defaults'!W649","v":0},{"$f":"'20 Year Defaults'!X649","v":0},2006,15,2021,2021,{"$f":"'20 Year Defaults'!AC649","v":0},0,0,0,0]
[]
[{"$f":"'20 Year Defaults'!A651","v":0},{"$f":"'20 Year Defaults'!B651","v":"Other 16 (describe)"},{"$f":"'20 Year Defaults'!C651","v":0},{"$f":"'20 Year Defaults'!D651","v":0},{"$f":"'20 Year Defaults'!E651","v":0},{"$f":"'20 Year Defaults'!F651","v":0},{"$f":"'20 Year Defaults'!G651","v":0},{"$f":"'20 Year Defaults'!H651","v":0},{"$f":"'20 Year Defaults'!I651","v":0},{"$f":"'20 Year Defaults'!J651","v":0},{"$f":"'20 Year Defaults'!K651","v":0},{"$f":"'20 Year Defaults'!L651","v":0},{"$f":"'20 Year Defaults'!M651","v":0},{"$f":"'20 Year Defaults'!N651","v":0},{"$f":"'20 Year Defaults'!O651","v":0},{"$f":"'20 Year Defaults'!P651","v":0},{"$f":"'20 Year Defaults'!Q651","v":0},{"$f":"'20 Year Defaults'!R651","v":0},{"$f":"'20 Year Defaults'!S651","v":0},{"$f":"'20 Year Defaults'!T651","v":0},{"$f":"'20 Year Defaults'!U651","v":0},{"$f":"'20 Year Defaults'!V651","v":0},{"$f":"'20 Year Defaults'!W651","v":0},{"$f":"'20 Year Defaults'!X651","v":0},null,null,null,null,null,0,{"$error":"#DIV/0!"},0]

{"sheet":"20 Year Defaults","index":15,"n_rows":651,"n_cols":35,"rows_kept":651,"cut":false,"hidden":true,"merged":[[602,2,602,17],[612,2,612,17],[622,2,622,17],[632,2,632,17],[642,2,642,17],[552,2,552,17],[562,2,562,17],[572,2,572,17],[582,2,582,17],[592,2,592,17],[372,2,372,17],[382,2,382,17],[452,2,452,17],[462,2,462,17],[392,2,392,17],[422,2,422,17],[432,2,432,17],[442,2,442,17],[402,2,402,17],[412,2,412,17],[322,2,322,17],[332,2,332,17],[352,2,352,17],[362,2,362,17],[342,2,342,17],[512,2,512,17],[472,2,472,17],[482,2,482,17],[492,2,492,17],[502,2,502,17],[292,2,292,17],[302,2,302,17],[312,2,312,17],[222,2,222,17],[272,2,272,17],[232,2,232,17],[242,2,242,17],[262,2,262,17],[2,2,2,17],[22,2,22,17],[32,2,32,17],[152,2,152,17],[142,2,142,17],[52,2,52,17],[42,2,42,17],[72,2,72,17],[82,2,82,17],[12,2,12,17],[102,2,102,17],[522,2,522,17],[532,2,532,17],[542,2,542,17],[62,2,62,17],[92,2,92,17],[112,2,112,17],[122,2,122,17],[132,2,132,17],[162,2,162,17],[252,2,252,17],[202,2,202,17],[172,2,172,17],[212,2,212,17],[182,2,182,17],[192,2,192,17],[282,2,282,17]]}
[{"$f":"\"20 Year Detail Sheet for: \"&'Data Entry'!$F$3","v":"20 Year Detail Sheet for: 0"}]
[null,null,"REFERENCE ONLY: THIS WORKSHEET CANNOT BE EDITED"]
[{"$f":"+'Cap Needs Input'!A3","v":"Refrigerators 1"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C5","v":0},{"$f":"+D5+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C6","v":0},{"$f":"+'Cap Needs Input'!G32","v":""},{"$f":"IF(C5>=$AC7,$AF7,0)","v":0},0,{"$f":"IF(OR(E5=$AC7,E5=$AC7+$AG7,E5=$AC7+$AG7*2,E5=$AC7+$AG7*3),$AF7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C7:W7)","v":0},{"$f":"+'Cap Needs Input'!J6","v":0},{"$f":"+'Cap Needs Input'!I6","v":0},{"$f":"+Z7+Y7","v":0},{"$f":"IF('Cap Needs Input'!C32='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C5,AA7)","v":0},{"$f":"+AB7","v":0},{"$f":"+'Cap Needs Input'!A32","v":0},{"$f":"+'Cap Needs Input'!J32","v":0},{"$f":"+AE7*AD7","v":0},{"$f":"+'Cap Needs Input'!K32","v":0},null,{"$f":"'Cap Needs Input'!E32","v":""}]
[{"$f":"+'Cap Needs Input'!C7","v":0},{"$f":"+'Cap Needs Input'!G33","v":""},{"$f":"IF(C5>=$AC8,$AF8,0)","v":0},0,{"$f":"IF(OR(E5=$AC8,E5=$AC8+$AG8,E5=$AC8+$AG8*2,E5=$AC8+$AG8*3),$AF8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C8:W8)","v":0},{"$f":"+'Cap Needs Input'!J7","v":0},{"$f":"+'Cap Needs Input'!I7","v":0},{"$f":"+Z8+Y8","v":0},{"$f":"IF('Cap Needs Input'!C33='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C5,AA8)","v":0},{"$f":"+AB8","v":0},{"$f":"+'Cap Needs Input'!A33","v":0},{"$f":"+'Cap Needs Input'!J33","v":0},{"$f":"+AE8*AD8","v":0},{"$f":"+'Cap Needs Input'!K33","v":0},null,{"$f":"'Cap Needs Input'!E33","v":""}]
[{"$f":"+'Cap Needs Input'!C8","v":0},{"$f":"+'Cap Needs Input'!G34","v":""},{"$f":"IF(C5>=$AC9,$AF9,0)","v":0},0,{"$f":"IF(OR(E5=$AC9,E5=$AC9+$AG9,E5=$AC9+$AG9*2,E5=$AC9+$AG9*3),$AF9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C9:W9)","v":0},{"$f":"+'Cap Needs Input'!J8","v":0},{"$f":"+'Cap Needs Input'!I8","v":0},{"$f":"+Z9+Y9","v":0},{"$f":"IF('Cap Needs Input'!C34='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C5,AA9)","v":0},{"$f":"+AB9","v":0},{"$f":"+'Cap Needs Input'!A34","v":0},{"$f":"+'Cap Needs Input'!J34","v":0},{"$f":"+AE9*AD9","v":0},{"$f":"+'Cap Needs Input'!K34","v":0},null,{"$f":"'Cap Needs Input'!E34","v":""}]
[]
[{"$f":"SUM(A7:A10)","v":0},{"$f":"+A3","v":"Refrigerators 1"},{"$f":"SUM(C7:C10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C11:W11)","v":0},null,null,null,null,null,{"$f":"SUM(AD7:AD10)","v":0},{"$f":"+AF11/AD11","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF7:AF10)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A36","v":"Refrigerators 2"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C15","v":0},{"$f":"+D15+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C39","v":0},{"$f":"+'Cap Needs Input'!G65","v":""},{"$f":"IF(C15>=$AC17,$AF17,0)","v":0},0,{"$f":"IF(OR(E15=$AC17,E15=$AC17+$AG17,E15=$AC17+$AG17*2,E15=$AC17+$AG17*3),$AF17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C17:W17)","v":0},{"$f":"+'Cap Needs Input'!J39","v":0},{"$f":"+'Cap Needs Input'!I39","v":0},{"$f":"+Z17+Y17","v":0},{"$f":"IF('Cap Needs Input'!C65='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C15,AA17)","v":0},{"$f":"+AB17","v":0},{"$f":"+'Cap Needs Input'!A65","v":0},{"$f":"+'Cap Needs Input'!J65","v":0},{"$f":"+AE17*AD17","v":0},{"$f":"+'Cap Needs Input'!K65","v":0},null,{"$f":"'Cap Needs Input'!E65","v":""}]
[{"$f":"+'Cap Needs Input'!C40","v":0},{"$f":"+'Cap Needs Input'!G66","v":""},{"$f":"IF(C15>=$AC18,$AF18,0)","v":0},0,{"$f":"IF(OR(E15=$AC18,E15=$AC18+$AG18,E15=$AC18+$AG18*2,E15=$AC18+$AG18*3),$AF18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C18:W18)","v":0},{"$f":"+'Cap Needs Input'!J40","v":0},{"$f":"+'Cap Needs Input'!I40","v":0},{"$f":"+Z18+Y18","v":0},{"$f":"IF('Cap Needs Input'!C66='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C15,AA18)","v":0},{"$f":"+AB18","v":0},{"$f":"+'Cap Needs Input'!A66","v":0},{"$f":"+'Cap Needs Input'!J66","v":0},{"$f":"+AE18*AD18","v":0},{"$f":"+'Cap Needs Input'!K66","v":0},null,{"$f":"'Cap Needs Input'!E66","v":""}]
[{"$f":"+'Cap Needs Input'!C41","v":0},{"$f":"+'Cap Needs Input'!G67","v":""},{"$f":"IF(C15>=$AC19,$AF19,0)","v":0},0,{"$f":"IF(OR(E15=$AC19,E15=$AC19+$AG19,E15=$AC19+$AG19*2,E15=$AC19+$AG19*3),$AF19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C19:W19)","v":0},{"$f":"+'Cap Needs Input'!J41","v":0},{"$f":"+'Cap Needs Input'!I41","v":0},{"$f":"+Z19+Y19","v":0},{"$f":"IF('Cap Needs Input'!C67='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C15,AA19)","v":0},{"$f":"+AB19","v":0},{"$f":"+'Cap Needs Input'!A67","v":0},{"$f":"+'Cap Needs Input'!J67","v":0},{"$f":"+AE19*AD19","v":0},{"$f":"+'Cap Needs Input'!K67","v":0},null,{"$f":"'Cap Needs Input'!E67","v":""}]
[]
[{"$f":"SUM(A17:A20)","v":0},{"$f":"+A13","v":"Refrigerators 2"},{"$f":"SUM(C17:C20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C21:W21)","v":0},null,null,null,null,null,{"$f":"SUM(AD17:AD20)","v":0},{"$f":"+AF21/AD21","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF17:AF20)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A69","v":"Roofs"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C25","v":0},{"$f":"+D25+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C72","v":0},{"$f":"+'Cap Needs Input'!G98","v":""},{"$f":"IF(C25>=$AC27,$AF27,0)","v":0},0,{"$f":"IF(OR(E25=$AC27,E25=$AC27+$AG27,E25=$AC27+$AG27*2,E25=$AC27+$AG27*3),$AF27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C27:W27)","v":0},{"$f":"+'Cap Needs Input'!J72","v":0},{"$f":"+'Cap Needs Input'!I72","v":0},{"$f":"+Z27+Y27","v":0},{"$f":"IF('Cap Needs Input'!C98='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C25,AA27)","v":0},{"$f":"+AB27","v":0},{"$f":"+'Cap Needs Input'!A98","v":0},{"$f":"+'Cap Needs Input'!J98","v":0},{"$f":"+AE27*AD27","v":0},{"$f":"+'Cap Needs Input'!K98","v":0},null,{"$f":"'Cap Needs Input'!E98","v":""}]
[{"$f":"+'Cap Needs Input'!C73","v":0},{"$f":"+'Cap Needs Input'!G99","v":""},{"$f":"IF(C25>=$AC28,$AF28,0)","v":0},0,{"$f":"IF(OR(E25=$AC28,E25=$AC28+$AG28,E25=$AC28+$AG28*2,E25=$AC28+$AG28*3),$AF28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C28:W28)","v":0},{"$f":"+'Cap Needs Input'!J73","v":0},{"$f":"+'Cap Needs Input'!I73","v":0},{"$f":"+Z28+Y28","v":0},{"$f":"IF('Cap Needs Input'!C99='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C25,AA28)","v":0},{"$f":"+AB28","v":0},{"$f":"+'Cap Needs Input'!A99","v":0},{"$f":"+'Cap Needs Input'!J99","v":0},{"$f":"+AE28*AD28","v":0},{"$f":"+'Cap Needs Input'!K99","v":0},null,{"$f":"'Cap Needs Input'!E99","v":""}]
[{"$f":"+'Cap Needs Input'!C74","v":0},{"$f":"+'Cap Needs Input'!G100","v":""},{"$f":"IF(C25>=$AC29,$AF29,0)","v":0},0,{"$f":"IF(OR(E25=$AC29,E25=$AC29+$AG29,E25=$AC29+$AG29*2,E25=$AC29+$AG29*3),$AF29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C29:W29)","v":0},{"$f":"+'Cap Needs Input'!J74","v":0},{"$f":"+'Cap Needs Input'!I74","v":0},{"$f":"+Z29+Y29","v":0},{"$f":"IF('Cap Needs Input'!C100='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C25,AA29)","v":0},{"$f":"+AB29","v":0},{"$f":"+'Cap Needs Input'!A100","v":0},{"$f":"+'Cap Needs Input'!J100","v":0},{"$f":"+AE29*AD29","v":0},{"$f":"+'Cap Needs Input'!K100","v":0},null,{"$f":"'Cap Needs Input'!E100","v":""}]
[]
[{"$f":"SUM(A27:A30)","v":0},{"$f":"+A23","v":"Roofs"},{"$f":"SUM(C27:C30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C31:W31)","v":0},null,null,null,null,null,{"$f":"SUM(AD27:AD30)","v":0},{"$f":"+AF31/AD31","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF27:AF30)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A102","v":"Windows"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C35","v":0},{"$f":"+D35+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C105","v":0},{"$f":"+'Cap Needs Input'!G131","v":""},{"$f":"IF(C35>=$AC37,$AF37,0)","v":0},0,{"$f":"IF(OR(E35=$AC37,E35=$AC37+$AG37,E35=$AC37+$AG37*2,E35=$AC37+$AG37*3),$AF37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C37:W37)","v":0},{"$f":"+'Cap Needs Input'!J105","v":0},{"$f":"+'Cap Needs Input'!I105","v":0},{"$f":"+Z37+Y37","v":0},{"$f":"IF('Cap Needs Input'!C131='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C35,AA37)","v":0},{"$f":"+AB37","v":0},{"$f":"+'Cap Needs Input'!A131","v":0},{"$f":"+'Cap Needs Input'!J131","v":0},{"$f":"+AE37*AD37","v":0},{"$f":"+'Cap Needs Input'!K131","v":0},null,{"$f":"'Cap Needs Input'!E131","v":""}]
[{"$f":"+'Cap Needs Input'!C106","v":0},{"$f":"+'Cap Needs Input'!G132","v":""},{"$f":"IF(C35>=$AC38,$AF38,0)","v":0},0,{"$f":"IF(OR(E35=$AC38,E35=$AC38+$AG38,E35=$AC38+$AG38*2,E35=$AC38+$AG38*3),$AF38,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C38:W38)","v":0},{"$f":"+'Cap Needs Input'!J106","v":0},{"$f":"+'Cap Needs Input'!I106","v":0},{"$f":"+Z38+Y38","v":0},{"$f":"IF('Cap Needs Input'!C132='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C35,AA38)","v":0},{"$f":"+AB38","v":0},{"$f":"+'Cap Needs Input'!A132","v":0},{"$f":"+'Cap Needs Input'!J132","v":0},{"$f":"+AE38*AD38","v":0},{"$f":"+'Cap Needs Input'!K132","v":0},null,{"$f":"'Cap Needs Input'!E132","v":""}]
[{"$f":"+'Cap Needs Input'!C107","v":0},{"$f":"+'Cap Needs Input'!G133","v":""},{"$f":"IF(C35>=$AC39,$AF39,0)","v":0},0,{"$f":"IF(OR(E35=$AC39,E35=$AC39+$AG39,E35=$AC39+$AG39*2,E35=$AC39+$AG39*3),$AF39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C39:W39)","v":0},{"$f":"+'Cap Needs Input'!J107","v":0},{"$f":"+'Cap Needs Input'!I107","v":0},{"$f":"+Z39+Y39","v":0},{"$f":"IF('Cap Needs Input'!C133='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C35,AA39)","v":0},{"$f":"+AB39","v":0},{"$f":"+'Cap Needs Input'!A133","v":0},{"$f":"+'Cap Needs Input'!J133","v":0},{"$f":"+AE39*AD39","v":0},{"$f":"+'Cap Needs Input'!K133","v":0},null,{"$f":"'Cap Needs Input'!E133","v":""}]
[]
[{"$f":"SUM(A37:A40)","v":0},{"$f":"+A33","v":"Windows"},{"$f":"SUM(C37:C40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C41:W41)","v":0},null,null,null,null,null,{"$f":"SUM(AD37:AD40)","v":0},{"$f":"+AF41/AD41","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF37:AF40)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A135","v":"Ranges"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C45","v":0},{"$f":"+D45+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C138","v":0},{"$f":"+'Cap Needs Input'!G164","v":""},{"$f":"IF(C45>=$AC47,$AF47,0)","v":0},0,{"$f":"IF(OR(E45=$AC47,E45=$AC47+$AG47,E45=$AC47+$AG47*2,E45=$AC47+$AG47*3),$AF47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C47:W47)","v":0},{"$f":"+'Cap Needs Input'!J138","v":0},{"$f":"+'Cap Needs Input'!I138","v":0},{"$f":"+Z47+Y47","v":0},{"$f":"IF('Cap Needs Input'!C164='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C45,AA47)","v":0},{"$f":"+AB47","v":0},{"$f":"+'Cap Needs Input'!A164","v":0},{"$f":"+'Cap Needs Input'!J164","v":0},{"$f":"+AE47*AD47","v":0},{"$f":"+'Cap Needs Input'!K164","v":0},null,{"$f":"'Cap Needs Input'!E164","v":""}]
[{"$f":"+'Cap Needs Input'!C139","v":0},{"$f":"+'Cap Needs Input'!G165","v":""},{"$f":"IF(C45>=$AC48,$AF48,0)","v":0},0,{"$f":"IF(OR(E45=$AC48,E45=$AC48+$AG48,E45=$AC48+$AG48*2,E45=$AC48+$AG48*3),$AF48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C48:W48)","v":0},{"$f":"+'Cap Needs Input'!J139","v":0},{"$f":"+'Cap Needs Input'!I139","v":0},{"$f":"+Z48+Y48","v":0},{"$f":"IF('Cap Needs Input'!C165='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C45,AA48)","v":0},{"$f":"+AB48","v":0},{"$f":"+'Cap Needs Input'!A165","v":0},{"$f":"+'Cap Needs Input'!J165","v":0},{"$f":"+AE48*AD48","v":0},{"$f":"+'Cap Needs Input'!K165","v":0},null,{"$f":"'Cap Needs Input'!E165","v":""}]
[{"$f":"+'Cap Needs Input'!C140","v":0},{"$f":"+'Cap Needs Input'!G166","v":""},{"$f":"IF(C45>=$AC49,$AF49,0)","v":0},0,{"$f":"IF(OR(E45=$AC49,E45=$AC49+$AG49,E45=$AC49+$AG49*2,E45=$AC49+$AG49*3),$AF49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C49:W49)","v":0},{"$f":"+'Cap Needs Input'!J140","v":0},{"$f":"+'Cap Needs Input'!I140","v":0},{"$f":"+Z49+Y49","v":0},{"$f":"IF('Cap Needs Input'!C166='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C45,AA49)","v":0},{"$f":"+AB49","v":0},{"$f":"+'Cap Needs Input'!A166","v":0},{"$f":"+'Cap Needs Input'!J166","v":0},{"$f":"+AE49*AD49","v":0},{"$f":"+'Cap Needs Input'!K166","v":0},null,{"$f":"'Cap Needs Input'!E166","v":""}]
[]
[{"$f":"SUM(A47:A50)","v":0},{"$f":"+A43","v":"Ranges"},{"$f":"SUM(C47:C50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C51:W51)","v":0},null,null,null,null,null,{"$f":"SUM(AD47:AD50)","v":0},{"$f":"+AF51/AD51","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF47:AF50)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A168","v":"Range Hoods"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C55","v":0},{"$f":"+D55+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C171","v":0},{"$f":"+'Cap Needs Input'!G197","v":""},{"$f":"IF(C55>=$AC57,$AF57,0)","v":0},0,{"$f":"IF(OR(E55=$AC57,E55=$AC57+$AG57,E55=$AC57+$AG57*2,E55=$AC57+$AG57*3),$AF57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C57:W57)","v":0},{"$f":"+'Cap Needs Input'!J171","v":0},{"$f":"+'Cap Needs Input'!I171","v":0},{"$f":"+Z57+Y57","v":0},{"$f":"IF('Cap Needs Input'!C197='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C55,AA57)","v":0},{"$f":"+AB57","v":0},{"$f":"+'Cap Needs Input'!A197","v":0},{"$f":"+'Cap Needs Input'!J197","v":0},{"$f":"+AE57*AD57","v":0},{"$f":"+'Cap Needs Input'!K197","v":0},null,{"$f":"'Cap Needs Input'!E197","v":""}]
[{"$f":"+'Cap Needs Input'!C172","v":0},{"$f":"+'Cap Needs Input'!G198","v":""},{"$f":"IF(C55>=$AC58,$AF58,0)","v":0},0,{"$f":"IF(OR(E55=$AC58,E55=$AC58+$AG58,E55=$AC58+$AG58*2,E55=$AC58+$AG58*3),$AF58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C58:W58)","v":0},{"$f":"+'Cap Needs Input'!J172","v":0},{"$f":"+'Cap Needs Input'!I172","v":0},{"$f":"+Z58+Y58","v":0},{"$f":"IF('Cap Needs Input'!C198='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C55,AA58)","v":0},{"$f":"+AB58","v":0},{"$f":"+'Cap Needs Input'!A198","v":0},{"$f":"+'Cap Needs Input'!J198","v":0},{"$f":"+AE58*AD58","v":0},{"$f":"+'Cap Needs Input'!K198","v":0},null,{"$f":"'Cap Needs Input'!E198","v":""}]
[{"$f":"+'Cap Needs Input'!C173","v":0},{"$f":"+'Cap Needs Input'!G199","v":""},{"$f":"IF(C55>=$AC59,$AF59,0)","v":0},0,{"$f":"IF(OR(E55=$AC59,E55=$AC59+$AG59,E55=$AC59+$AG59*2,E55=$AC59+$AG59*3),$AF59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C59:W59)","v":0},{"$f":"+'Cap Needs Input'!J173","v":0},{"$f":"+'Cap Needs Input'!I173","v":0},{"$f":"+Z59+Y59","v":0},{"$f":"IF('Cap Needs Input'!C199='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C55,AA59)","v":0},{"$f":"+AB59","v":0},{"$f":"+'Cap Needs Input'!A199","v":0},{"$f":"+'Cap Needs Input'!J199","v":0},{"$f":"+AE59*AD59","v":0},{"$f":"+'Cap Needs Input'!K199","v":0},null,{"$f":"'Cap Needs Input'!E199","v":""}]
[]
[{"$f":"SUM(A57:A60)","v":0},{"$f":"+A53","v":"Range Hoods"},{"$f":"SUM(C57:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C61:W61)","v":0},null,null,null,null,null,{"$f":"SUM(AD57:AD60)","v":0},{"$f":"+AF61/AD61","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF57:AF60)","v":0}]
[]
[{"$f":"'Cap Needs Input'!A201","v":"Dishwashers"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C65","v":0},{"$f":"+D65+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C204","v":0},{"$f":"+'Cap Needs Input'!G230","v":""},{"$f":"IF(C65>=$AC67,$AF67,0)","v":0},0,{"$f":"IF(OR(E65=$AC67,E65=$AC67+$AG67,E65=$AC67+$AG67*2,E65=$AC67+$AG67*3),$AF67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C67:W67)","v":0},{"$f":"+'Cap Needs Input'!J204","v":0},{"$f":"+'Cap Needs Input'!I204","v":0},{"$f":"+Z67+Y67","v":0},{"$f":"IF('Cap Needs Input'!C230='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C65,AA67)","v":0},{"$f":"+AB67","v":0},{"$f":"+'Cap Needs Input'!A230","v":0},{"$f":"+'Cap Needs Input'!J230","v":0},{"$f":"+AE67*AD67","v":0},{"$f":"+'Cap Needs Input'!K230","v":0},null,{"$f":"'Cap Needs Input'!E230","v":""}]
[{"$f":"+'Cap Needs Input'!C205","v":0},{"$f":"+'Cap Needs Input'!G231","v":""},{"$f":"IF(C65>=$AC68,$AF68,0)","v":0},0,{"$f":"IF(OR(E65=$AC68,E65=$AC68+$AG68,E65=$AC68+$AG68*2,E65=$AC68+$AG68*3),$AF68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C68:W68)","v":0},{"$f":"+'Cap Needs Input'!J205","v":0},{"$f":"+'Cap Needs Input'!I205","v":0},{"$f":"+Z68+Y68","v":0},{"$f":"IF('Cap Needs Input'!C231='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C65,AA68)","v":0},{"$f":"+AB68","v":0},{"$f":"+'Cap Needs Input'!A231","v":0},{"$f":"+'Cap Needs Input'!J231","v":0},{"$f":"+AE68*AD68","v":0},{"$f":"+'Cap Needs Input'!K231","v":0},null,{"$f":"'Cap Needs Input'!E231","v":""}]
[{"$f":"+'Cap Needs Input'!C206","v":0},{"$f":"+'Cap Needs Input'!G232","v":""},{"$f":"IF(C65>=$AC69,$AF69,0)","v":0},0,{"$f":"IF(OR(E65=$AC69,E65=$AC69+$AG69,E65=$AC69+$AG69*2,E65=$AC69+$AG69*3),$AF69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C69:W69)","v":0},{"$f":"+'Cap Needs Input'!J206","v":0},{"$f":"+'Cap Needs Input'!I206","v":0},{"$f":"+Z69+Y69","v":0},{"$f":"IF('Cap Needs Input'!C232='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C65,AA69)","v":0},{"$f":"+AB69","v":0},{"$f":"+'Cap Needs Input'!A232","v":0},{"$f":"+'Cap Needs Input'!J232","v":0},{"$f":"+AE69*AD69","v":0},{"$f":"+'Cap Needs Input'!K232","v":0},null,{"$f":"'Cap Needs Input'!E232","v":""}]
[]
[{"$f":"SUM(A67:A70)","v":0},{"$f":"+A63","v":"Dishwashers"},{"$f":"SUM(C67:C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C71:W71)","v":0},null,null,null,null,null,{"$f":"SUM(AD67:AD70)","v":0},{"$f":"+AF71/AD71","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF67:AF70)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A234","v":"Other Appliances"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C75","v":0},{"$f":"+D75+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C237","v":0},{"$f":"+'Cap Needs Input'!G263","v":""},{"$f":"IF(C75>=$AC77,$AF77,0)","v":0},0,{"$f":"IF(OR(E75=$AC77,E75=$AC77+$AG77,E75=$AC77+$AG77*2,E75=$AC77+$AG77*3),$AF77,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C77:W77)","v":0},{"$f":"+'Cap Needs Input'!J237","v":0},{"$f":"+'Cap Needs Input'!I237","v":0},{"$f":"+Z77+Y77","v":0},{"$f":"IF('Cap Needs Input'!C263='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C75,AA77)","v":0},{"$f":"+AB77","v":0},{"$f":"+'Cap Needs Input'!A263","v":0},{"$f":"+'Cap Needs Input'!J263","v":0},{"$f":"+AE77*AD77","v":0},{"$f":"+'Cap Needs Input'!K263","v":0},null,{"$f":"'Cap Needs Input'!E263","v":""}]
[{"$f":"+'Cap Needs Input'!C238","v":0},{"$f":"+'Cap Needs Input'!G264","v":""},{"$f":"IF(C75>=$AC78,$AF78,0)","v":0},0,{"$f":"IF(OR(E75=$AC78,E75=$AC78+$AG78,E75=$AC78+$AG78*2,E75=$AC78+$AG78*3),$AF78,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C78:W78)","v":0},{"$f":"+'Cap Needs Input'!J238","v":0},{"$f":"+'Cap Needs Input'!I238","v":0},{"$f":"+Z78+Y78","v":0},{"$f":"IF('Cap Needs Input'!C264='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C75,AA78)","v":0},{"$f":"+AB78","v":0},{"$f":"+'Cap Needs Input'!A264","v":0},{"$f":"+'Cap Needs Input'!J264","v":0},{"$f":"+AE78*AD78","v":0},{"$f":"+'Cap Needs Input'!K264","v":0},null,{"$f":"'Cap Needs Input'!E264","v":""}]
[{"$f":"+'Cap Needs Input'!C239","v":0},{"$f":"+'Cap Needs Input'!G265","v":""},{"$f":"IF(C75>=$AC79,$AF79,0)","v":0},0,{"$f":"IF(OR(E75=$AC79,E75=$AC79+$AG79,E75=$AC79+$AG79*2,E75=$AC79+$AG79*3),$AF79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C79:W79)","v":0},{"$f":"+'Cap Needs Input'!J239","v":0},{"$f":"+'Cap Needs Input'!I239","v":0},{"$f":"+Z79+Y79","v":0},{"$f":"IF('Cap Needs Input'!C265='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C75,AA79)","v":0},{"$f":"+AB79","v":0},{"$f":"+'Cap Needs Input'!A265","v":0},{"$f":"+'Cap Needs Input'!J265","v":0},{"$f":"+AE79*AD79","v":0},{"$f":"+'Cap Needs Input'!K265","v":0},null,{"$f":"'Cap Needs Input'!E265","v":""}]
[]
[{"$f":"SUM(A77:A80)","v":0},{"$f":"+A73","v":"Other Appliances"},{"$f":"SUM(C77:C80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C81:W81)","v":0},null,null,null,null,null,{"$f":"SUM(AD77:AD80)","v":0},{"$f":"+AF81/AD81","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF77:AF80)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A267","v":"Kitchen Cabinets"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C85","v":0},{"$f":"+D85+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C270","v":0},{"$f":"+'Cap Needs Input'!G296","v":""},{"$f":"IF(C85>=$AC87,$AF87,0)","v":0},0,{"$f":"IF(OR(E85=$AC87,E85=$AC87+$AG87,E85=$AC87+$AG87*2,E85=$AC87+$AG87*3),$AF87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C87:W87)","v":0},{"$f":"+'Cap Needs Input'!J270","v":0},{"$f":"+'Cap Needs Input'!I270","v":0},{"$f":"+Z87+Y87","v":0},{"$f":"IF('Cap Needs Input'!C296='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C85,AA87)","v":0},{"$f":"+AB87","v":0},{"$f":"+'Cap Needs Input'!A296","v":0},{"$f":"+'Cap Needs Input'!J296","v":0},{"$f":"+AE87*AD87","v":0},{"$f":"+'Cap Needs Input'!K296","v":0},null,{"$f":"'Cap Needs Input'!E296","v":""}]
[{"$f":"+'Cap Needs Input'!C271","v":0},{"$f":"+'Cap Needs Input'!G297","v":""},{"$f":"IF(C85>=$AC88,$AF88,0)","v":0},0,{"$f":"IF(OR(E85=$AC88,E85=$AC88+$AG88,E85=$AC88+$AG88*2,E85=$AC88+$AG88*3),$AF88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C88:W88)","v":0},{"$f":"+'Cap Needs Input'!J271","v":0},{"$f":"+'Cap Needs Input'!I271","v":0},{"$f":"+Z88+Y88","v":0},{"$f":"IF('Cap Needs Input'!C297='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C85,AA88)","v":0},{"$f":"+AB88","v":0},{"$f":"+'Cap Needs Input'!A297","v":0},{"$f":"+'Cap Needs Input'!J297","v":0},{"$f":"+AE88*AD88","v":0},{"$f":"+'Cap Needs Input'!K297","v":0},null,{"$f":"'Cap Needs Input'!E297","v":""}]
[{"$f":"+'Cap Needs Input'!C272","v":0},{"$f":"+'Cap Needs Input'!G298","v":""},{"$f":"IF(C85>=$AC89,$AF89,0)","v":0},0,{"$f":"IF(OR(E85=$AC89,E85=$AC89+$AG89,E85=$AC89+$AG89*2,E85=$AC89+$AG89*3),$AF89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C89:W89)","v":0},{"$f":"+'Cap Needs Input'!J272","v":0},{"$f":"+'Cap Needs Input'!I272","v":0},{"$f":"+Z89+Y89","v":0},{"$f":"IF('Cap Needs Input'!C298='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C85,AA89)","v":0},{"$f":"+AB89","v":0},{"$f":"+'Cap Needs Input'!A298","v":0},{"$f":"+'Cap Needs Input'!J298","v":0},{"$f":"+AE89*AD89","v":0},{"$f":"+'Cap Needs Input'!K298","v":0},null,{"$f":"'Cap Needs Input'!E298","v":""}]
[]
[{"$f":"SUM(A87:A90)","v":0},{"$f":"+A83","v":"Kitchen Cabinets"},{"$f":"SUM(C87:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C91:W91)","v":0},null,null,null,null,null,{"$f":"SUM(AD87:AD90)","v":0},{"$f":"+AF91/AD91","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF87:AF90)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A300","v":"Kitchen Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C95","v":0},{"$f":"+D95+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C303","v":0},{"$f":"+'Cap Needs Input'!G329","v":""},{"$f":"IF(C95>=$AC97,$AF97,0)","v":0},0,{"$f":"IF(OR(E95=$AC97,E95=$AC97+$AG97,E95=$AC97+$AG97*2,E95=$AC97+$AG97*3),$AF97,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C97:W97)","v":0},{"$f":"+'Cap Needs Input'!J303","v":0},{"$f":"+'Cap Needs Input'!I303","v":0},{"$f":"+Z97+Y97","v":0},{"$f":"IF('Cap Needs Input'!C329='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C95,AA97)","v":0},{"$f":"+AB97","v":0},{"$f":"+'Cap Needs Input'!A329","v":0},{"$f":"+'Cap Needs Input'!J329","v":0},{"$f":"+AE97*AD97","v":0},{"$f":"+'Cap Needs Input'!K329","v":0},null,{"$f":"'Cap Needs Input'!E329","v":""}]
[{"$f":"+'Cap Needs Input'!C304","v":0},{"$f":"+'Cap Needs Input'!G330","v":""},{"$f":"IF(C95>=$AC98,$AF98,0)","v":0},0,{"$f":"IF(OR(E95=$AC98,E95=$AC98+$AG98,E95=$AC98+$AG98*2,E95=$AC98+$AG98*3),$AF98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C98:W98)","v":0},{"$f":"+'Cap Needs Input'!J304","v":0},{"$f":"+'Cap Needs Input'!I304","v":0},{"$f":"+Z98+Y98","v":0},{"$f":"IF('Cap Needs Input'!C330='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C95,AA98)","v":0},{"$f":"+AB98","v":0},{"$f":"+'Cap Needs Input'!A330","v":0},{"$f":"+'Cap Needs Input'!J330","v":0},{"$f":"+AE98*AD98","v":0},{"$f":"+'Cap Needs Input'!K330","v":0},null,{"$f":"'Cap Needs Input'!E330","v":""}]
[{"$f":"+'Cap Needs Input'!C305","v":0},{"$f":"+'Cap Needs Input'!G331","v":""},{"$f":"IF(C95>=$AC99,$AF99,0)","v":0},0,{"$f":"IF(OR(E95=$AC99,E95=$AC99+$AG99,E95=$AC99+$AG99*2,E95=$AC99+$AG99*3),$AF99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C99:W99)","v":0},{"$f":"+'Cap Needs Input'!J305","v":0},{"$f":"+'Cap Needs Input'!I305","v":0},0,{"$f":"IF('Cap Needs Input'!C331='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C95,AA99)","v":0},{"$f":"+AB99","v":0},{"$f":"+'Cap Needs Input'!A331","v":0},{"$f":"+'Cap Needs Input'!J331","v":0},{"$f":"+AE99*AD99","v":0},{"$f":"+'Cap Needs Input'!K331","v":0},null,{"$f":"'Cap Needs Input'!E331","v":""}]
[]
[{"$f":"SUM(A97:A100)","v":0},{"$f":"+A93","v":"Kitchen Counter Tops, Sinks"},{"$f":"SUM(C97:C100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C101:W101)","v":0},null,null,null,null,null,{"$f":"SUM(AD97:AD100)","v":0},{"$f":"+AF101/AD101","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF97:AF100)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A333","v":"Bathroom Vanities"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C105","v":0},{"$f":"+D105+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C336","v":0},{"$f":"+'Cap Needs Input'!G362","v":""},{"$f":"IF(C105>=$AC107,$AF107,0)","v":0},0,{"$f":"IF(OR(E105=$AC107,E105=$AC107+$AG107,E105=$AC107+$AG107*2,E105=$AC107+$AG107*3),$AF107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C107:W107)","v":0},{"$f":"+'Cap Needs Input'!J336","v":0},{"$f":"+'Cap Needs Input'!I336","v":0},{"$f":"+Z107+Y107","v":0},{"$f":"IF('Cap Needs Input'!C362='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C105,AA107)","v":0},{"$f":"+AB107","v":0},{"$f":"+'Cap Needs Input'!A362","v":0},{"$f":"+'Cap Needs Input'!J362","v":0},{"$f":"+AE107*AD107","v":0},{"$f":"+'Cap Needs Input'!K362","v":0},null,{"$f":"'Cap Needs Input'!E362","v":""}]
[{"$f":"+'Cap Needs Input'!C337","v":0},{"$f":"+'Cap Needs Input'!G363","v":""},{"$f":"IF(C105>=$AC108,$AF108,0)","v":0},0,{"$f":"IF(OR(E105=$AC108,E105=$AC108+$AG108,E105=$AC108+$AG108*2,E105=$AC108+$AG108*3),$AF108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C108:W108)","v":0},{"$f":"+'Cap Needs Input'!J337","v":0},{"$f":"+'Cap Needs Input'!I337","v":0},{"$f":"+Z108+Y108","v":0},{"$f":"IF('Cap Needs Input'!C363='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C105,AA108)","v":0},{"$f":"+AB108","v":0},{"$f":"+'Cap Needs Input'!A363","v":0},{"$f":"+'Cap Needs Input'!J363","v":0},{"$f":"+AE108*AD108","v":0},{"$f":"+'Cap Needs Input'!K363","v":0},null,{"$f":"'Cap Needs Input'!E363","v":""}]
[{"$f":"+'Cap Needs Input'!C338","v":0},{"$f":"+'Cap Needs Input'!G364","v":""},{"$f":"IF(C105>=$AC109,$AF109,0)","v":0},0,{"$f":"IF(OR(E105=$AC109,E105=$AC109+$AG109,E105=$AC109+$AG109*2,E105=$AC109+$AG109*3),$AF109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C109:W109)","v":0},{"$f":"+'Cap Needs Input'!J338","v":0},{"$f":"+'Cap Needs Input'!I338","v":0},{"$f":"+Z109+Y109","v":0},{"$f":"IF('Cap Needs Input'!C364='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C105,AA109)","v":0},{"$f":"+AB109","v":0},{"$f":"+'Cap Needs Input'!A364","v":0},{"$f":"+'Cap Needs Input'!J364","v":0},{"$f":"+AE109*AD109","v":0},{"$f":"+'Cap Needs Input'!K364","v":0},null,{"$f":"'Cap Needs Input'!E364","v":""}]
[]
[{"$f":"SUM(A107:A110)","v":0},{"$f":"+A103","v":"Bathroom Vanities"},{"$f":"SUM(C107:C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C111:W111)","v":0},null,null,null,null,null,{"$f":"SUM(AD107:AD110)","v":0},{"$f":"+AF111/AD111","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF107:AF110)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A366","v":"Bathroom Counter Tops, Sinks"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C115","v":0},{"$f":"+D115+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C369","v":0},{"$f":"+'Cap Needs Input'!G395","v":""},{"$f":"IF(C115>=$AC117,$AF117,0)","v":0},0,{"$f":"IF(OR(E115=$AC117,E115=$AC117+$AG117,E115=$AC117+$AG117*2,E115=$AC117+$AG117*3),$AF117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C117:W117)","v":0},{"$f":"+'Cap Needs Input'!J369","v":0},{"$f":"+'Cap Needs Input'!I369","v":0},{"$f":"+Z117+Y117","v":0},{"$f":"IF('Cap Needs Input'!C395='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C115,AA117)","v":0},{"$f":"+AB117","v":0},{"$f":"+'Cap Needs Input'!A395","v":0},{"$f":"+'Cap Needs Input'!J395","v":0},{"$f":"+AE117*AD117","v":0},{"$f":"+'Cap Needs Input'!K395","v":0},null,{"$f":"'Cap Needs Input'!E395","v":""}]
[{"$f":"+'Cap Needs Input'!C370","v":0},{"$f":"+'Cap Needs Input'!G396","v":""},{"$f":"IF(C115>=$AC118,$AF118,0)","v":0},0,{"$f":"IF(OR(E115=$AC118,E115=$AC118+$AG118,E115=$AC118+$AG118*2,E115=$AC118+$AG118*3),$AF118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C118:W118)","v":0},{"$f":"+'Cap Needs Input'!J370","v":0},{"$f":"+'Cap Needs Input'!I370","v":0},{"$f":"+Z118+Y118","v":0},{"$f":"IF('Cap Needs Input'!C396='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C115,AA118)","v":0},{"$f":"+AB118","v":0},{"$f":"+'Cap Needs Input'!A396","v":0},{"$f":"+'Cap Needs Input'!J396","v":0},{"$f":"+AE118*AD118","v":0},{"$f":"+'Cap Needs Input'!K396","v":0},null,{"$f":"'Cap Needs Input'!E396","v":""}]
[{"$f":"+'Cap Needs Input'!C371","v":0},{"$f":"+'Cap Needs Input'!G397","v":""},{"$f":"IF(C115>=$AC119,$AF119,0)","v":0},0,{"$f":"IF(OR(E115=$AC119,E115=$AC119+$AG119,E115=$AC119+$AG119*2,E115=$AC119+$AG119*3),$AF119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C119:W119)","v":0},{"$f":"+'Cap Needs Input'!J371","v":0},{"$f":"+'Cap Needs Input'!I371","v":0},{"$f":"+Z119+Y119","v":0},{"$f":"IF('Cap Needs Input'!C397='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C115,AA119)","v":0},{"$f":"+AB119","v":0},{"$f":"+'Cap Needs Input'!A397","v":0},{"$f":"+'Cap Needs Input'!J397","v":0},{"$f":"+AE119*AD119","v":0},{"$f":"+'Cap Needs Input'!K397","v":0},null,{"$f":"'Cap Needs Input'!E397","v":""}]
[]
[{"$f":"SUM(A117:A120)","v":0},{"$f":"+A113","v":"Bathroom Counter Tops, Sinks"},{"$f":"SUM(C117:C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C121:W121)","v":0},null,null,null,null,null,{"$f":"SUM(AD117:AD120)","v":0},{"$f":"+AF121/AD121","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF117:AF120)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A399","v":"Bathroom Exhaust Fans"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C125","v":0},{"$f":"+D125+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C402","v":0},{"$f":"+'Cap Needs Input'!G428","v":""},{"$f":"IF(C125>=$AC127,$AF127,0)","v":0},0,{"$f":"IF(OR(E125=$AC127,E125=$AC127+$AG127,E125=$AC127+$AG127*2,E125=$AC127+$AG127*3),$AF127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C127:W127)","v":0},{"$f":"+'Cap Needs Input'!J402","v":0},{"$f":"+'Cap Needs Input'!I402","v":0},{"$f":"+Z127+Y127","v":0},{"$f":"IF('Cap Needs Input'!C428='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C125,AA127)","v":0},{"$f":"+AB127","v":0},{"$f":"+'Cap Needs Input'!A428","v":0},{"$f":"+'Cap Needs Input'!J428","v":0},{"$f":"+AE127*AD127","v":0},{"$f":"+'Cap Needs Input'!K428","v":0},null,{"$f":"'Cap Needs Input'!E428","v":""}]
[{"$f":"+'Cap Needs Input'!C403","v":0},{"$f":"+'Cap Needs Input'!G429","v":""},{"$f":"IF(C125>=$AC128,$AF128,0)","v":0},0,{"$f":"IF(OR(E125=$AC128,E125=$AC128+$AG128,E125=$AC128+$AG128*2,E125=$AC128+$AG128*3),$AF128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C128:W128)","v":0},{"$f":"+'Cap Needs Input'!J403","v":0},{"$f":"+'Cap Needs Input'!I403","v":0},{"$f":"+Z128+Y128","v":0},{"$f":"IF('Cap Needs Input'!C429='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C125,AA128)","v":0},{"$f":"+AB128","v":0},{"$f":"+'Cap Needs Input'!A429","v":0},{"$f":"+'Cap Needs Input'!J429","v":0},{"$f":"+AE128*AD128","v":0},{"$f":"+'Cap Needs Input'!K429","v":0},null,{"$f":"'Cap Needs Input'!E429","v":""}]
[{"$f":"+'Cap Needs Input'!C404","v":0},{"$f":"+'Cap Needs Input'!G430","v":""},{"$f":"IF(C125>=$AC129,$AF129,0)","v":0},0,{"$f":"IF(OR(E125=$AC129,E125=$AC129+$AG129,E125=$AC129+$AG129*2,E125=$AC129+$AG129*3),$AF129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C129:W129)","v":0},{"$f":"+'Cap Needs Input'!J404","v":0},{"$f":"+'Cap Needs Input'!I404","v":0},{"$f":"+Z129+Y129","v":0},{"$f":"IF('Cap Needs Input'!C430='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C125,AA129)","v":0},{"$f":"+AB129","v":0},{"$f":"+'Cap Needs Input'!A430","v":0},{"$f":"+'Cap Needs Input'!J430","v":0},{"$f":"+AE129*AD129","v":0},{"$f":"+'Cap Needs Input'!K430","v":0},null,{"$f":"'Cap Needs Input'!E430","v":""}]
[]
[{"$f":"SUM(A127:A130)","v":0},{"$f":"+A123","v":"Bathroom Exhaust Fans"},{"$f":"SUM(C127:C130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C131:W131)","v":0},null,null,null,null,null,{"$f":"SUM(AD127:AD130)","v":0},{"$f":"+AF131/AD131","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF127:AF130)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A432","v":"Water Savers: low flow faucet aerators"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C135","v":0},{"$f":"+D135+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C435","v":0},{"$f":"+'Cap Needs Input'!G461","v":""},{"$f":"IF(C135>=$AC137,$AF137,0)","v":0},0,{"$f":"IF(OR(E135=$AC137,E135=$AC137+$AG137,E135=$AC137+$AG137*2,E135=$AC137+$AG137*3),$AF137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C137:W137)","v":0},{"$f":"+'Cap Needs Input'!J435","v":0},{"$f":"+'Cap Needs Input'!I435","v":0},{"$f":"+Z137+Y137","v":0},{"$f":"IF('Cap Needs Input'!C461='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C135,AA137)","v":0},{"$f":"+AB137","v":0},{"$f":"+'Cap Needs Input'!A461","v":0},{"$f":"+'Cap Needs Input'!J461","v":0},{"$f":"+AE137*AD137","v":0},{"$f":"+'Cap Needs Input'!K461","v":0},null,{"$f":"'Cap Needs Input'!E461","v":""}]
[{"$f":"+'Cap Needs Input'!C436","v":0},{"$f":"+'Cap Needs Input'!G462","v":""},{"$f":"IF(C135>=$AC138,$AF138,0)","v":0},0,{"$f":"IF(OR(E135=$AC138,E135=$AC138+$AG138,E135=$AC138+$AG138*2,E135=$AC138+$AG138*3),$AF138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C138:W138)","v":0},{"$f":"+'Cap Needs Input'!J436","v":0},{"$f":"+'Cap Needs Input'!I436","v":0},{"$f":"+Z138+Y138","v":0},{"$f":"IF('Cap Needs Input'!C462='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C135,AA138)","v":0},{"$f":"+AB138","v":0},{"$f":"+'Cap Needs Input'!A462","v":0},{"$f":"+'Cap Needs Input'!J462","v":0},{"$f":"+AE138*AD138","v":0},{"$f":"+'Cap Needs Input'!K462","v":0},null,{"$f":"'Cap Needs Input'!E462","v":""}]
[{"$f":"+'Cap Needs Input'!C437","v":0},{"$f":"+'Cap Needs Input'!G463","v":""},{"$f":"IF(C135>=$AC139,$AF139,0)","v":0},0,{"$f":"IF(OR(E135=$AC139,E135=$AC139+$AG139,E135=$AC139+$AG139*2,E135=$AC139+$AG139*3),$AF139,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C139:W139)","v":0},{"$f":"+'Cap Needs Input'!J437","v":0},{"$f":"+'Cap Needs Input'!I437","v":0},{"$f":"+Z139+Y139","v":0},{"$f":"IF('Cap Needs Input'!C463='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C135,AA139)","v":0},{"$f":"+AB139","v":0},{"$f":"+'Cap Needs Input'!A463","v":0},{"$f":"+'Cap Needs Input'!J463","v":0},{"$f":"+AE139*AD139","v":0},{"$f":"+'Cap Needs Input'!K463","v":0},null,{"$f":"'Cap Needs Input'!E463","v":""}]
[]
[{"$f":"SUM(A137:A140)","v":0},{"$f":"+A133","v":"Water Savers: low flow faucet aerators"},{"$f":"SUM(C137:C140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C141:W141)","v":0},null,null,null,null,null,{"$f":"SUM(AD137:AD140)","v":0},{"$f":"+AF141/AD141","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF137:AF140)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A465","v":"Water Savers: low flow shower heads"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C145","v":0},{"$f":"+D145+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C468","v":0},{"$f":"+'Cap Needs Input'!G494","v":""},{"$f":"IF(C145>=$AC147,$AF147,0)","v":0},0,{"$f":"IF(OR(E145=$AC147,E145=$AC147+$AG147,E145=$AC147+$AG147*2,E145=$AC147+$AG147*3),$AF147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C147:W147)","v":0},{"$f":"+'Cap Needs Input'!J468","v":0},{"$f":"+'Cap Needs Input'!I468","v":0},{"$f":"+Z147+Y147","v":0},{"$f":"IF('Cap Needs Input'!C494='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C145,AA147)","v":0},{"$f":"+AB147","v":0},{"$f":"+'Cap Needs Input'!A494","v":0},{"$f":"+'Cap Needs Input'!J494","v":0},{"$f":"+AE147*AD147","v":0},{"$f":"+'Cap Needs Input'!K494","v":0},null,{"$f":"'Cap Needs Input'!E494","v":""}]
[{"$f":"+'Cap Needs Input'!C469","v":0},{"$f":"+'Cap Needs Input'!G495","v":""},{"$f":"IF(C145>=$AC148,$AF148,0)","v":0},0,{"$f":"IF(OR(E145=$AC148,E145=$AC148+$AG148,E145=$AC148+$AG148*2,E145=$AC148+$AG148*3),$AF148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C148:W148)","v":0},{"$f":"+'Cap Needs Input'!J469","v":0},{"$f":"+'Cap Needs Input'!I469","v":0},{"$f":"+Z148+Y148","v":0},{"$f":"IF('Cap Needs Input'!C495='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C145,AA148)","v":0},{"$f":"+AB148","v":0},{"$f":"+'Cap Needs Input'!A495","v":0},{"$f":"+'Cap Needs Input'!J495","v":0},{"$f":"+AE148*AD148","v":0},{"$f":"+'Cap Needs Input'!K495","v":0},null,{"$f":"'Cap Needs Input'!E495","v":""}]
[{"$f":"+'Cap Needs Input'!C470","v":0},{"$f":"+'Cap Needs Input'!G496","v":""},{"$f":"IF(C145>=$AC149,$AF149,0)","v":0},0,{"$f":"IF(OR(E145=$AC149,E145=$AC149+$AG149,E145=$AC149+$AG149*2,E145=$AC149+$AG149*3),$AF149,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C149:W149)","v":0},{"$f":"+'Cap Needs Input'!J470","v":0},{"$f":"+'Cap Needs Input'!I470","v":0},{"$f":"+Z149+Y149","v":0},{"$f":"IF('Cap Needs Input'!C496='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C145,AA149)","v":0},{"$f":"+AB149","v":0},{"$f":"+'Cap Needs Input'!A496","v":0},{"$f":"+'Cap Needs Input'!J496","v":0},{"$f":"+AE149*AD149","v":0},{"$f":"+'Cap Needs Input'!K496","v":0},null,{"$f":"'Cap Needs Input'!E496","v":""}]
[]
[{"$f":"SUM(A147:A150)","v":0},{"$f":"+A143","v":"Water Savers: low flow shower heads"},{"$f":"SUM(C147:C150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C151:W151)","v":0},null,null,null,null,null,{"$f":"SUM(AD147:AD150)","v":0},{"$f":"+AF151/AD151","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF147:AF150)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A498","v":"Water Savers: low flow flush toilets"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C155","v":0},{"$f":"+D155+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C501","v":0},{"$f":"+'Cap Needs Input'!G527","v":""},{"$f":"IF(C155>=$AC157,$AF157,0)","v":0},0,{"$f":"IF(OR(E155=$AC157,E155=$AC157+$AG157,E155=$AC157+$AG157*2,E155=$AC157+$AG157*3),$AF157,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C157:W157)","v":0},{"$f":"+'Cap Needs Input'!J501","v":0},{"$f":"+'Cap Needs Input'!I501","v":0},{"$f":"+Z157+Y157","v":0},{"$f":"IF('Cap Needs Input'!C527='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C155,AA157)","v":0},{"$f":"+AB157","v":0},{"$f":"+'Cap Needs Input'!A527","v":0},{"$f":"+'Cap Needs Input'!J527","v":0},{"$f":"+AE157*AD157","v":0},{"$f":"+'Cap Needs Input'!K527","v":0},null,{"$f":"'Cap Needs Input'!E527","v":""}]
[{"$f":"+'Cap Needs Input'!C502","v":0},{"$f":"+'Cap Needs Input'!G528","v":""},{"$f":"IF(C155>=$AC158,$AF158,0)","v":0},0,{"$f":"IF(OR(E155=$AC158,E155=$AC158+$AG158,E155=$AC158+$AG158*2,E155=$AC158+$AG158*3),$AF158,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C158:W158)","v":0},{"$f":"+'Cap Needs Input'!J502","v":0},{"$f":"+'Cap Needs Input'!I502","v":0},{"$f":"+Z158+Y158","v":0},{"$f":"IF('Cap Needs Input'!C528='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C155,AA158)","v":0},{"$f":"+AB158","v":0},{"$f":"+'Cap Needs Input'!A528","v":0},{"$f":"+'Cap Needs Input'!J528","v":0},{"$f":"+AE158*AD158","v":0},{"$f":"+'Cap Needs Input'!K528","v":0},null,{"$f":"'Cap Needs Input'!E528","v":""}]
[{"$f":"+'Cap Needs Input'!C503","v":0},{"$f":"+'Cap Needs Input'!G529","v":""},{"$f":"IF(C155>=$AC159,$AF159,0)","v":0},0,{"$f":"IF(OR(E155=$AC159,E155=$AC159+$AG159,E155=$AC159+$AG159*2,E155=$AC159+$AG159*3),$AF159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C159:W159)","v":0},{"$f":"+'Cap Needs Input'!J503","v":0},{"$f":"+'Cap Needs Input'!I503","v":0},{"$f":"+Z159+Y159","v":0},{"$f":"IF('Cap Needs Input'!C529='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C155,AA159)","v":0},{"$f":"+AB159","v":0},{"$f":"+'Cap Needs Input'!A529","v":0},{"$f":"+'Cap Needs Input'!J529","v":0},{"$f":"+AE159*AD159","v":0},{"$f":"+'Cap Needs Input'!K529","v":0},null,{"$f":"'Cap Needs Input'!E529","v":""}]
[]
[{"$f":"SUM(A157:A160)","v":0},{"$f":"+A153","v":"Water Savers: low flow flush toilets"},{"$f":"SUM(C157:C160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C161:W161)","v":0},null,null,null,null,null,{"$f":"SUM(AD157:AD160)","v":0},{"$f":"+AF161/AD161","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF157:AF160)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A531","v":"Other Bathroom Fixtures"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C165","v":0},{"$f":"+D165+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C534","v":0},{"$f":"+'Cap Needs Input'!G560","v":""},{"$f":"IF(C165>=$AC167,$AF167,0)","v":0},0,{"$f":"IF(OR(E165=$AC167,E165=$AC167+$AG167,E165=$AC167+$AG167*2,E165=$AC167+$AG167*3),$AF167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C167:W167)","v":0},{"$f":"+'Cap Needs Input'!J534","v":0},{"$f":"+'Cap Needs Input'!I534","v":0},{"$f":"+Z167+Y167","v":0},{"$f":"IF('Cap Needs Input'!C560='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C165,AA167)","v":0},{"$f":"+AB167","v":0},{"$f":"+'Cap Needs Input'!A560","v":0},{"$f":"+'Cap Needs Input'!J560","v":0},{"$f":"+AE167*AD167","v":0},{"$f":"+'Cap Needs Input'!K560","v":0},null,{"$f":"'Cap Needs Input'!E560","v":""}]
[{"$f":"+'Cap Needs Input'!C535","v":0},{"$f":"+'Cap Needs Input'!G561","v":""},{"$f":"IF(C165>=$AC168,$AF168,0)","v":0},0,{"$f":"IF(OR(E165=$AC168,E165=$AC168+$AG168,E165=$AC168+$AG168*2,E165=$AC168+$AG168*3),$AF168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C168:W168)","v":0},{"$f":"+'Cap Needs Input'!J535","v":0},{"$f":"+'Cap Needs Input'!I535","v":0},{"$f":"+Z168+Y168","v":0},{"$f":"IF('Cap Needs Input'!C561='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C165,AA168)","v":0},{"$f":"+AB168","v":0},{"$f":"+'Cap Needs Input'!A561","v":0},{"$f":"+'Cap Needs Input'!J561","v":0},{"$f":"+AE168*AD168","v":0},{"$f":"+'Cap Needs Input'!K561","v":0},null,{"$f":"'Cap Needs Input'!E561","v":""}]
[{"$f":"+'Cap Needs Input'!C536","v":0},{"$f":"+'Cap Needs Input'!G562","v":""},{"$f":"IF(C165>=$AC169,$AF169,0)","v":0},0,{"$f":"IF(OR(E165=$AC169,E165=$AC169+$AG169,E165=$AC169+$AG169*2,E165=$AC169+$AG169*3),$AF169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C169:W169)","v":0},{"$f":"+'Cap Needs Input'!J536","v":0},{"$f":"+'Cap Needs Input'!I536","v":0},{"$f":"+Z169+Y169","v":0},{"$f":"IF('Cap Needs Input'!C562='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C165,AA169)","v":0},{"$f":"+AB169","v":0},{"$f":"+'Cap Needs Input'!A562","v":0},{"$f":"+'Cap Needs Input'!J562","v":0},{"$f":"+AE169*AD169","v":0},{"$f":"+'Cap Needs Input'!K562","v":0},null,{"$f":"'Cap Needs Input'!E562","v":""}]
[]
[{"$f":"SUM(A167:A170)","v":0},{"$f":"+A163","v":"Other Bathroom Fixtures"},{"$f":"SUM(C167:C170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C171:W171)","v":0},null,null,null,null,null,{"$f":"SUM(AD167:AD170)","v":0},{"$f":"+AF171/AD171","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF167:AF170)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A564","v":"Ceiling Fans"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C175","v":0},{"$f":"+D175+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C567","v":0},{"$f":"+'Cap Needs Input'!G593","v":""},{"$f":"IF(C175>=$AC177,$AF177,0)","v":0},0,{"$f":"IF(OR(E175=$AC177,E175=$AC177+$AG177,E175=$AC177+$AG177*2,E175=$AC177+$AG177*3),$AF177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C177:W177)","v":0},{"$f":"+'Cap Needs Input'!J567","v":0},{"$f":"+'Cap Needs Input'!I567","v":0},{"$f":"+Z177+Y177","v":0},{"$f":"IF('Cap Needs Input'!C593='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C175,AA177)","v":0},{"$f":"+AB177","v":0},{"$f":"+'Cap Needs Input'!A593","v":0},{"$f":"+'Cap Needs Input'!J593","v":0},{"$f":"+AE177*AD177","v":0},{"$f":"+'Cap Needs Input'!K593","v":0},null,{"$f":"'Cap Needs Input'!E593","v":""}]
[{"$f":"+'Cap Needs Input'!C568","v":0},{"$f":"+'Cap Needs Input'!G594","v":""},{"$f":"IF(C175>=$AC178,$AF178,0)","v":0},0,{"$f":"IF(OR(E175=$AC178,E175=$AC178+$AG178,E175=$AC178+$AG178*2,E175=$AC178+$AG178*3),$AF178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C178:W178)","v":0},{"$f":"+'Cap Needs Input'!J568","v":0},{"$f":"+'Cap Needs Input'!I568","v":0},{"$f":"+Z178+Y178","v":0},{"$f":"IF('Cap Needs Input'!C594='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C175,AA178)","v":0},{"$f":"+AB178","v":0},{"$f":"+'Cap Needs Input'!A594","v":0},{"$f":"+'Cap Needs Input'!J594","v":0},{"$f":"+AE178*AD178","v":0},{"$f":"+'Cap Needs Input'!K594","v":0},null,{"$f":"'Cap Needs Input'!E594","v":""}]
[{"$f":"+'Cap Needs Input'!C569","v":0},{"$f":"+'Cap Needs Input'!G595","v":""},{"$f":"IF(C175>=$AC179,$AF179,0)","v":0},0,{"$f":"IF(OR(E175=$AC179,E175=$AC179+$AG179,E175=$AC179+$AG179*2,E175=$AC179+$AG179*3),$AF179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C179:W179)","v":0},{"$f":"+'Cap Needs Input'!J569","v":0},{"$f":"+'Cap Needs Input'!I569","v":0},{"$f":"+Z179+Y179","v":0},{"$f":"IF('Cap Needs Input'!C595='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C175,AA179)","v":0},{"$f":"+AB179","v":0},{"$f":"+'Cap Needs Input'!A595","v":0},{"$f":"+'Cap Needs Input'!J595","v":0},{"$f":"+AE179*AD179","v":0},{"$f":"+'Cap Needs Input'!K595","v":0},null,{"$f":"'Cap Needs Input'!E595","v":""}]
[]
[{"$f":"SUM(A177:A180)","v":0},{"$f":"+A173","v":"Ceiling Fans"},{"$f":"SUM(C177:C180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C181:W181)","v":0},null,null,null,null,null,{"$f":"SUM(AD177:AD180)","v":0},{"$f":"+AF181/AD181","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF177:AF180)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A597","v":"HVAC 1: Heating Component, Interior"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C185","v":0},{"$f":"+D185+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C600","v":0},{"$f":"+'Cap Needs Input'!G626","v":""},{"$f":"IF(C185>=$AC187,$AF187,0)","v":0},0,{"$f":"IF(OR(E185=$AC187,E185=$AC187+$AG187,E185=$AC187+$AG187*2,E185=$AC187+$AG187*3),$AF187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C187:W187)","v":0},{"$f":"+'Cap Needs Input'!J600","v":0},{"$f":"+'Cap Needs Input'!I600","v":0},{"$f":"+Z187+Y187","v":0},{"$f":"IF('Cap Needs Input'!C626='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C185,AA187)","v":0},{"$f":"+AB187","v":0},{"$f":"+'Cap Needs Input'!A626","v":0},{"$f":"+'Cap Needs Input'!J626","v":0},{"$f":"+AE187*AD187","v":0},{"$f":"+'Cap Needs Input'!K626","v":0},null,{"$f":"'Cap Needs Input'!E626","v":""}]
[{"$f":"+'Cap Needs Input'!C601","v":0},{"$f":"+'Cap Needs Input'!G627","v":""},{"$f":"IF(C185>=$AC188,$AF188,0)","v":0},0,{"$f":"IF(OR(E185=$AC188,E185=$AC188+$AG188,E185=$AC188+$AG188*2,E185=$AC188+$AG188*3),$AF188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C188:W188)","v":0},{"$f":"+'Cap Needs Input'!J601","v":0},{"$f":"+'Cap Needs Input'!I601","v":0},{"$f":"+Z188+Y188","v":0},{"$f":"IF('Cap Needs Input'!C627='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C185,AA188)","v":0},{"$f":"+AB188","v":0},{"$f":"+'Cap Needs Input'!A627","v":0},{"$f":"+'Cap Needs Input'!J627","v":0},{"$f":"+AE188*AD188","v":0},{"$f":"+'Cap Needs Input'!K627","v":0},null,{"$f":"'Cap Needs Input'!E627","v":""}]
[{"$f":"+'Cap Needs Input'!C602","v":0},{"$f":"+'Cap Needs Input'!G628","v":""},{"$f":"IF(C185>=$AC189,$AF189,0)","v":0},0,{"$f":"IF(OR(E185=$AC189,E185=$AC189+$AG189,E185=$AC189+$AG189*2,E185=$AC189+$AG189*3),$AF189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C189:W189)","v":0},{"$f":"+'Cap Needs Input'!J602","v":0},{"$f":"+'Cap Needs Input'!I602","v":0},{"$f":"+Z189+Y189","v":0},{"$f":"IF('Cap Needs Input'!C628='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C185,AA189)","v":0},{"$f":"+AB189","v":0},{"$f":"+'Cap Needs Input'!A628","v":0},{"$f":"+'Cap Needs Input'!J628","v":0},{"$f":"+AE189*AD189","v":0},{"$f":"+'Cap Needs Input'!K628","v":0},null,{"$f":"'Cap Needs Input'!E628","v":""}]
[]
[{"$f":"SUM(A187:A190)","v":0},{"$f":"+A183","v":"HVAC 1: Heating Component, Interior"},{"$f":"SUM(C187:C190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C191:W191)","v":0},null,null,null,null,null,{"$f":"SUM(AD187:AD190)","v":0},{"$f":"+AF191/AD191","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF187:AF190)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A630","v":"HVAC 1: Cooling Component, Interior"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C195","v":0},{"$f":"+D195+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C633","v":0},{"$f":"+'Cap Needs Input'!G659","v":""},{"$f":"IF(C195>=$AC197,$AF197,0)","v":0},0,{"$f":"IF(OR(E195=$AC197,E195=$AC197+$AG197,E195=$AC197+$AG197*2,E195=$AC197+$AG197*3),$AF197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C197:W197)","v":0},{"$f":"+'Cap Needs Input'!J633","v":0},{"$f":"+'Cap Needs Input'!I633","v":0},{"$f":"+Z197+Y197","v":0},{"$f":"IF('Cap Needs Input'!C659='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C195,AA197)","v":0},{"$f":"+AB197","v":0},{"$f":"+'Cap Needs Input'!A659","v":0},{"$f":"+'Cap Needs Input'!J659","v":0},{"$f":"+AE197*AD197","v":0},{"$f":"+'Cap Needs Input'!K659","v":0},null,{"$f":"'Cap Needs Input'!E659","v":""}]
[{"$f":"+'Cap Needs Input'!C634","v":0},{"$f":"+'Cap Needs Input'!G660","v":""},{"$f":"IF(C195>=$AC198,$AF198,0)","v":0},0,{"$f":"IF(OR(E195=$AC198,E195=$AC198+$AG198,E195=$AC198+$AG198*2,E195=$AC198+$AG198*3),$AF198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C198:W198)","v":0},{"$f":"+'Cap Needs Input'!J634","v":0},{"$f":"+'Cap Needs Input'!I634","v":0},{"$f":"+Z198+Y198","v":0},{"$f":"IF('Cap Needs Input'!C660='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C195,AA198)","v":0},{"$f":"+AB198","v":0},{"$f":"+'Cap Needs Input'!A660","v":0},{"$f":"+'Cap Needs Input'!J660","v":0},{"$f":"+AE198*AD198","v":0},{"$f":"+'Cap Needs Input'!K660","v":0},null,{"$f":"'Cap Needs Input'!E660","v":""}]
[{"$f":"+'Cap Needs Input'!C635","v":0},{"$f":"+'Cap Needs Input'!G661","v":""},{"$f":"IF(C195>=$AC199,$AF199,0)","v":0},0,{"$f":"IF(OR(E195=$AC199,E195=$AC199+$AG199,E195=$AC199+$AG199*2,E195=$AC199+$AG199*3),$AF199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C199:W199)","v":0},{"$f":"+'Cap Needs Input'!J635","v":0},{"$f":"+'Cap Needs Input'!I635","v":0},{"$f":"+Z199+Y199","v":0},{"$f":"IF('Cap Needs Input'!C661='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C195,AA199)","v":0},{"$f":"+AB199","v":0},{"$f":"+'Cap Needs Input'!A661","v":0},{"$f":"+'Cap Needs Input'!J661","v":0},{"$f":"+AE199*AD199","v":0},{"$f":"+'Cap Needs Input'!K661","v":0},null,{"$f":"'Cap Needs Input'!E661","v":""}]
[]
[{"$f":"SUM(A197:A200)","v":0},{"$f":"+A193","v":"HVAC 1: Cooling Component, Interior"},{"$f":"SUM(C197:C200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C201:W201)","v":0},null,null,null,null,null,{"$f":"SUM(AD197:AD200)","v":0},{"$f":"+AF201/AD201","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF197:AF200)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A663","v":"HVAC 2: Heating, Common Area"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C205","v":0},{"$f":"+D205+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C666","v":0},{"$f":"+'Cap Needs Input'!G692","v":""},{"$f":"IF(C205>=$AC207,$AF207,0)","v":0},0,{"$f":"IF(OR(E205=$AC207,E205=$AC207+$AG207,E205=$AC207+$AG207*2,E205=$AC207+$AG207*3),$AF207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C207:W207)","v":0},{"$f":"+'Cap Needs Input'!J666","v":0},{"$f":"+'Cap Needs Input'!I666","v":0},{"$f":"+Z207+Y207","v":0},{"$f":"IF('Cap Needs Input'!C692='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C205,AA207)","v":0},{"$f":"+AB207","v":0},{"$f":"+'Cap Needs Input'!A692","v":0},{"$f":"+'Cap Needs Input'!J692","v":0},{"$f":"+AE207*AD207","v":0},{"$f":"+'Cap Needs Input'!K692","v":0},null,{"$f":"'Cap Needs Input'!E692","v":""}]
[{"$f":"+'Cap Needs Input'!C667","v":0},{"$f":"+'Cap Needs Input'!G693","v":""},{"$f":"IF(C205>=$AC208,$AF208,0)","v":0},0,{"$f":"IF(OR(E205=$AC208,E205=$AC208+$AG208,E205=$AC208+$AG208*2,E205=$AC208+$AG208*3),$AF208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C208:W208)","v":0},{"$f":"+'Cap Needs Input'!J667","v":0},{"$f":"+'Cap Needs Input'!I667","v":0},{"$f":"+Z208+Y208","v":0},{"$f":"IF('Cap Needs Input'!C693='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C205,AA208)","v":0},{"$f":"+AB208","v":0},{"$f":"+'Cap Needs Input'!A693","v":0},{"$f":"+'Cap Needs Input'!J693","v":0},{"$f":"+AE208*AD208","v":0},{"$f":"+'Cap Needs Input'!K693","v":0},null,{"$f":"'Cap Needs Input'!E693","v":""}]
[{"$f":"+'Cap Needs Input'!C668","v":0},{"$f":"+'Cap Needs Input'!G694","v":""},{"$f":"IF(C205>=$AC209,$AF209,0)","v":0},0,{"$f":"IF(OR(E205=$AC209,E205=$AC209+$AG209,E205=$AC209+$AG209*2,E205=$AC209+$AG209*3),$AF209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C209:W209)","v":0},{"$f":"+'Cap Needs Input'!J668","v":0},{"$f":"+'Cap Needs Input'!I668","v":0},{"$f":"+Z209+Y209","v":0},{"$f":"IF('Cap Needs Input'!C694='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C205,AA209)","v":0},{"$f":"+AB209","v":0},{"$f":"+'Cap Needs Input'!A694","v":0},{"$f":"+'Cap Needs Input'!J694","v":0},{"$f":"+AE209*AD209","v":0},{"$f":"+'Cap Needs Input'!K694","v":0},null,{"$f":"'Cap Needs Input'!E694","v":""}]
[]
[{"$f":"SUM(A207:A210)","v":0},{"$f":"+A203","v":"HVAC 2: Heating, Common Area"},{"$f":"SUM(C207:C210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C211:W211)","v":0},null,null,null,null,null,{"$f":"SUM(AD207:AD210)","v":0},{"$f":"+AF211/AD211","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF207:AF210)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A696","v":"HVAC 2: Cooling, Common Area"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C215","v":0},{"$f":"+D215+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C699","v":0},{"$f":"+'Cap Needs Input'!G725","v":""},{"$f":"IF(C215>=$AC217,$AF217,0)","v":0},0,{"$f":"IF(OR(E215=$AC217,E215=$AC217+$AG217,E215=$AC217+$AG217*2,E215=$AC217+$AG217*3),$AF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C217:W217)","v":0},{"$f":"+'Cap Needs Input'!J699","v":0},{"$f":"+'Cap Needs Input'!I699","v":0},{"$f":"+Z217+Y217","v":0},{"$f":"IF('Cap Needs Input'!C725='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C215,AA217)","v":0},{"$f":"+AB217","v":0},{"$f":"+'Cap Needs Input'!A725","v":0},{"$f":"+'Cap Needs Input'!J725","v":0},{"$f":"+AE217*AD217","v":0},{"$f":"+'Cap Needs Input'!K725","v":0},null,{"$f":"'Cap Needs Input'!E725","v":""}]
[{"$f":"+'Cap Needs Input'!C700","v":0},{"$f":"+'Cap Needs Input'!G726","v":""},{"$f":"IF(C215>=$AC218,$AF218,0)","v":0},0,{"$f":"IF(OR(E215=$AC218,E215=$AC218+$AG218,E215=$AC218+$AG218*2,E215=$AC218+$AG218*3),$AF218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C218:W218)","v":0},{"$f":"+'Cap Needs Input'!J700","v":0},{"$f":"+'Cap Needs Input'!I700","v":0},{"$f":"+Z218+Y218","v":0},{"$f":"IF('Cap Needs Input'!C726='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C215,AA218)","v":0},{"$f":"+AB218","v":0},{"$f":"+'Cap Needs Input'!A726","v":0},{"$f":"+'Cap Needs Input'!J726","v":0},{"$f":"+AE218*AD218","v":0},{"$f":"+'Cap Needs Input'!K726","v":0},null,{"$f":"'Cap Needs Input'!E726","v":""}]
[{"$f":"+'Cap Needs Input'!C701","v":0},{"$f":"+'Cap Needs Input'!G727","v":""},{"$f":"IF(C215>=$AC219,$AF219,0)","v":0},0,{"$f":"IF(OR(E215=$AC219,E215=$AC219+$AG219,E215=$AC219+$AG219*2,E215=$AC219+$AG219*3),$AF219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C219:W219)","v":0},{"$f":"+'Cap Needs Input'!J701","v":0},{"$f":"+'Cap Needs Input'!I701","v":0},{"$f":"+Z219+Y219","v":0},{"$f":"IF('Cap Needs Input'!C727='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C215,AA219)","v":0},{"$f":"+AB219","v":0},{"$f":"+'Cap Needs Input'!A727","v":0},{"$f":"+'Cap Needs Input'!J727","v":0},{"$f":"+AE219*AD219","v":0},{"$f":"+'Cap Needs Input'!K727","v":0},null,{"$f":"'Cap Needs Input'!E727","v":""}]
[]
[{"$f":"SUM(A217:A220)","v":0},{"$f":"+A213","v":"HVAC 2: Cooling, Common Area"},{"$f":"SUM(C217:C220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C221:W221)","v":0},null,null,null,null,null,{"$f":"SUM(AD217:AD220)","v":0},{"$f":"+AF221/AD221","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF217:AF220)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A729","v":"Domestic Hot Water Heating 1"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C225","v":0},{"$f":"+D225+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C732","v":0},{"$f":"+'Cap Needs Input'!G758","v":""},{"$f":"IF(C225>=$AC227,$AF227,0)","v":0},0,{"$f":"IF(OR(E225=$AC227,E225=$AC227+$AG227,E225=$AC227+$AG227*2,E225=$AC227+$AG227*3),$AF227,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C227:W227)","v":0},{"$f":"+'Cap Needs Input'!J732","v":0},{"$f":"+'Cap Needs Input'!I732","v":0},{"$f":"+Z227+Y227","v":0},{"$f":"IF('Cap Needs Input'!C758='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C225,AA227)","v":0},{"$f":"+AB227","v":0},{"$f":"+'Cap Needs Input'!A758","v":0},{"$f":"+'Cap Needs Input'!J758","v":0},{"$f":"+AE227*AD227","v":0},{"$f":"+'Cap Needs Input'!K758","v":0},null,{"$f":"'Cap Needs Input'!E758","v":""}]
[{"$f":"+'Cap Needs Input'!C733","v":0},{"$f":"+'Cap Needs Input'!G759","v":""},{"$f":"IF(C225>=$AC228,$AF228,0)","v":0},0,{"$f":"IF(OR(E225=$AC228,E225=$AC228+$AG228,E225=$AC228+$AG228*2,E225=$AC228+$AG228*3),$AF228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C228:W228)","v":0},{"$f":"+'Cap Needs Input'!J733","v":0},{"$f":"+'Cap Needs Input'!I733","v":0},{"$f":"+Z228+Y228","v":0},{"$f":"IF('Cap Needs Input'!C759='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C225,AA228)","v":0},{"$f":"+AB228","v":0},{"$f":"+'Cap Needs Input'!A759","v":0},{"$f":"+'Cap Needs Input'!J759","v":0},{"$f":"+AE228*AD228","v":0},{"$f":"+'Cap Needs Input'!K759","v":0},null,{"$f":"'Cap Needs Input'!E759","v":""}]
[{"$f":"+'Cap Needs Input'!C734","v":0},{"$f":"+'Cap Needs Input'!G760","v":""},{"$f":"IF(C225>=$AC229,$AF229,0)","v":0},0,{"$f":"IF(OR(E225=$AC229,E225=$AC229+$AG229,E225=$AC229+$AG229*2,E225=$AC229+$AG229*3),$AF229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C229:W229)","v":0},{"$f":"+'Cap Needs Input'!J734","v":0},{"$f":"+'Cap Needs Input'!I734","v":0},{"$f":"+Z229+Y229","v":0},{"$f":"IF('Cap Needs Input'!C760='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C225,AA229)","v":0},{"$f":"+AB229","v":0},{"$f":"+'Cap Needs Input'!A760","v":0},{"$f":"+'Cap Needs Input'!J760","v":0},{"$f":"+AE229*AD229","v":0},{"$f":"+'Cap Needs Input'!K760","v":0},null,{"$f":"'Cap Needs Input'!E760","v":""}]
[]
[{"$f":"SUM(A227:A230)","v":0},{"$f":"+A223","v":"Domestic Hot Water Heating 1"},{"$f":"SUM(C227:C230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C231:W231)","v":0},null,null,null,null,null,{"$f":"SUM(AD227:AD230)","v":0},{"$f":"+AF231/AD231","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF227:AF230)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A762","v":"Domestic Hot Water Heating 2"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C235","v":0},{"$f":"+D235+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C765","v":0},{"$f":"+'Cap Needs Input'!G791","v":""},{"$f":"IF(C235>=$AC237,$AF237,0)","v":0},0,{"$f":"IF(OR(E235=$AC237,E235=$AC237+$AG237,E235=$AC237+$AG237*2,E235=$AC237+$AG237*3),$AF237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C237:W237)","v":0},{"$f":"+'Cap Needs Input'!J765","v":0},{"$f":"+'Cap Needs Input'!I765","v":0},{"$f":"+Z237+Y237","v":0},{"$f":"IF('Cap Needs Input'!C791='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C235,AA237)","v":0},{"$f":"+AB237","v":0},{"$f":"+'Cap Needs Input'!A791","v":0},{"$f":"+'Cap Needs Input'!J791","v":0},{"$f":"+AE237*AD237","v":0},{"$f":"+'Cap Needs Input'!K791","v":0},null,{"$f":"'Cap Needs Input'!E791","v":""}]
[{"$f":"+'Cap Needs Input'!C766","v":0},{"$f":"+'Cap Needs Input'!G792","v":""},{"$f":"IF(C235>=$AC238,$AF238,0)","v":0},0,{"$f":"IF(OR(E235=$AC238,E235=$AC238+$AG238,E235=$AC238+$AG238*2,E235=$AC238+$AG238*3),$AF238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C238:W238)","v":0},{"$f":"+'Cap Needs Input'!J766","v":0},{"$f":"+'Cap Needs Input'!I766","v":0},{"$f":"+Z238+Y238","v":0},{"$f":"IF('Cap Needs Input'!C792='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C235,AA238)","v":0},{"$f":"+AB238","v":0},{"$f":"+'Cap Needs Input'!A792","v":0},{"$f":"+'Cap Needs Input'!J792","v":0},{"$f":"+AE238*AD238","v":0},{"$f":"+'Cap Needs Input'!K792","v":0},null,{"$f":"'Cap Needs Input'!E792","v":""}]
[{"$f":"+'Cap Needs Input'!C767","v":0},{"$f":"+'Cap Needs Input'!G793","v":""},{"$f":"IF(C235>=$AC239,$AF239,0)","v":0},0,{"$f":"IF(OR(E235=$AC239,E235=$AC239+$AG239,E235=$AC239+$AG239*2,E235=$AC239+$AG239*3),$AF239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C239:W239)","v":0},{"$f":"+'Cap Needs Input'!J767","v":0},{"$f":"+'Cap Needs Input'!I767","v":0},{"$f":"+Z239+Y239","v":0},{"$f":"IF('Cap Needs Input'!C793='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C235,AA239)","v":0},{"$f":"+AB239","v":0},{"$f":"+'Cap Needs Input'!A793","v":0},{"$f":"+'Cap Needs Input'!J793","v":0},{"$f":"+AE239*AD239","v":0},{"$f":"+'Cap Needs Input'!K793","v":0},null,{"$f":"'Cap Needs Input'!E793","v":""}]
[]
[{"$f":"SUM(A237:A240)","v":0},{"$f":"+A233","v":"Domestic Hot Water Heating 2"},{"$f":"SUM(C237:C240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C241:W241)","v":0},null,null,null,null,null,{"$f":"SUM(AD237:AD240)","v":0},{"$f":"+AF241/AD241","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF237:AF240)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A795","v":"Domestic Hot Water Heating 3"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C245","v":0},{"$f":"+D245+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C798","v":0},{"$f":"+'Cap Needs Input'!G824","v":""},{"$f":"IF(C245>=$AC247,$AF247,0)","v":0},0,{"$f":"IF(OR(E245=$AC247,E245=$AC247+$AG247,E245=$AC247+$AG247*2,E245=$AC247+$AG247*3),$AF247,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C247:W247)","v":0},{"$f":"+'Cap Needs Input'!J798","v":0},{"$f":"+'Cap Needs Input'!I798","v":0},{"$f":"+Z247+Y247","v":0},{"$f":"IF('Cap Needs Input'!C824='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C245,AA247)","v":0},{"$f":"+AB247","v":0},{"$f":"+'Cap Needs Input'!A824","v":0},{"$f":"+'Cap Needs Input'!J824","v":0},{"$f":"+AE247*AD247","v":0},{"$f":"+'Cap Needs Input'!K824","v":0},null,{"$f":"'Cap Needs Input'!E824","v":""}]
[{"$f":"+'Cap Needs Input'!C799","v":0},{"$f":"+'Cap Needs Input'!G825","v":""},{"$f":"IF(C245>=$AC248,$AF248,0)","v":0},0,{"$f":"IF(OR(E245=$AC248,E245=$AC248+$AG248,E245=$AC248+$AG248*2,E245=$AC248+$AG248*3),$AF248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C248:W248)","v":0},{"$f":"+'Cap Needs Input'!J799","v":0},{"$f":"+'Cap Needs Input'!I799","v":0},{"$f":"+Z248+Y248","v":0},{"$f":"IF('Cap Needs Input'!C825='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C245,AA248)","v":0},{"$f":"+AB248","v":0},{"$f":"+'Cap Needs Input'!A825","v":0},{"$f":"+'Cap Needs Input'!J825","v":0},{"$f":"+AE248*AD248","v":0},{"$f":"+'Cap Needs Input'!K825","v":0},null,{"$f":"'Cap Needs Input'!E825","v":""}]
[{"$f":"+'Cap Needs Input'!C800","v":0},{"$f":"+'Cap Needs Input'!G826","v":""},{"$f":"IF(C245>=$AC249,$AF249,0)","v":0},0,{"$f":"IF(OR(E245=$AC249,E245=$AC249+$AG249,E245=$AC249+$AG249*2,E245=$AC249+$AG249*3),$AF249,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C249:W249)","v":0},{"$f":"+'Cap Needs Input'!J800","v":0},{"$f":"+'Cap Needs Input'!I800","v":0},{"$f":"+Z249+Y249","v":0},{"$f":"IF('Cap Needs Input'!C826='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C245,AA249)","v":0},{"$f":"+AB249","v":0},{"$f":"+'Cap Needs Input'!A826","v":0},{"$f":"+'Cap Needs Input'!J826","v":0},{"$f":"+AE249*AD249","v":0},{"$f":"+'Cap Needs Input'!K826","v":0},null,{"$f":"'Cap Needs Input'!E826","v":""}]
[]
[{"$f":"SUM(A247:A250)","v":0},{"$f":"+A243","v":"Domestic Hot Water Heating 3"},{"$f":"SUM(C247:C250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C251:W251)","v":0},null,null,null,null,null,{"$f":"SUM(AD247:AD250)","v":0},{"$f":"+AF251/AD251","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF247:AF250)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A828","v":"Common Area Hot Water"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C255","v":0},{"$f":"+D255+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C831","v":0},{"$f":"+'Cap Needs Input'!G857","v":""},{"$f":"IF(C255>=$AC257,$AF257,0)","v":0},0,{"$f":"IF(OR(E255=$AC257,E255=$AC257+$AG257,E255=$AC257+$AG257*2,E255=$AC257+$AG257*3),$AF257,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C257:W257)","v":0},{"$f":"+'Cap Needs Input'!J831","v":0},{"$f":"+'Cap Needs Input'!I831","v":0},{"$f":"+Z257+Y257","v":0},{"$f":"IF('Cap Needs Input'!C857='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$255,AA257)","v":0},{"$f":"+AB257","v":0},{"$f":"+'Cap Needs Input'!A857","v":0},{"$f":"+'Cap Needs Input'!J857","v":0},{"$f":"+AE257*AD257","v":0},{"$f":"+'Cap Needs Input'!K857","v":0},null,{"$f":"'Cap Needs Input'!E857","v":""}]
[{"$f":"+'Cap Needs Input'!C832","v":0},{"$f":"+'Cap Needs Input'!G858","v":""},{"$f":"IF(C255>=$AC258,$AF258,0)","v":0},0,{"$f":"IF(OR(E255=$AC258,E255=$AC258+$AG258,E255=$AC258+$AG258*2,E255=$AC258+$AG258*3),$AF258,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C258:W258)","v":0},{"$f":"+'Cap Needs Input'!J832","v":0},{"$f":"+'Cap Needs Input'!I832","v":0},{"$f":"+Z258+Y258","v":0},{"$f":"IF('Cap Needs Input'!C858='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$255,AA258)","v":0},{"$f":"+AB258","v":0},{"$f":"+'Cap Needs Input'!A858","v":0},{"$f":"+'Cap Needs Input'!J858","v":0},{"$f":"+AE258*AD258","v":0},{"$f":"+'Cap Needs Input'!K858","v":0},null,{"$f":"'Cap Needs Input'!E858","v":""}]
[{"$f":"+'Cap Needs Input'!C833","v":0},{"$f":"+'Cap Needs Input'!G859","v":""},{"$f":"IF(C255>=$AC259,$AF259,0)","v":0},0,{"$f":"IF(OR(E255=$AC259,E255=$AC259+$AG259,E255=$AC259+$AG259*2,E255=$AC259+$AG259*3),$AF259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C259:W259)","v":0},{"$f":"+'Cap Needs Input'!J833","v":0},{"$f":"+'Cap Needs Input'!I833","v":0},{"$f":"+Z259+Y259","v":0},{"$f":"IF('Cap Needs Input'!C859='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$255,AA259)","v":0},{"$f":"+AB259","v":0},{"$f":"+'Cap Needs Input'!A859","v":0},{"$f":"+'Cap Needs Input'!J859","v":0},{"$f":"+AE259*AD259","v":0},{"$f":"+'Cap Needs Input'!K859","v":0},null,{"$f":"'Cap Needs Input'!E859","v":""}]
[]
[{"$f":"SUM(A257:A260)","v":0},{"$f":"+A253","v":"Common Area Hot Water"},{"$f":"SUM(C257:C260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C261:W261)","v":0},null,null,null,null,null,{"$f":"SUM(AD257:AD260)","v":0},{"$f":"+AF261/AD261","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF257:AF260)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A861","v":"Insulation"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C265","v":0},{"$f":"+D265+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C864","v":0},{"$f":"+'Cap Needs Input'!G890","v":""},{"$f":"IF(C265>=$AC267,$AF267,0)","v":0},0,{"$f":"IF(OR(E265=$AC267,E265=$AC267+$AG267,E265=$AC267+$AG267*2,E265=$AC267+$AG267*3),$AF267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C267:W267)","v":0},{"$f":"+'Cap Needs Input'!J864","v":0},{"$f":"+'Cap Needs Input'!I864","v":0},{"$f":"+Z267+Y267","v":0},{"$f":"IF('Cap Needs Input'!C890='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$265,AA267)","v":0},{"$f":"+AB267","v":0},{"$f":"+'Cap Needs Input'!A890","v":0},{"$f":"+'Cap Needs Input'!J890","v":0},{"$f":"+AE267*AD267","v":0},{"$f":"+'Cap Needs Input'!K890","v":0},null,{"$f":"'Cap Needs Input'!E890","v":""}]
[{"$f":"+'Cap Needs Input'!C865","v":0},{"$f":"+'Cap Needs Input'!G891","v":""},{"$f":"IF(C265>=$AC268,$AF268,0)","v":0},0,{"$f":"IF(OR(E265=$AC268,E265=$AC268+$AG268,E265=$AC268+$AG268*2,E265=$AC268+$AG268*3),$AF268,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C268:W268)","v":0},{"$f":"+'Cap Needs Input'!J865","v":0},{"$f":"+'Cap Needs Input'!I865","v":0},{"$f":"+Z268+Y268","v":0},{"$f":"IF('Cap Needs Input'!C891='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$265,AA268)","v":0},{"$f":"+AB268","v":0},{"$f":"+'Cap Needs Input'!A891","v":0},{"$f":"+'Cap Needs Input'!J891","v":0},{"$f":"+AE268*AD268","v":0},{"$f":"+'Cap Needs Input'!K891","v":0},null,{"$f":"'Cap Needs Input'!E891","v":""}]
[{"$f":"+'Cap Needs Input'!C866","v":0},{"$f":"+'Cap Needs Input'!G892","v":""},{"$f":"IF(C265>=$AC269,$AF269,0)","v":0},0,{"$f":"IF(OR(E265=$AC269,E265=$AC269+$AG269,E265=$AC269+$AG269*2,E265=$AC269+$AG269*3),$AF269,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C269:W269)","v":0},{"$f":"+'Cap Needs Input'!J866","v":0},{"$f":"+'Cap Needs Input'!I866","v":0},{"$f":"+Z269+Y269","v":0},{"$f":"IF('Cap Needs Input'!C892='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C$265,AA269)","v":0},{"$f":"+AB269","v":0},{"$f":"+'Cap Needs Input'!A892","v":0},{"$f":"+'Cap Needs Input'!J892","v":0},{"$f":"+AE269*AD269","v":0},{"$f":"+'Cap Needs Input'!K892","v":0},null,{"$f":"'Cap Needs Input'!E892","v":""}]
[]
[{"$f":"SUM(A267:A270)","v":0},{"$f":"+A263","v":"Insulation"},{"$f":"SUM(C267:C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C271:W271)","v":0},null,null,null,null,null,{"$f":"SUM(AD267:AD270)","v":0},{"$f":"+AF271/AD271","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF267:AF270)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A894","v":"Interior Carpet"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C275","v":0},{"$f":"+D275+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C897","v":0},{"$f":"+'Cap Needs Input'!G923","v":""},{"$f":"IF(C275>=$AC277,$AF277,0)","v":0},0,{"$f":"IF(OR(E275=$AC277,E275=$AC277+$AG277,E275=$AC277+$AG277*2,E275=$AC277+$AG277*3),$AF277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C277:W277)","v":0},{"$f":"+'Cap Needs Input'!J897","v":0},{"$f":"+'Cap Needs Input'!I897","v":0},{"$f":"+Z277+Y277","v":0},{"$f":"IF('Cap Needs Input'!C923='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C275,AA277)","v":0},{"$f":"+AB277","v":0},{"$f":"+'Cap Needs Input'!A923","v":0},{"$f":"+'Cap Needs Input'!J923","v":0},{"$f":"+AE277*AD277","v":0},{"$f":"+'Cap Needs Input'!K923","v":0},null,{"$f":"'Cap Needs Input'!E923","v":""}]
[{"$f":"+'Cap Needs Input'!C898","v":0},{"$f":"+'Cap Needs Input'!G924","v":""},{"$f":"IF(C275>=$AC278,$AF278,0)","v":0},0,{"$f":"IF(OR(E275=$AC278,E275=$AC278+$AG278,E275=$AC278+$AG278*2,E275=$AC278+$AG278*3),$AF278,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C278:W278)","v":0},{"$f":"+'Cap Needs Input'!J898","v":0},{"$f":"+'Cap Needs Input'!I898","v":0},{"$f":"+Z278+Y278","v":0},{"$f":"IF('Cap Needs Input'!C924='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C275,AA278)","v":0},{"$f":"+AB278","v":0},{"$f":"+'Cap Needs Input'!A924","v":0},{"$f":"+'Cap Needs Input'!J924","v":0},{"$f":"+AE278*AD278","v":0},{"$f":"+'Cap Needs Input'!K924","v":0},null,{"$f":"'Cap Needs Input'!E924","v":""}]
[{"$f":"+'Cap Needs Input'!C899","v":0},{"$f":"+'Cap Needs Input'!G925","v":""},{"$f":"IF(C275>=$AC279,$AF279,0)","v":0},0,{"$f":"IF(OR(E275=$AC279,E275=$AC279+$AG279,E275=$AC279+$AG279*2,E275=$AC279+$AG279*3),$AF279,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C279:W279)","v":0},{"$f":"+'Cap Needs Input'!J899","v":0},{"$f":"+'Cap Needs Input'!I899","v":0},{"$f":"+Z279+Y279","v":0},{"$f":"IF('Cap Needs Input'!C925='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C275,AA279)","v":0},{"$f":"+AB279","v":0},{"$f":"+'Cap Needs Input'!A925","v":0},{"$f":"+'Cap Needs Input'!J925","v":0},{"$f":"+AE279*AD279","v":0},{"$f":"+'Cap Needs Input'!K925","v":0},null,{"$f":"'Cap Needs Input'!E925","v":""}]
[]
[{"$f":"SUM(A277:A280)","v":0},{"$f":"+A273","v":"Interior Carpet"},{"$f":"SUM(C277:C280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C281:W281)","v":0},null,null,null,null,null,{"$f":"SUM(AD277:AD280)","v":0},{"$f":"+AF281/AD281","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF277:AF280)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A927","v":"Other Interior Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C285","v":0},{"$f":"+D285+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C930","v":0},{"$f":"+'Cap Needs Input'!G956","v":""},{"$f":"IF(C285>=$AC287,$AF287,0)","v":0},0,{"$f":"IF(OR(E285=$AC287,E285=$AC287+$AG287,E285=$AC287+$AG287*2,E285=$AC287+$AG287*3),$AF287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C287:W287)","v":0},{"$f":"+'Cap Needs Input'!J930","v":0},{"$f":"+'Cap Needs Input'!I930","v":0},{"$f":"+Z287+Y287","v":0},{"$f":"IF('Cap Needs Input'!C956='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C285,AA287)","v":0},{"$f":"+AB287","v":0},{"$f":"+'Cap Needs Input'!A956","v":0},{"$f":"+'Cap Needs Input'!J956","v":0},{"$f":"+AE287*AD287","v":0},{"$f":"+'Cap Needs Input'!K956","v":0},null,{"$f":"'Cap Needs Input'!E956","v":""}]
[{"$f":"+'Cap Needs Input'!C931","v":0},{"$f":"+'Cap Needs Input'!G957","v":""},{"$f":"IF(C285>=$AC288,$AF288,0)","v":0},0,{"$f":"IF(OR(E285=$AC288,E285=$AC288+$AG288,E285=$AC288+$AG288*2,E285=$AC288+$AG288*3),$AF288,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C288:W288)","v":0},{"$f":"+'Cap Needs Input'!J931","v":0},{"$f":"+'Cap Needs Input'!I931","v":0},{"$f":"+Z288+Y288","v":0},{"$f":"IF('Cap Needs Input'!C957='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C285,AA288)","v":0},{"$f":"+AB288","v":0},{"$f":"+'Cap Needs Input'!A957","v":0},{"$f":"+'Cap Needs Input'!J957","v":0},{"$f":"+AE288*AD288","v":0},{"$f":"+'Cap Needs Input'!K957","v":0},null,{"$f":"'Cap Needs Input'!E957","v":""}]
[{"$f":"+'Cap Needs Input'!C932","v":0},{"$f":"+'Cap Needs Input'!G958","v":""},{"$f":"IF(C285>=$AC289,$AF289,0)","v":0},0,{"$f":"IF(OR(E285=$AC289,E285=$AC289+$AG289,E285=$AC289+$AG289*2,E285=$AC289+$AG289*3),$AF289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C289:W289)","v":0},{"$f":"+'Cap Needs Input'!J932","v":0},{"$f":"+'Cap Needs Input'!I932","v":0},{"$f":"+Z289+Y289","v":0},{"$f":"IF('Cap Needs Input'!C958='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C285,AA289)","v":0},{"$f":"+AB289","v":0},{"$f":"+'Cap Needs Input'!A958","v":0},{"$f":"+'Cap Needs Input'!J958","v":0},{"$f":"+AE289*AD289","v":0},{"$f":"+'Cap Needs Input'!K958","v":0},null,{"$f":"'Cap Needs Input'!E958","v":""}]
[]
[{"$f":"SUM(A287:A290)","v":0},{"$f":"+A283","v":"Other Interior Floor Coverings"},{"$f":"SUM(C287:C290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C291:W291)","v":0},null,null,null,null,null,{"$f":"SUM(AD287:AD290)","v":0},{"$f":"+AF291/AD291","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF287:AF290)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A960","v":"Common Area Floor Coverings"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C295","v":0},{"$f":"+D295+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C963","v":0},{"$f":"+'Cap Needs Input'!G989","v":""},{"$f":"IF(C295>=$AC297,$AF297,0)","v":0},0,{"$f":"IF(OR(E295=$AC297,E295=$AC297+$AG297,E295=$AC297+$AG297*2,E295=$AC297+$AG297*3),$AF297,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C297:W297)","v":0},{"$f":"+'Cap Needs Input'!J963","v":0},{"$f":"+'Cap Needs Input'!I963","v":0},{"$f":"+Z297+Y297","v":0},{"$f":"IF('Cap Needs Input'!C989='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C295,AA297)","v":0},{"$f":"+AB297","v":0},{"$f":"+'Cap Needs Input'!A989","v":0},{"$f":"+'Cap Needs Input'!J989","v":0},{"$f":"+AE297*AD297","v":0},{"$f":"+'Cap Needs Input'!K989","v":0},null,{"$f":"'Cap Needs Input'!E989","v":""}]
[{"$f":"+'Cap Needs Input'!C964","v":0},{"$f":"+'Cap Needs Input'!G990","v":""},{"$f":"IF(C295>=$AC298,$AF298,0)","v":0},0,{"$f":"IF(OR(E295=$AC298,E295=$AC298+$AG298,E295=$AC298+$AG298*2,E295=$AC298+$AG298*3),$AF298,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C298:W298)","v":0},{"$f":"+'Cap Needs Input'!J964","v":0},{"$f":"+'Cap Needs Input'!I964","v":0},{"$f":"+Z298+Y298","v":0},{"$f":"IF('Cap Needs Input'!C990='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C295,AA298)","v":0},{"$f":"+AB298","v":0},{"$f":"+'Cap Needs Input'!A990","v":0},{"$f":"+'Cap Needs Input'!J990","v":0},{"$f":"+AE298*AD298","v":0},{"$f":"+'Cap Needs Input'!K990","v":0},null,{"$f":"'Cap Needs Input'!E990","v":""}]
[{"$f":"+'Cap Needs Input'!C965","v":0},{"$f":"+'Cap Needs Input'!G991","v":""},{"$f":"IF(C295>=$AC299,$AF299,0)","v":0},0,{"$f":"IF(OR(E295=$AC299,E295=$AC299+$AG299,E295=$AC299+$AG299*2,E295=$AC299+$AG299*3),$AF299,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C299:W299)","v":0},{"$f":"+'Cap Needs Input'!J965","v":0},{"$f":"+'Cap Needs Input'!I965","v":0},{"$f":"+Z299+Y299","v":0},{"$f":"IF('Cap Needs Input'!C991='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C295,AA299)","v":0},{"$f":"+AB299","v":0},{"$f":"+'Cap Needs Input'!A991","v":0},{"$f":"+'Cap Needs Input'!J991","v":0},{"$f":"+AE299*AD299","v":0},{"$f":"+'Cap Needs Input'!K991","v":0},null,{"$f":"'Cap Needs Input'!E991","v":""}]
[]
[{"$f":"SUM(A297:A300)","v":0},{"$f":"+A293","v":"Common Area Floor Coverings"},{"$f":"SUM(C297:C300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C301:W301)","v":0},null,null,null,null,null,{"$f":"SUM(AD297:AD300)","v":0},{"$f":"+AF301/AD301","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF297:AF300)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A993","v":"Interior Painting"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C305","v":0},{"$f":"+D305+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C996","v":0},{"$f":"+'Cap Needs Input'!G1022","v":""},{"$f":"IF(C305>=$AC307,$AF307,0)","v":0},0,{"$f":"IF(OR(E305=$AC307,E305=$AC307+$AG307,E305=$AC307+$AG307*2,E305=$AC307+$AG307*3),$AF307,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C307:W307)","v":0},{"$f":"+'Cap Needs Input'!J996","v":0},{"$f":"+'Cap Needs Input'!I996","v":0},{"$f":"+Z307+Y307","v":0},{"$f":"IF('Cap Needs Input'!C1022='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C305,AA307)","v":0},{"$f":"+AB307","v":0},{"$f":"+'Cap Needs Input'!A1022","v":0},{"$f":"+'Cap Needs Input'!J1022","v":0},{"$f":"+AE307*AD307","v":0},{"$f":"+'Cap Needs Input'!K1022","v":0},null,{"$f":"'Cap Needs Input'!E1022","v":""}]
[{"$f":"+'Cap Needs Input'!C997","v":0},{"$f":"+'Cap Needs Input'!G1023","v":""},{"$f":"IF(C305>=$AC308,$AF308,0)","v":0},0,{"$f":"IF(OR(E305=$AC308,E305=$AC308+$AG308,E305=$AC308+$AG308*2,E305=$AC308+$AG308*3),$AF308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C308:W308)","v":0},{"$f":"+'Cap Needs Input'!J997","v":0},{"$f":"+'Cap Needs Input'!I997","v":0},{"$f":"+Z308+Y308","v":0},{"$f":"IF('Cap Needs Input'!C1023='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C305,AA308)","v":0},{"$f":"+AB308","v":0},{"$f":"+'Cap Needs Input'!A1023","v":0},{"$f":"+'Cap Needs Input'!J1023","v":0},{"$f":"+AE308*AD308","v":0},{"$f":"+'Cap Needs Input'!K1023","v":0},null,{"$f":"'Cap Needs Input'!E1023","v":""}]
[{"$f":"+'Cap Needs Input'!C998","v":0},{"$f":"+'Cap Needs Input'!G1024","v":""},{"$f":"IF(C305>=$AC309,$AF309,0)","v":0},0,{"$f":"IF(OR(E305=$AC309,E305=$AC309+$AG309,E305=$AC309+$AG309*2,E305=$AC309+$AG309*3),$AF309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C309:W309)","v":0},{"$f":"+'Cap Needs Input'!J998","v":0},{"$f":"+'Cap Needs Input'!I998","v":0},{"$f":"+Z309+Y309","v":0},{"$f":"IF('Cap Needs Input'!C1024='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C305,AA309)","v":0},{"$f":"+AB309","v":0},{"$f":"+'Cap Needs Input'!A1024","v":0},{"$f":"+'Cap Needs Input'!J1024","v":0},{"$f":"+AE309*AD309","v":0},{"$f":"+'Cap Needs Input'!K1024","v":0},null,{"$f":"'Cap Needs Input'!E1024","v":""}]
[]
[{"$f":"SUM(A307:A310)","v":0},{"$f":"+A303","v":"Interior Painting"},{"$f":"SUM(C307:C310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C311:W311)","v":0},null,null,null,null,null,{"$f":"SUM(AD307:AD310)","v":0},{"$f":"+AF311/AD311","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF307:AF310)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1026","v":"Interior Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C315","v":0},{"$f":"+D315+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1029","v":0},{"$f":"+'Cap Needs Input'!G1055","v":""},{"$f":"IF(C315>=$AC317,$AF317,0)","v":0},0,{"$f":"IF(OR(E315=$AC317,E315=$AC317+$AG317,E315=$AC317+$AG317*2,E315=$AC317+$AG317*3),$AF317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C317:W317)","v":0},{"$f":"+'Cap Needs Input'!J1029","v":0},{"$f":"+'Cap Needs Input'!I1029","v":0},{"$f":"+Z317+Y317","v":0},{"$f":"IF('Cap Needs Input'!C1055='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C315,AA317)","v":0},{"$f":"+AB317","v":0},{"$f":"+'Cap Needs Input'!A1055","v":0},{"$f":"+'Cap Needs Input'!J1055","v":0},{"$f":"+AE317*AD317","v":0},{"$f":"+'Cap Needs Input'!K1055","v":0},null,{"$f":"'Cap Needs Input'!E1055","v":""}]
[{"$f":"+'Cap Needs Input'!C1030","v":0},{"$f":"+'Cap Needs Input'!G1056","v":""},{"$f":"IF(C315>=$AC318,$AF318,0)","v":0},0,{"$f":"IF(OR(E315=$AC318,E315=$AC318+$AG318,E315=$AC318+$AG318*2,E315=$AC318+$AG318*3),$AF318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C318:W318)","v":0},{"$f":"+'Cap Needs Input'!J1030","v":0},{"$f":"+'Cap Needs Input'!I1030","v":0},{"$f":"+Z318+Y318","v":0},{"$f":"IF('Cap Needs Input'!C1056='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C315,AA318)","v":0},{"$f":"+AB318","v":0},{"$f":"+'Cap Needs Input'!A1056","v":0},{"$f":"+'Cap Needs Input'!J1056","v":0},{"$f":"+AE318*AD318","v":0},{"$f":"+'Cap Needs Input'!K1056","v":0},null,{"$f":"'Cap Needs Input'!E1056","v":""}]
[{"$f":"+'Cap Needs Input'!C1031","v":0},{"$f":"+'Cap Needs Input'!G1057","v":""},{"$f":"IF(C315>=$AC319,$AF319,0)","v":0},0,{"$f":"IF(OR(E315=$AC319,E315=$AC319+$AG319,E315=$AC319+$AG319*2,E315=$AC319+$AG319*3),$AF319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C319:W319)","v":0},{"$f":"+'Cap Needs Input'!J1031","v":0},{"$f":"+'Cap Needs Input'!I1031","v":0},{"$f":"+Z319+Y319","v":0},{"$f":"IF('Cap Needs Input'!C1057='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C315,AA319)","v":0},{"$f":"+AB319","v":0},{"$f":"+'Cap Needs Input'!A1057","v":0},{"$f":"+'Cap Needs Input'!J1057","v":0},{"$f":"+AE319*AD319","v":0},{"$f":"+'Cap Needs Input'!K1057","v":0},null,{"$f":"'Cap Needs Input'!E1057","v":""}]
[]
[{"$f":"SUM(A317:A320)","v":0},{"$f":"+A313","v":"Interior Doors"},{"$f":"SUM(C317:C320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C321:W321)","v":0},null,null,null,null,null,{"$f":"SUM(AD317:AD320)","v":0},{"$f":"+AF321/AD321","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF317:AF320)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1059","v":"Exterior Walls"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C325","v":0},{"$f":"+D325+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1062","v":0},{"$f":"+'Cap Needs Input'!G1088","v":""},{"$f":"IF(C325>=$AC327,$AF327,0)","v":0},0,{"$f":"IF(OR(E325=$AC327,E325=$AC327+$AG327,E325=$AC327+$AG327*2,E325=$AC327+$AG327*3),$AF327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C327:W327)","v":0},{"$f":"+'Cap Needs Input'!J1062","v":0},{"$f":"+'Cap Needs Input'!I1062","v":0},{"$f":"+Z327+Y327","v":0},{"$f":"IF('Cap Needs Input'!C1088='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C325,AA327)","v":0},{"$f":"+AB327","v":0},{"$f":"+'Cap Needs Input'!A1088","v":0},{"$f":"+'Cap Needs Input'!J1088","v":0},{"$f":"+AE327*AD327","v":0},{"$f":"+'Cap Needs Input'!K1088","v":0},null,{"$f":"'Cap Needs Input'!E1088","v":""}]
[{"$f":"+'Cap Needs Input'!C1063","v":0},{"$f":"+'Cap Needs Input'!G1089","v":""},{"$f":"IF(C325>=$AC328,$AF328,0)","v":0},0,{"$f":"IF(OR(E325=$AC328,E325=$AC328+$AG328,E325=$AC328+$AG328*2,E325=$AC328+$AG328*3),$AF328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C328:W328)","v":0},{"$f":"+'Cap Needs Input'!J1063","v":0},{"$f":"+'Cap Needs Input'!I1063","v":0},{"$f":"+Z328+Y328","v":0},{"$f":"IF('Cap Needs Input'!C1089='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C325,AA328)","v":0},{"$f":"+AB328","v":0},{"$f":"+'Cap Needs Input'!A1089","v":0},{"$f":"+'Cap Needs Input'!J1089","v":0},{"$f":"+AE328*AD328","v":0},{"$f":"+'Cap Needs Input'!K1089","v":0},null,{"$f":"'Cap Needs Input'!E1089","v":""}]
[{"$f":"+'Cap Needs Input'!C1064","v":0},{"$f":"+'Cap Needs Input'!G1090","v":""},{"$f":"IF(C325>=$AC329,$AF329,0)","v":0},0,{"$f":"IF(OR(E325=$AC329,E325=$AC329+$AG329,E325=$AC329+$AG329*2,E325=$AC329+$AG329*3),$AF329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C329:W329)","v":0},{"$f":"+'Cap Needs Input'!J1064","v":0},{"$f":"+'Cap Needs Input'!I1064","v":0},{"$f":"+Z329+Y329","v":0},{"$f":"IF('Cap Needs Input'!C1090='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C325,AA329)","v":0},{"$f":"+AB329","v":0},{"$f":"+'Cap Needs Input'!A1090","v":0},{"$f":"+'Cap Needs Input'!J1090","v":0},{"$f":"+AE329*AD329","v":0},{"$f":"+'Cap Needs Input'!K1090","v":0},null,{"$f":"'Cap Needs Input'!E1090","v":""}]
[]
[{"$f":"SUM(A327:A330)","v":0},{"$f":"+A323","v":"Exterior Walls"},{"$f":"SUM(C327:C330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C331:W331)","v":0},null,null,null,null,null,{"$f":"SUM(AD327:AD330)","v":0},{"$f":"+AF331/AD331","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF327:AF330)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1092","v":"Exterior Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C335","v":0},{"$f":"+D335+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1095","v":0},{"$f":"+'Cap Needs Input'!G1121","v":""},{"$f":"IF(C335>=$AC337,$AF337,0)","v":0},0,{"$f":"IF(OR(E335=$AC337,E335=$AC337+$AG337,E335=$AC337+$AG337*2,E335=$AC337+$AG337*3),$AF337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C337:W337)","v":0},{"$f":"+'Cap Needs Input'!J1095","v":0},{"$f":"+'Cap Needs Input'!I1095","v":0},{"$f":"+Z337+Y337","v":0},{"$f":"IF('Cap Needs Input'!C1121='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C335,AA337)","v":0},{"$f":"+AB337","v":0},{"$f":"+'Cap Needs Input'!A1121","v":0},{"$f":"+'Cap Needs Input'!J1121","v":0},{"$f":"+AE337*AD337","v":0},{"$f":"+'Cap Needs Input'!K1121","v":0},null,{"$f":"'Cap Needs Input'!E1121","v":""}]
[{"$f":"+'Cap Needs Input'!C1096","v":0},{"$f":"+'Cap Needs Input'!G1122","v":""},{"$f":"IF(C335>=$AC338,$AF338,0)","v":0},0,{"$f":"IF(OR(E335=$AC338,E335=$AC338+$AG338,E335=$AC338+$AG338*2,E335=$AC338+$AG338*3),$AF338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C338:W338)","v":0},{"$f":"+'Cap Needs Input'!J1096","v":0},{"$f":"+'Cap Needs Input'!I1096","v":0},{"$f":"+Z338+Y338","v":0},{"$f":"IF('Cap Needs Input'!C1122='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C335,AA338)","v":0},{"$f":"+AB338","v":0},{"$f":"+'Cap Needs Input'!A1122","v":0},{"$f":"+'Cap Needs Input'!J1122","v":0},{"$f":"+AE338*AD338","v":0},{"$f":"+'Cap Needs Input'!K1122","v":0},null,{"$f":"'Cap Needs Input'!E1122","v":""}]
[{"$f":"+'Cap Needs Input'!C1097","v":0},{"$f":"+'Cap Needs Input'!G1123","v":""},{"$f":"IF(C335>=$AC339,$AF339,0)","v":0},0,{"$f":"IF(OR(E335=$AC339,E335=$AC339+$AG339,E335=$AC339+$AG339*2,E335=$AC339+$AG339*3),$AF339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C339:W339)","v":0},{"$f":"+'Cap Needs Input'!J1097","v":0},{"$f":"+'Cap Needs Input'!I1097","v":0},{"$f":"+Z339+Y339","v":0},{"$f":"IF('Cap Needs Input'!C1123='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C335,AA339)","v":0},{"$f":"+AB339","v":0},{"$f":"+'Cap Needs Input'!A1123","v":0},{"$f":"+'Cap Needs Input'!J1123","v":0},{"$f":"+AE339*AD339","v":0},{"$f":"+'Cap Needs Input'!K1123","v":0},null,{"$f":"'Cap Needs Input'!E1123","v":""}]
[]
[{"$f":"SUM(A337:A340)","v":0},{"$f":"+A333","v":"Exterior Doors"},{"$f":"SUM(C337:C340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C341:W341)","v":0},null,null,null,null,null,{"$f":"SUM(AD337:AD340)","v":0},{"$f":"+AF341/AD341","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF337:AF340)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1125","v":"Storm Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C345","v":0},{"$f":"+D345+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1128","v":0},{"$f":"+'Cap Needs Input'!G1154","v":""},{"$f":"IF(C345>=$AC347,$AF347,0)","v":0},0,{"$f":"IF(OR(E345=$AC347,E345=$AC347+$AG347,E345=$AC347+$AG347*2,E345=$AC347+$AG347*3),$AF347,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C347:W347)","v":0},{"$f":"+'Cap Needs Input'!J1128","v":0},{"$f":"+'Cap Needs Input'!I1128","v":0},{"$f":"+Z347+Y347","v":0},{"$f":"IF('Cap Needs Input'!C1154='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C345,AA347)","v":0},{"$f":"+AB347","v":0},{"$f":"+'Cap Needs Input'!A1154","v":0},{"$f":"+'Cap Needs Input'!J1154","v":0},{"$f":"+AE347*AD347","v":0},{"$f":"+'Cap Needs Input'!K1154","v":0},null,{"$f":"'Cap Needs Input'!E1154","v":""}]
[{"$f":"+'Cap Needs Input'!C1129","v":0},{"$f":"+'Cap Needs Input'!G1155","v":""},{"$f":"IF(C345>=$AC348,$AF348,0)","v":0},0,{"$f":"IF(OR(E345=$AC348,E345=$AC348+$AG348,E345=$AC348+$AG348*2,E345=$AC348+$AG348*3),$AF348,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C348:W348)","v":0},{"$f":"+'Cap Needs Input'!J1129","v":0},{"$f":"+'Cap Needs Input'!I1129","v":0},{"$f":"+Z348+Y348","v":0},{"$f":"IF('Cap Needs Input'!C1155='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C345,AA348)","v":0},{"$f":"+AB348","v":0},{"$f":"+'Cap Needs Input'!A1155","v":0},{"$f":"+'Cap Needs Input'!J1155","v":0},{"$f":"+AE348*AD348","v":0},{"$f":"+'Cap Needs Input'!K1155","v":0},null,{"$f":"'Cap Needs Input'!E1155","v":""}]
[{"$f":"+'Cap Needs Input'!C1130","v":0},{"$f":"+'Cap Needs Input'!G1156","v":""},{"$f":"IF(C345>=$AC349,$AF349,0)","v":0},0,{"$f":"IF(OR(E345=$AC349,E345=$AC349+$AG349,E345=$AC349+$AG349*2,E345=$AC349+$AG349*3),$AF349,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C349:W349)","v":0},{"$f":"+'Cap Needs Input'!J1130","v":0},{"$f":"+'Cap Needs Input'!I1130","v":0},{"$f":"+Z349+Y349","v":0},{"$f":"IF('Cap Needs Input'!C1156='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C345,AA349)","v":0},{"$f":"+AB349","v":0},{"$f":"+'Cap Needs Input'!A1156","v":0},{"$f":"+'Cap Needs Input'!J1156","v":0},{"$f":"+AE349*AD349","v":0},{"$f":"+'Cap Needs Input'!K1156","v":0},null,{"$f":"'Cap Needs Input'!E1156","v":""}]
[]
[{"$f":"SUM(A347:A350)","v":0},{"$f":"+A343","v":"Storm Doors"},{"$f":"SUM(C347:C350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C351:W351)","v":0},null,null,null,null,null,{"$f":"SUM(AD347:AD350)","v":0},{"$f":"+AF351/AD351","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF347:AF350)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1158","v":"Sliding Glass Doors"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C355","v":0},{"$f":"+D355+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1161","v":0},{"$f":"+'Cap Needs Input'!G1187","v":""},{"$f":"IF(C355>=$AC357,$AF357,0)","v":0},0,{"$f":"IF(OR(E355=$AC357,E355=$AC357+$AG357,E355=$AC357+$AG357*2,E355=$AC357+$AG357*3),$AF357,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C357:W357)","v":0},{"$f":"+'Cap Needs Input'!J1161","v":0},{"$f":"+'Cap Needs Input'!I1161","v":0},{"$f":"+Z357+Y357","v":0},{"$f":"IF('Cap Needs Input'!C1187='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C355,AA357)","v":0},{"$f":"+AB357","v":0},{"$f":"+'Cap Needs Input'!A1187","v":0},{"$f":"+'Cap Needs Input'!J1187","v":0},{"$f":"+AE357*AD357","v":0},{"$f":"+'Cap Needs Input'!K1187","v":0},null,{"$f":"'Cap Needs Input'!E1187","v":""}]
[{"$f":"+'Cap Needs Input'!C1162","v":0},{"$f":"+'Cap Needs Input'!G1188","v":""},{"$f":"IF(C355>=$AC358,$AF358,0)","v":0},0,{"$f":"IF(OR(E355=$AC358,E355=$AC358+$AG358,E355=$AC358+$AG358*2,E355=$AC358+$AG358*3),$AF358,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C358:W358)","v":0},{"$f":"+'Cap Needs Input'!J1162","v":0},{"$f":"+'Cap Needs Input'!I1162","v":0},{"$f":"+Z358+Y358","v":0},{"$f":"IF('Cap Needs Input'!C1188='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C355,AA358)","v":0},{"$f":"+AB358","v":0},{"$f":"+'Cap Needs Input'!A1188","v":0},{"$f":"+'Cap Needs Input'!J1188","v":0},{"$f":"+AE358*AD358","v":0},{"$f":"+'Cap Needs Input'!K1188","v":0},null,{"$f":"'Cap Needs Input'!E1188","v":""}]
[{"$f":"+'Cap Needs Input'!C1163","v":0},{"$f":"+'Cap Needs Input'!G1189","v":""},{"$f":"IF(C355>=$AC359,$AF359,0)","v":0},0,{"$f":"IF(OR(E355=$AC359,E355=$AC359+$AG359,E355=$AC359+$AG359*2,E355=$AC359+$AG359*3),$AF359,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C359:W359)","v":0},{"$f":"+'Cap Needs Input'!J1163","v":0},{"$f":"+'Cap Needs Input'!I1163","v":0},{"$f":"+Z359+Y359","v":0},{"$f":"IF('Cap Needs Input'!C1189='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C355,AA359)","v":0},{"$f":"+AB359","v":0},{"$f":"+'Cap Needs Input'!A1189","v":0},{"$f":"+'Cap Needs Input'!J1189","v":0},{"$f":"+AE359*AD359","v":0},{"$f":"+'Cap Needs Input'!K1189","v":0},null,{"$f":"'Cap Needs Input'!E1189","v":""}]
[]
[{"$f":"SUM(A357:A360)","v":0},{"$f":"+A353","v":"Sliding Glass Doors"},{"$f":"SUM(C357:C360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C361:W361)","v":0},null,null,null,null,null,{"$f":"SUM(AD357:AD360)","v":0},{"$f":"+AF361/AD361","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF357:AF360)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C365","v":0},{"$f":"+D365+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1194","v":0},{"$f":"+'Cap Needs Input'!G1220","v":""},{"$f":"IF(C365>=$AC367,$AF367,0)","v":0},0,{"$f":"IF(OR(E365=$AC367,E365=$AC367+$AG367,E365=$AC367+$AG367*2,E365=$AC367+$AG367*3),$AF367,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C367:W367)","v":0},{"$f":"+'Cap Needs Input'!J1194","v":0},{"$f":"+'Cap Needs Input'!I1194","v":0},{"$f":"+Z367+Y367","v":0},{"$f":"IF('Cap Needs Input'!C1220='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C365,AA367)","v":0},{"$f":"+AB367","v":0},{"$f":"+'Cap Needs Input'!A1220","v":0},{"$f":"+'Cap Needs Input'!J1220","v":0},{"$f":"+AE367*AD367","v":0},{"$f":"+'Cap Needs Input'!K1220","v":0},null,{"$f":"'Cap Needs Input'!E1220","v":""}]
[{"$f":"+'Cap Needs Input'!C1195","v":0},{"$f":"+'Cap Needs Input'!G1221","v":""},{"$f":"IF(C365>=$AC368,$AF368,0)","v":0},0,{"$f":"IF(OR(E365=$AC368,E365=$AC368+$AG368,E365=$AC368+$AG368*2,E365=$AC368+$AG368*3),$AF368,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C368:W368)","v":0},{"$f":"+'Cap Needs Input'!J1195","v":0},{"$f":"+'Cap Needs Input'!I1195","v":0},{"$f":"+Z368+Y368","v":0},{"$f":"IF('Cap Needs Input'!C1221='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C365,AA368)","v":0},{"$f":"+AB368","v":0},{"$f":"+'Cap Needs Input'!A1221","v":0},{"$f":"+'Cap Needs Input'!J1221","v":0},{"$f":"+AE368*AD368","v":0},{"$f":"+'Cap Needs Input'!K1221","v":0},null,{"$f":"'Cap Needs Input'!E1221","v":""}]
[{"$f":"+'Cap Needs Input'!C1196","v":0},{"$f":"+'Cap Needs Input'!G1222","v":""},{"$f":"IF(C365>=$AC369,$AF369,0)","v":0},0,{"$f":"IF(OR(E365=$AC369,E365=$AC369+$AG369,E365=$AC369+$AG369*2,E365=$AC369+$AG369*3),$AF369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C369:W369)","v":0},{"$f":"+'Cap Needs Input'!J1196","v":0},{"$f":"+'Cap Needs Input'!I1196","v":0},{"$f":"+Z369+Y369","v":0},{"$f":"IF('Cap Needs Input'!C1222='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C365,AA369)","v":0},{"$f":"+AB369","v":0},{"$f":"+'Cap Needs Input'!A1222","v":0},{"$f":"+'Cap Needs Input'!J1222","v":0},{"$f":"+AE369*AD369","v":0},{"$f":"+'Cap Needs Input'!K1222","v":0},null,{"$f":"'Cap Needs Input'!E1222","v":""}]
[]
[{"$f":"SUM(A367:A370)","v":0},{"$f":"+A363","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"SUM(C367:C370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C371:W371)","v":0},null,null,null,null,null,{"$f":"SUM(AD367:AD370)","v":0},{"$f":"+AF371/AD371","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF367:AF370)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1224","v":"Interior Lighting 1: Fixtures (In Unit)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C375","v":0},{"$f":"+D375+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1227","v":0},{"$f":"+'Cap Needs Input'!G1253","v":""},{"$f":"IF(C375>=$AC377,$AF377,0)","v":0},0,{"$f":"IF(OR(E375=$AC377,E375=$AC377+$AG377,E375=$AC377+$AG377*2,E375=$AC377+$AG377*3),$AF377,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C377:W377)","v":0},{"$f":"+'Cap Needs Input'!J1227","v":0},{"$f":"+'Cap Needs Input'!I1227","v":0},{"$f":"+Z377+Y377","v":0},{"$f":"IF('Cap Needs Input'!C1253='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA377)","v":0},{"$f":"+AB377","v":0},{"$f":"+'Cap Needs Input'!A1253","v":0},{"$f":"+'Cap Needs Input'!J1253","v":0},{"$f":"+AE377*AD377","v":0},{"$f":"+'Cap Needs Input'!K1253","v":0},null,{"$f":"'Cap Needs Input'!E1253","v":""}]
[{"$f":"+'Cap Needs Input'!C1228","v":0},{"$f":"+'Cap Needs Input'!G1254","v":""},{"$f":"IF(C375>=$AC378,$AF378,0)","v":0},0,{"$f":"IF(OR(E375=$AC378,E375=$AC378+$AG378,E375=$AC378+$AG378*2,E375=$AC378+$AG378*3),$AF378,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C378:W378)","v":0},{"$f":"+'Cap Needs Input'!J1228","v":0},{"$f":"+'Cap Needs Input'!I1228","v":0},{"$f":"+Z378+Y378","v":0},{"$f":"IF('Cap Needs Input'!C1254='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA378)","v":0},{"$f":"+AB378","v":0},{"$f":"+'Cap Needs Input'!A1254","v":0},{"$f":"+'Cap Needs Input'!J1254","v":0},{"$f":"+AE378*AD378","v":0},{"$f":"+'Cap Needs Input'!K1254","v":0},null,{"$f":"'Cap Needs Input'!E1254","v":""}]
[{"$f":"+'Cap Needs Input'!C1229","v":0},{"$f":"+'Cap Needs Input'!G1255","v":""},{"$f":"IF(C375>=$AC379,$AF379,0)","v":0},0,{"$f":"IF(OR(E375=$AC379,E375=$AC379+$AG379,E375=$AC379+$AG379*2,E375=$AC379+$AG379*3),$AF379,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C379:W379)","v":0},{"$f":"+'Cap Needs Input'!J1229","v":0},{"$f":"+'Cap Needs Input'!I1229","v":0},0,{"$f":"IF('Cap Needs Input'!C1255='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C375,AA379)","v":0},{"$f":"+AB379","v":0},{"$f":"+'Cap Needs Input'!A1255","v":0},{"$f":"+'Cap Needs Input'!J1255","v":0},{"$f":"+AE379*AD379","v":0},{"$f":"+'Cap Needs Input'!K1255","v":0},null,{"$f":"'Cap Needs Input'!E1255","v":""}]
[]
[{"$f":"SUM(A377:A380)","v":0},{"$f":"+A373","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"SUM(C377:C380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C381:W381)","v":0},null,null,null,null,null,{"$f":"SUM(AD377:AD380)","v":0},{"$f":"+AF381/AD381","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF377:AF380)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C385","v":0},{"$f":"+D385+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1260","v":0},{"$f":"+'Cap Needs Input'!G1286","v":""},{"$f":"IF(C385>=$AC387,$AF387,0)","v":0},0,{"$f":"IF(OR(E385=$AC387,E385=$AC387+$AG387,E385=$AC387+$AG387*2,E385=$AC387+$AG387*3),$AF387,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C387:W387)","v":0},{"$f":"+'Cap Needs Input'!J1260","v":0},{"$f":"+'Cap Needs Input'!I1260","v":0},{"$f":"+Z387+Y387","v":0},{"$f":"IF('Cap Needs Input'!C1286='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C385,AA387)","v":0},{"$f":"+AB387","v":0},{"$f":"+'Cap Needs Input'!A1286","v":0},{"$f":"+'Cap Needs Input'!J1286","v":0},{"$f":"+AE387*AD387","v":0},{"$f":"+'Cap Needs Input'!K1286","v":0},null,{"$f":"'Cap Needs Input'!E1286","v":""}]
[{"$f":"+'Cap Needs Input'!C1261","v":0},{"$f":"+'Cap Needs Input'!G1287","v":""},{"$f":"IF(C385>=$AC388,$AF388,0)","v":0},0,{"$f":"IF(OR(E385=$AC388,E385=$AC388+$AG388,E385=$AC388+$AG388*2,E385=$AC388+$AG388*3),$AF388,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C388:W388)","v":0},{"$f":"+'Cap Needs Input'!J1261","v":0},{"$f":"+'Cap Needs Input'!I1261","v":0},{"$f":"+Z388+Y388","v":0},{"$f":"IF('Cap Needs Input'!C1287='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C385,AA388)","v":0},{"$f":"+AB388","v":0},{"$f":"+'Cap Needs Input'!A1287","v":0},{"$f":"+'Cap Needs Input'!J1287","v":0},{"$f":"+AE388*AD388","v":0},{"$f":"+'Cap Needs Input'!K1287","v":0},null,{"$f":"'Cap Needs Input'!E1287","v":""}]
[{"$f":"+'Cap Needs Input'!C1262","v":0},{"$f":"+'Cap Needs Input'!G1288","v":""},{"$f":"IF(C385>=$AC389,$AF389,0)","v":0},0,{"$f":"IF(OR(E385=$AC389,E385=$AC389+$AG389,E385=$AC389+$AG389*2,E385=$AC389+$AG389*3),$AF389,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C389:W389)","v":0},{"$f":"+'Cap Needs Input'!J1262","v":0},{"$f":"+'Cap Needs Input'!I1262","v":0},{"$f":"+Z389+Y389","v":0},{"$f":"IF('Cap Needs Input'!C1288='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C385,AA389)","v":0},{"$f":"+AB389","v":0},{"$f":"+'Cap Needs Input'!A1288","v":0},{"$f":"+'Cap Needs Input'!J1288","v":0},{"$f":"+AE389*AD389","v":0},{"$f":"+'Cap Needs Input'!K1288","v":0},null,{"$f":"'Cap Needs Input'!E1288","v":""}]
[]
[{"$f":"SUM(A387:A390)","v":0},{"$f":"+A383","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"SUM(C387:C390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C391:W391)","v":0},null,null,null,null,null,{"$f":"SUM(AD387:AD390)","v":0},{"$f":"+AF391/AD391","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF387:AF390)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C395","v":0},{"$f":"+D395+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1293","v":0},{"$f":"+'Cap Needs Input'!G1319","v":""},{"$f":"IF(C395>=$AC397,$AF397,0)","v":0},0,{"$f":"IF(OR(E395=$AC397,E395=$AC397+$AG397,E395=$AC397+$AG397*2,E395=$AC397+$AG397*3),$AF397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C397:W397)","v":0},{"$f":"+'Cap Needs Input'!J1293","v":0},{"$f":"+'Cap Needs Input'!I1293","v":0},{"$f":"+Z397+Y397","v":0},{"$f":"IF('Cap Needs Input'!C1319='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C395,AA397)","v":0},{"$f":"+AB397","v":0},{"$f":"+'Cap Needs Input'!A1319","v":0},{"$f":"+'Cap Needs Input'!J1319","v":0},{"$f":"+AE397*AD397","v":0},{"$f":"+'Cap Needs Input'!K1319","v":0},null,{"$f":"'Cap Needs Input'!E1319","v":""}]
[{"$f":"+'Cap Needs Input'!C1294","v":0},{"$f":"+'Cap Needs Input'!G1320","v":""},{"$f":"IF(C395>=$AC398,$AF398,0)","v":0},0,{"$f":"IF(OR(E395=$AC398,E395=$AC398+$AG398,E395=$AC398+$AG398*2,E395=$AC398+$AG398*3),$AF398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C398:W398)","v":0},{"$f":"+'Cap Needs Input'!J1294","v":0},{"$f":"+'Cap Needs Input'!I1294","v":0},{"$f":"+Z398+Y398","v":0},{"$f":"IF('Cap Needs Input'!C1320='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C395,AA398)","v":0},{"$f":"+AB398","v":0},{"$f":"+'Cap Needs Input'!A1320","v":0},{"$f":"+'Cap Needs Input'!J1320","v":0},{"$f":"+AE398*AD398","v":0},{"$f":"+'Cap Needs Input'!K1320","v":0},null,{"$f":"'Cap Needs Input'!E1320","v":""}]
[{"$f":"+'Cap Needs Input'!C1295","v":0},{"$f":"+'Cap Needs Input'!G1321","v":""},{"$f":"IF(C395>=$AC399,$AF399,0)","v":0},0,{"$f":"IF(OR(E395=$AC399,E395=$AC399+$AG399,E395=$AC399+$AG399*2,E395=$AC399+$AG399*3),$AF399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C399:W399)","v":0},{"$f":"+'Cap Needs Input'!J1295","v":0},{"$f":"+'Cap Needs Input'!I1295","v":0},{"$f":"+Z399+Y399","v":0},{"$f":"IF('Cap Needs Input'!C1321='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C395,AA399)","v":0},{"$f":"+AB399","v":0},{"$f":"+'Cap Needs Input'!A1321","v":0},{"$f":"+'Cap Needs Input'!J1321","v":0},{"$f":"+AE399*AD399","v":0},{"$f":"+'Cap Needs Input'!K1321","v":0},null,{"$f":"'Cap Needs Input'!E1321","v":""}]
[]
[{"$f":"SUM(A397:A400)","v":0},{"$f":"+A393","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"SUM(C397:C400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C401:W401)","v":0},null,null,null,null,null,{"$f":"SUM(AD397:AD400)","v":0},{"$f":"+AF401/AD401","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF397:AF400)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1323","v":"CO Detectors/Alarms"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C405","v":0},{"$f":"+D405+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1326","v":0},{"$f":"+'Cap Needs Input'!G1352","v":""},{"$f":"IF(C405>=$AC407,$AF407,0)","v":0},0,{"$f":"IF(OR(E405=$AC407,E405=$AC407+$AG407,E405=$AC407+$AG407*2,E405=$AC407+$AG407*3),$AF407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C407:W407)","v":0},{"$f":"+'Cap Needs Input'!J1326","v":0},{"$f":"+'Cap Needs Input'!I1326","v":0},{"$f":"+Z407+Y407","v":0},{"$f":"IF('Cap Needs Input'!C1352='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C405,AA407)","v":0},{"$f":"+AB407","v":0},{"$f":"+'Cap Needs Input'!A1352","v":0},{"$f":"+'Cap Needs Input'!J1352","v":0},{"$f":"+AE407*AD407","v":0},{"$f":"+'Cap Needs Input'!K1352","v":0},null,{"$f":"'Cap Needs Input'!E1352","v":""}]
[{"$f":"+'Cap Needs Input'!C1327","v":0},{"$f":"+'Cap Needs Input'!G1353","v":""},{"$f":"IF(C405>=$AC408,$AF408,0)","v":0},0,{"$f":"IF(OR(E405=$AC408,E405=$AC408+$AG408,E405=$AC408+$AG408*2,E405=$AC408+$AG408*3),$AF408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C408:W408)","v":0},{"$f":"+'Cap Needs Input'!J1327","v":0},{"$f":"+'Cap Needs Input'!I1327","v":0},{"$f":"+Z408+Y408","v":0},{"$f":"IF('Cap Needs Input'!C1353='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C405,AA408)","v":0},{"$f":"+AB408","v":0},{"$f":"+'Cap Needs Input'!A1353","v":0},{"$f":"+'Cap Needs Input'!J1353","v":0},{"$f":"+AE408*AD408","v":0},{"$f":"+'Cap Needs Input'!K1353","v":0},null,{"$f":"'Cap Needs Input'!E1353","v":""}]
[{"$f":"+'Cap Needs Input'!C1328","v":0},{"$f":"+'Cap Needs Input'!G1354","v":""},{"$f":"IF(C405>=$AC409,$AF409,0)","v":0},0,{"$f":"IF(OR(E405=$AC409,E405=$AC409+$AG409,E405=$AC409+$AG409*2,E405=$AC409+$AG409*3),$AF409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C409:W409)","v":0},{"$f":"+'Cap Needs Input'!J1328","v":0},{"$f":"+'Cap Needs Input'!I1328","v":0},{"$f":"+Z409+Y409","v":0},{"$f":"IF('Cap Needs Input'!C1354='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C405,AA409)","v":0},{"$f":"+AB409","v":0},{"$f":"+'Cap Needs Input'!A1354","v":0},{"$f":"+'Cap Needs Input'!J1354","v":0},{"$f":"+AE409*AD409","v":0},{"$f":"+'Cap Needs Input'!K1354","v":0},null,{"$f":"'Cap Needs Input'!E1354","v":""}]
[]
[{"$f":"SUM(A407:A410)","v":0},{"$f":"+A403","v":"CO Detectors/Alarms"},{"$f":"SUM(C407:C410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C411:W411)","v":0},null,null,null,null,null,{"$f":"SUM(AD407:AD410)","v":0},{"$f":"+AF411/AD411","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF407:AF410)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1356","v":"Exit Signs"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C415","v":0},{"$f":"+D415+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1359","v":0},{"$f":"+'Cap Needs Input'!G1385","v":""},{"$f":"IF(C415>=$AC417,$AF417,0)","v":0},0,{"$f":"IF(OR(E415=$AC417,E415=$AC417+$AG417,E415=$AC417+$AG417*2,E415=$AC417+$AG417*3),$AF417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C417:W417)","v":0},{"$f":"+'Cap Needs Input'!J1359","v":0},{"$f":"+'Cap Needs Input'!I1359","v":0},{"$f":"+Z417+Y417","v":0},{"$f":"IF('Cap Needs Input'!C1385='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C415,AA417)","v":0},{"$f":"+AB417","v":0},{"$f":"+'Cap Needs Input'!A1385","v":0},{"$f":"+'Cap Needs Input'!J1385","v":0},{"$f":"+AE417*AD417","v":0},{"$f":"+'Cap Needs Input'!K1385","v":0},null,{"$f":"'Cap Needs Input'!E1385","v":""}]
[{"$f":"+'Cap Needs Input'!C1360","v":0},{"$f":"+'Cap Needs Input'!G1386","v":""},{"$f":"IF(C415>=$AC418,$AF418,0)","v":0},0,{"$f":"IF(OR(E415=$AC418,E415=$AC418+$AG418,E415=$AC418+$AG418*2,E415=$AC418+$AG418*3),$AF418,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C418:W418)","v":0},{"$f":"+'Cap Needs Input'!J1360","v":0},{"$f":"+'Cap Needs Input'!I1360","v":0},{"$f":"+Z418+Y418","v":0},{"$f":"IF('Cap Needs Input'!C1386='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C415,AA418)","v":0},{"$f":"+AB418","v":0},{"$f":"+'Cap Needs Input'!A1386","v":0},{"$f":"+'Cap Needs Input'!J1386","v":0},{"$f":"+AE418*AD418","v":0},{"$f":"+'Cap Needs Input'!K1386","v":0},null,{"$f":"'Cap Needs Input'!E1386","v":""}]
[{"$f":"+'Cap Needs Input'!C1361","v":0},{"$f":"+'Cap Needs Input'!G1387","v":""},{"$f":"IF(C415>=$AC419,$AF419,0)","v":0},0,{"$f":"IF(OR(E415=$AC419,E415=$AC419+$AG419,E415=$AC419+$AG419*2,E415=$AC419+$AG419*3),$AF419,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C419:W419)","v":0},{"$f":"+'Cap Needs Input'!J1361","v":0},{"$f":"+'Cap Needs Input'!I1361","v":0},{"$f":"+Z419+Y419","v":0},{"$f":"IF('Cap Needs Input'!C1387='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C415,AA419)","v":0},{"$f":"+AB419","v":0},{"$f":"+'Cap Needs Input'!A1387","v":0},{"$f":"+'Cap Needs Input'!J1387","v":0},{"$f":"+AE419*AD419","v":0},{"$f":"+'Cap Needs Input'!K1387","v":0},null,{"$f":"'Cap Needs Input'!E1387","v":""}]
[]
[{"$f":"SUM(A417:A420)","v":0},{"$f":"+A413","v":"Exit Signs"},{"$f":"SUM(C417:C420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C421:W421)","v":0},null,null,null,null,null,{"$f":"SUM(AD417:AD420)","v":0},{"$f":"+AF421/AD421","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF417:AF420)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1389","v":"Exterior Lighting"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C425","v":0},{"$f":"+D425+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1392","v":0},{"$f":"+'Cap Needs Input'!G1418","v":""},{"$f":"IF(C425>=$AC427,$AF427,0)","v":0},0,{"$f":"IF(OR(E425=$AC427,E425=$AC427+$AG427,E425=$AC427+$AG427*2,E425=$AC427+$AG427*3),$AF427,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C427:W427)","v":0},{"$f":"+'Cap Needs Input'!J1392","v":0},{"$f":"+'Cap Needs Input'!I1392","v":0},{"$f":"+Z427+Y427","v":0},{"$f":"IF('Cap Needs Input'!C1418='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C425,AA427)","v":0},{"$f":"+AB427","v":0},{"$f":"+'Cap Needs Input'!A1418","v":0},{"$f":"+'Cap Needs Input'!J1418","v":0},{"$f":"+AE427*AD427","v":0},{"$f":"+'Cap Needs Input'!K1418","v":0},null,{"$f":"'Cap Needs Input'!E1418","v":""}]
[{"$f":"+'Cap Needs Input'!C1393","v":0},{"$f":"+'Cap Needs Input'!G1419","v":""},{"$f":"IF(C425>=$AC428,$AF428,0)","v":0},0,{"$f":"IF(OR(E425=$AC428,E425=$AC428+$AG428,E425=$AC428+$AG428*2,E425=$AC428+$AG428*3),$AF428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C428:W428)","v":0},{"$f":"+'Cap Needs Input'!J1393","v":0},{"$f":"+'Cap Needs Input'!I1393","v":0},{"$f":"+Z428+Y428","v":0},{"$f":"IF('Cap Needs Input'!C1419='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C425,AA428)","v":0},{"$f":"+AB428","v":0},{"$f":"+'Cap Needs Input'!A1419","v":0},{"$f":"+'Cap Needs Input'!J1419","v":0},{"$f":"+AE428*AD428","v":0},{"$f":"+'Cap Needs Input'!K1419","v":0},null,{"$f":"'Cap Needs Input'!E1419","v":""}]
[{"$f":"+'Cap Needs Input'!C1394","v":0},{"$f":"+'Cap Needs Input'!G1420","v":""},{"$f":"IF(C425>=$AC429,$AF429,0)","v":0},0,{"$f":"IF(OR(E425=$AC429,E425=$AC429+$AG429,E425=$AC429+$AG429*2,E425=$AC429+$AG429*3),$AF429,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C429:W429)","v":0},{"$f":"+'Cap Needs Input'!J1394","v":0},{"$f":"+'Cap Needs Input'!I1394","v":0},{"$f":"+Z429+Y429","v":0},{"$f":"IF('Cap Needs Input'!C1420='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C425,AA429)","v":0},{"$f":"+AB429","v":0},{"$f":"+'Cap Needs Input'!A1420","v":0},{"$f":"+'Cap Needs Input'!J1420","v":0},{"$f":"+AE429*AD429","v":0},{"$f":"+'Cap Needs Input'!K1420","v":0},null,{"$f":"'Cap Needs Input'!E1420","v":""}]
[]
[{"$f":"SUM(A427:A430)","v":0},{"$f":"+A423","v":"Exterior Lighting"},{"$f":"SUM(C427:C430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C431:W431)","v":0},null,null,null,null,null,{"$f":"SUM(AD427:AD430)","v":0},{"$f":"+AF431/AD431","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF427:AF430)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1422","v":"Landscaping and Grounds 1"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C435","v":0},{"$f":"+D435+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1425","v":0},{"$f":"+'Cap Needs Input'!G1451","v":""},{"$f":"IF(C435>=$AC437,$AF437,0)","v":0},0,{"$f":"IF(OR(E435=$AC437,E435=$AC437+$AG437,E435=$AC437+$AG437*2,E435=$AC437+$AG437*3),$AF437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C437:W437)","v":0},{"$f":"+'Cap Needs Input'!J1425","v":0},{"$f":"+'Cap Needs Input'!I1425","v":0},{"$f":"+Z437+Y437","v":0},{"$f":"IF('Cap Needs Input'!C1451='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C435,AA437)","v":0},{"$f":"+AB437","v":0},{"$f":"+'Cap Needs Input'!A1451","v":0},{"$f":"+'Cap Needs Input'!J1451","v":0},{"$f":"+AE437*AD437","v":0},{"$f":"+'Cap Needs Input'!K1451","v":0},null,{"$f":"'Cap Needs Input'!E1451","v":""}]
[{"$f":"+'Cap Needs Input'!C1426","v":0},{"$f":"+'Cap Needs Input'!G1452","v":""},{"$f":"IF(C435>=$AC438,$AF438,0)","v":0},0,{"$f":"IF(OR(E435=$AC438,E435=$AC438+$AG438,E435=$AC438+$AG438*2,E435=$AC438+$AG438*3),$AF438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C438:W438)","v":0},{"$f":"+'Cap Needs Input'!J1426","v":0},{"$f":"+'Cap Needs Input'!I1426","v":0},{"$f":"+Z438+Y438","v":0},{"$f":"IF('Cap Needs Input'!C1452='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C435,AA438)","v":0},{"$f":"+AB438","v":0},{"$f":"+'Cap Needs Input'!A1452","v":0},{"$f":"+'Cap Needs Input'!J1452","v":0},{"$f":"+AE438*AD438","v":0},{"$f":"+'Cap Needs Input'!K1452","v":0},null,{"$f":"'Cap Needs Input'!E1452","v":""}]
[{"$f":"+'Cap Needs Input'!C1427","v":0},{"$f":"+'Cap Needs Input'!G1453","v":""},{"$f":"IF(C435>=$AC439,$AF439,0)","v":0},0,{"$f":"IF(OR(E435=$AC439,E435=$AC439+$AG439,E435=$AC439+$AG439*2,E435=$AC439+$AG439*3),$AF439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C439:W439)","v":0},{"$f":"+'Cap Needs Input'!J1427","v":0},{"$f":"+'Cap Needs Input'!I1427","v":0},{"$f":"+Z439+Y439","v":0},{"$f":"IF('Cap Needs Input'!C1453='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C435,AA439)","v":0},{"$f":"+AB439","v":0},{"$f":"+'Cap Needs Input'!A1453","v":0},{"$f":"+'Cap Needs Input'!J1453","v":0},{"$f":"+AE439*AD439","v":0},{"$f":"+'Cap Needs Input'!K1453","v":0},null,{"$f":"'Cap Needs Input'!E1453","v":""}]
[]
[{"$f":"SUM(A437:A440)","v":0},{"$f":"+A433","v":"Landscaping and Grounds 1"},{"$f":"SUM(C437:C440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C441:W441)","v":0},null,null,null,null,null,{"$f":"SUM(AD437:AD440)","v":0},{"$f":"+AF441/AD441","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF437:AF440)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1455","v":"Landscaping and Grounds 2"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C445","v":0},{"$f":"+D445+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1458","v":0},{"$f":"+'Cap Needs Input'!G1484","v":""},{"$f":"IF(C445>=$AC447,$AF447,0)","v":0},0,{"$f":"IF(OR(E445=$AC447,E445=$AC447+$AG447,E445=$AC447+$AG447*2,E445=$AC447+$AG447*3),$AF447,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C447:W447)","v":0},{"$f":"+'Cap Needs Input'!J1458","v":0},{"$f":"+'Cap Needs Input'!I1458","v":0},{"$f":"+Z447+Y447","v":0},{"$f":"IF('Cap Needs Input'!C1484='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C445,AA447)","v":0},{"$f":"+AB447","v":0},{"$f":"+'Cap Needs Input'!A1484","v":0},{"$f":"+'Cap Needs Input'!J1484","v":0},{"$f":"+AE447*AD447","v":0},{"$f":"+'Cap Needs Input'!K1484","v":0},null,{"$f":"'Cap Needs Input'!E1484","v":""}]
[{"$f":"+'Cap Needs Input'!C1459","v":0},{"$f":"+'Cap Needs Input'!G1485","v":""},{"$f":"IF(C445>=$AC448,$AF448,0)","v":0},0,{"$f":"IF(OR(E445=$AC448,E445=$AC448+$AG448,E445=$AC448+$AG448*2,E445=$AC448+$AG448*3),$AF448,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C448:W448)","v":0},{"$f":"+'Cap Needs Input'!J1459","v":0},{"$f":"+'Cap Needs Input'!I1459","v":0},{"$f":"+Z448+Y448","v":0},{"$f":"IF('Cap Needs Input'!C1485='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C445,AA448)","v":0},{"$f":"+AB448","v":0},{"$f":"+'Cap Needs Input'!A1485","v":0},{"$f":"+'Cap Needs Input'!J1485","v":0},{"$f":"+AE448*AD448","v":0},{"$f":"+'Cap Needs Input'!K1485","v":0},null,{"$f":"'Cap Needs Input'!E1485","v":""}]
[{"$f":"+'Cap Needs Input'!C1460","v":0},{"$f":"+'Cap Needs Input'!G1486","v":""},{"$f":"IF(C445>=$AC449,$AF449,0)","v":0},0,{"$f":"IF(OR(E445=$AC449,E445=$AC449+$AG449,E445=$AC449+$AG449*2,E445=$AC449+$AG449*3),$AF449,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C449:W449)","v":0},{"$f":"+'Cap Needs Input'!J1460","v":0},{"$f":"+'Cap Needs Input'!I1460","v":0},{"$f":"+Z449+Y449","v":0},{"$f":"IF('Cap Needs Input'!C1486='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C445,AA449)","v":0},{"$f":"+AB449","v":0},{"$f":"+'Cap Needs Input'!A1486","v":0},{"$f":"+'Cap Needs Input'!J1486","v":0},{"$f":"+AE449*AD449","v":0},{"$f":"+'Cap Needs Input'!K1486","v":0},null,{"$f":"'Cap Needs Input'!E1486","v":""}]
[]
[{"$f":"SUM(A447:A450)","v":0},{"$f":"+A443","v":"Landscaping and Grounds 2"},{"$f":"SUM(C447:C450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C451:W451)","v":0},null,null,null,null,null,{"$f":"SUM(AD447:AD450)","v":0},{"$f":"+AF451/AD451","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF447:AF450)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1488","v":"Land and Grounds: Irrigation"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C455","v":0},{"$f":"+D455+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1491","v":0},{"$f":"+'Cap Needs Input'!G1517","v":""},{"$f":"IF(C455>=$AC457,$AF457,0)","v":0},0,{"$f":"IF(OR(E455=$AC457,E455=$AC457+$AG457,E455=$AC457+$AG457*2,E455=$AC457+$AG457*3),$AF457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C457:W457)","v":0},{"$f":"+'Cap Needs Input'!J1491","v":0},{"$f":"+'Cap Needs Input'!I1491","v":0},{"$f":"+Z457+Y457","v":0},{"$f":"IF('Cap Needs Input'!C1517='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C455,AA457)","v":0},{"$f":"+AB457","v":0},{"$f":"+'Cap Needs Input'!A1517","v":0},{"$f":"+'Cap Needs Input'!J1517","v":0},{"$f":"+AE457*AD457","v":0},{"$f":"+'Cap Needs Input'!K1517","v":0},null,{"$f":"'Cap Needs Input'!E1517","v":""}]
[{"$f":"+'Cap Needs Input'!C1492","v":0},{"$f":"+'Cap Needs Input'!G1518","v":""},{"$f":"IF(C455>=$AC458,$AF458,0)","v":0},0,{"$f":"IF(OR(E455=$AC458,E455=$AC458+$AG458,E455=$AC458+$AG458*2,E455=$AC458+$AG458*3),$AF458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C458:W458)","v":0},{"$f":"+'Cap Needs Input'!J1492","v":0},{"$f":"+'Cap Needs Input'!I1492","v":0},{"$f":"+Z458+Y458","v":0},{"$f":"IF('Cap Needs Input'!C1518='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C455,AA458)","v":0},{"$f":"+AB458","v":0},{"$f":"+'Cap Needs Input'!A1518","v":0},{"$f":"+'Cap Needs Input'!J1518","v":0},{"$f":"+AE458*AD458","v":0},{"$f":"+'Cap Needs Input'!K1518","v":0},null,{"$f":"'Cap Needs Input'!E1518","v":""}]
[{"$f":"+'Cap Needs Input'!C1493","v":0},{"$f":"+'Cap Needs Input'!G1519","v":""},{"$f":"IF(C455>=$AC459,$AF459,0)","v":0},0,{"$f":"IF(OR(E455=$AC459,E455=$AC459+$AG459,E455=$AC459+$AG459*2,E455=$AC459+$AG459*3),$AF459,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C459:W459)","v":0},{"$f":"+'Cap Needs Input'!J1493","v":0},{"$f":"+'Cap Needs Input'!I1493","v":0},{"$f":"+Z459+Y459","v":0},{"$f":"IF('Cap Needs Input'!C1519='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C455,AA459)","v":0},{"$f":"+AB459","v":0},{"$f":"+'Cap Needs Input'!A1519","v":0},{"$f":"+'Cap Needs Input'!J1519","v":0},{"$f":"+AE459*AD459","v":0},{"$f":"+'Cap Needs Input'!K1519","v":0},null,{"$f":"'Cap Needs Input'!E1519","v":""}]
[]
[{"$f":"SUM(A457:A460)","v":0},{"$f":"+A453","v":"Land and Grounds: Irrigation"},{"$f":"SUM(C457:C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C461:W461)","v":0},null,null,null,null,null,{"$f":"SUM(AD457:AD460)","v":0},{"$f":"+AF461/AD461","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF457:AF460)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1521","v":"Parking and Driveways"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C465","v":0},{"$f":"+D465+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1524","v":0},{"$f":"+'Cap Needs Input'!G1550","v":""},{"$f":"IF(C465>=$AC467,$AF467,0)","v":0},0,{"$f":"IF(OR(E465=$AC467,E465=$AC467+$AG467,E465=$AC467+$AG467*2,E465=$AC467+$AG467*3),$AF467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C467:W467)","v":0},{"$f":"+'Cap Needs Input'!J1524","v":0},{"$f":"+'Cap Needs Input'!I1524","v":0},{"$f":"+Z467+Y467","v":0},{"$f":"IF('Cap Needs Input'!C1550='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C465,AA467)","v":0},{"$f":"+AB467","v":0},{"$f":"+'Cap Needs Input'!A1550","v":0},{"$f":"+'Cap Needs Input'!J1550","v":0},{"$f":"+AE467*AD467","v":0},{"$f":"+'Cap Needs Input'!K1550","v":0},null,{"$f":"'Cap Needs Input'!E1550","v":""}]
[{"$f":"+'Cap Needs Input'!C1525","v":0},{"$f":"+'Cap Needs Input'!G1551","v":""},{"$f":"IF(C465>=$AC468,$AF468,0)","v":0},0,{"$f":"IF(OR(E465=$AC468,E465=$AC468+$AG468,E465=$AC468+$AG468*2,E465=$AC468+$AG468*3),$AF468,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C468:W468)","v":0},{"$f":"+'Cap Needs Input'!J1525","v":0},{"$f":"+'Cap Needs Input'!I1525","v":0},{"$f":"+Z468+Y468","v":0},{"$f":"IF('Cap Needs Input'!C1551='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C465,AA468)","v":0},{"$f":"+AB468","v":0},{"$f":"+'Cap Needs Input'!A1551","v":0},{"$f":"+'Cap Needs Input'!J1551","v":0},{"$f":"+AE468*AD468","v":0},{"$f":"+'Cap Needs Input'!K1551","v":0},null,{"$f":"'Cap Needs Input'!E1551","v":""}]
[{"$f":"+'Cap Needs Input'!C1526","v":0},{"$f":"+'Cap Needs Input'!G1552","v":""},{"$f":"IF(C465>=$AC469,$AF469,0)","v":0},0,{"$f":"IF(OR(E465=$AC469,E465=$AC469+$AG469,E465=$AC469+$AG469*2,E465=$AC469+$AG469*3),$AF469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C469:W469)","v":0},{"$f":"+'Cap Needs Input'!J1526","v":0},{"$f":"+'Cap Needs Input'!I1526","v":0},{"$f":"+Z469+Y469","v":0},{"$f":"IF('Cap Needs Input'!C1552='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C465,AA469)","v":0},{"$f":"+AB469","v":0},{"$f":"+'Cap Needs Input'!A1552","v":0},{"$f":"+'Cap Needs Input'!J1552","v":0},{"$f":"+AE469*AD469","v":0},{"$f":"+'Cap Needs Input'!K1552","v":0},null,{"$f":"'Cap Needs Input'!E1552","v":""}]
[]
[{"$f":"SUM(A467:A470)","v":0},{"$f":"+A463","v":"Parking and Driveways"},{"$f":"SUM(C467:C470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C471:W471)","v":0},null,null,null,null,null,{"$f":"SUM(AD467:AD470)","v":0},{"$f":"+AF471/AD471","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF467:AF470)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1554","v":"Walks/Stairs and Patios/Balconies"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C475","v":0},{"$f":"+D475+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1557","v":0},{"$f":"+'Cap Needs Input'!G1583","v":""},{"$f":"IF(C475>=$AC477,$AF477,0)","v":0},0,{"$f":"IF(OR(E475=$AC477,E475=$AC477+$AG477,E475=$AC477+$AG477*2,E475=$AC477+$AG477*3),$AF477,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C477:W477)","v":0},{"$f":"+'Cap Needs Input'!J1557","v":0},{"$f":"+'Cap Needs Input'!I1557","v":0},{"$f":"+Z477+Y477","v":0},{"$f":"IF('Cap Needs Input'!C1583='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C475,AA477)","v":0},{"$f":"+AB477","v":0},{"$f":"+'Cap Needs Input'!A1583","v":0},{"$f":"+'Cap Needs Input'!J1583","v":0},{"$f":"+AE477*AD477","v":0},{"$f":"+'Cap Needs Input'!K1583","v":0},null,{"$f":"'Cap Needs Input'!E1583","v":""}]
[{"$f":"+'Cap Needs Input'!C1558","v":0},{"$f":"+'Cap Needs Input'!G1584","v":""},{"$f":"IF(C475>=$AC478,$AF478,0)","v":0},0,{"$f":"IF(OR(E475=$AC478,E475=$AC478+$AG478,E475=$AC478+$AG478*2,E475=$AC478+$AG478*3),$AF478,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C478:W478)","v":0},{"$f":"+'Cap Needs Input'!J1558","v":0},{"$f":"+'Cap Needs Input'!I1558","v":0},{"$f":"+Z478+Y478","v":0},{"$f":"IF('Cap Needs Input'!C1584='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C475,AA478)","v":0},{"$f":"+AB478","v":0},{"$f":"+'Cap Needs Input'!A1584","v":0},{"$f":"+'Cap Needs Input'!J1584","v":0},{"$f":"+AE478*AD478","v":0},{"$f":"+'Cap Needs Input'!K1584","v":0},null,{"$f":"'Cap Needs Input'!E1584","v":""}]
[{"$f":"+'Cap Needs Input'!C1559","v":0},{"$f":"+'Cap Needs Input'!G1585","v":""},{"$f":"IF(C475>=$AC479,$AF479,0)","v":0},0,{"$f":"IF(OR(E475=$AC479,E475=$AC479+$AG479,E475=$AC479+$AG479*2,E475=$AC479+$AG479*3),$AF479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C479:W479)","v":0},{"$f":"+'Cap Needs Input'!J1559","v":0},{"$f":"+'Cap Needs Input'!I1559","v":0},{"$f":"+Z479+Y479","v":0},{"$f":"IF('Cap Needs Input'!C1585='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C475,AA479)","v":0},{"$f":"+AB479","v":0},{"$f":"+'Cap Needs Input'!A1585","v":0},{"$f":"+'Cap Needs Input'!J1585","v":0},{"$f":"+AE479*AD479","v":0},{"$f":"+'Cap Needs Input'!K1585","v":0},null,{"$f":"'Cap Needs Input'!E1585","v":""}]
[]
[{"$f":"SUM(A477:A480)","v":0},{"$f":"+A473","v":"Walks/Stairs and Patios/Balconies"},{"$f":"SUM(C477:C480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C481:W481)","v":0},null,null,null,null,null,{"$f":"SUM(AD477:AD480)","v":0},{"$f":"+AF481/AD481","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF477:AF480)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1587","v":"Elevators"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C485","v":0},{"$f":"+D485+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1590","v":0},{"$f":"+'Cap Needs Input'!G1616","v":""},{"$f":"IF(C485>=$AC487,$AF487,0)","v":0},0,{"$f":"IF(OR(E485=$AC487,E485=$AC487+$AG487,E485=$AC487+$AG487*2,E485=$AC487+$AG487*3),$AF487,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C487:W487)","v":0},{"$f":"+'Cap Needs Input'!J1590","v":0},{"$f":"+'Cap Needs Input'!I1590","v":0},{"$f":"+Z487+Y487","v":0},{"$f":"IF('Cap Needs Input'!C1616='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C485,AA487)","v":0},{"$f":"+AB487","v":0},{"$f":"+'Cap Needs Input'!A1616","v":0},{"$f":"+'Cap Needs Input'!J1616","v":0},{"$f":"+AE487*AD487","v":0},{"$f":"+'Cap Needs Input'!K1616","v":0},null,{"$f":"'Cap Needs Input'!E1616","v":""}]
[{"$f":"+'Cap Needs Input'!C1591","v":0},{"$f":"+'Cap Needs Input'!G1617","v":""},{"$f":"IF(C485>=$AC488,$AF488,0)","v":0},0,{"$f":"IF(OR(E485=$AC488,E485=$AC488+$AG488,E485=$AC488+$AG488*2,E485=$AC488+$AG488*3),$AF488,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C488:W488)","v":0},{"$f":"+'Cap Needs Input'!J1591","v":0},{"$f":"+'Cap Needs Input'!I1591","v":0},{"$f":"+Z488+Y488","v":0},{"$f":"IF('Cap Needs Input'!C1617='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C485,AA488)","v":0},{"$f":"+AB488","v":0},{"$f":"+'Cap Needs Input'!A1617","v":0},{"$f":"+'Cap Needs Input'!J1617","v":0},{"$f":"+AE488*AD488","v":0},{"$f":"+'Cap Needs Input'!K1617","v":0},null,{"$f":"'Cap Needs Input'!E1617","v":""}]
[{"$f":"+'Cap Needs Input'!C1592","v":0},{"$f":"+'Cap Needs Input'!G1618","v":""},{"$f":"IF(C485>=$AC489,$AF489,0)","v":0},0,{"$f":"IF(OR(E485=$AC489,E485=$AC489+$AG489,E485=$AC489+$AG489*2,E485=$AC489+$AG489*3),$AF489,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C489:W489)","v":0},{"$f":"+'Cap Needs Input'!J1592","v":0},{"$f":"+'Cap Needs Input'!I1592","v":0},{"$f":"+Z489+Y489","v":0},{"$f":"IF('Cap Needs Input'!C1618='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C485,AA489)","v":0},{"$f":"+AB489","v":0},{"$f":"+'Cap Needs Input'!A1618","v":0},{"$f":"+'Cap Needs Input'!J1618","v":0},{"$f":"+AE489*AD489","v":0},{"$f":"+'Cap Needs Input'!K1618","v":0},null,{"$f":"'Cap Needs Input'!E1618","v":""}]
[]
[{"$f":"SUM(A487:A490)","v":0},{"$f":"+A483","v":"Elevators"},{"$f":"SUM(C487:C490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C491:W491)","v":0},null,null,null,null,null,{"$f":"SUM(AD487:AD490)","v":0},{"$f":"+AF491/AD491","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF487:AF490)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1620","v":"Other 1 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C495","v":0},{"$f":"+D495+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1623","v":0},{"$f":"+'Cap Needs Input'!G1649","v":""},{"$f":"IF(C495>=$AC497,$AF497,0)","v":0},0,{"$f":"IF(OR(E495=$AC497,E495=$AC497+$AG497,E495=$AC497+$AG497*2,E495=$AC497+$AG497*3),$AF497,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C497:W497)","v":0},{"$f":"+'Cap Needs Input'!J1623","v":0},{"$f":"+'Cap Needs Input'!I1623","v":0},{"$f":"+Z497+Y497","v":0},{"$f":"IF('Cap Needs Input'!C1649='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C495,AA497)","v":0},{"$f":"+AB497","v":0},{"$f":"+'Cap Needs Input'!A1649","v":0},{"$f":"+'Cap Needs Input'!J1649","v":0},{"$f":"+AE497*AD497","v":0},{"$f":"+'Cap Needs Input'!K1649","v":0},null,{"$f":"'Cap Needs Input'!E1649","v":""}]
[{"$f":"+'Cap Needs Input'!C1624","v":0},{"$f":"+'Cap Needs Input'!G1650","v":""},{"$f":"IF(C495>=$AC498,$AF498,0)","v":0},0,{"$f":"IF(OR(E495=$AC498,E495=$AC498+$AG498,E495=$AC498+$AG498*2,E495=$AC498+$AG498*3),$AF498,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C498:W498)","v":0},{"$f":"+'Cap Needs Input'!J1624","v":0},{"$f":"+'Cap Needs Input'!I1624","v":0},{"$f":"+Z498+Y498","v":0},{"$f":"IF('Cap Needs Input'!C1650='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C495,AA498)","v":0},{"$f":"+AB498","v":0},{"$f":"+'Cap Needs Input'!A1650","v":0},{"$f":"+'Cap Needs Input'!J1650","v":0},{"$f":"+AE498*AD498","v":0},{"$f":"+'Cap Needs Input'!K1650","v":0},null,{"$f":"'Cap Needs Input'!E1650","v":""}]
[{"$f":"+'Cap Needs Input'!C1625","v":0},{"$f":"+'Cap Needs Input'!G1651","v":""},{"$f":"IF(C495>=$AC499,$AF499,0)","v":0},0,{"$f":"IF(OR(E495=$AC499,E495=$AC499+$AG499,E495=$AC499+$AG499*2,E495=$AC499+$AG499*3),$AF499,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C499:W499)","v":0},{"$f":"+'Cap Needs Input'!J1625","v":0},{"$f":"+'Cap Needs Input'!I1625","v":0},{"$f":"+Z499+Y499","v":0},{"$f":"IF('Cap Needs Input'!C1651='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C495,AA499)","v":0},{"$f":"+AB499","v":0},{"$f":"+'Cap Needs Input'!A1651","v":0},{"$f":"+'Cap Needs Input'!J1651","v":0},{"$f":"+AE499*AD499","v":0},{"$f":"+'Cap Needs Input'!K1651","v":0},null,{"$f":"'Cap Needs Input'!E1651","v":""}]
[]
[{"$f":"SUM(A497:A500)","v":0},{"$f":"+A493","v":"Other 1 (describe)"},{"$f":"SUM(C497:C500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C501:W501)","v":0},null,null,null,null,null,{"$f":"SUM(AD497:AD500)","v":0},{"$f":"+AF501/AD501","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF497:AF500)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1653","v":"Other 2 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C505","v":0},{"$f":"+D505+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1656","v":0},{"$f":"+'Cap Needs Input'!G1682","v":""},{"$f":"IF(C505>=$AC507,$AF507,0)","v":0},0,{"$f":"IF(OR(E505=$AC507,E505=$AC507+$AG507,E505=$AC507+$AG507*2,E505=$AC507+$AG507*3),$AF507,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C507:W507)","v":0},{"$f":"+'Cap Needs Input'!J1656","v":0},{"$f":"+'Cap Needs Input'!I1656","v":0},{"$f":"+Z507+Y507","v":0},{"$f":"IF('Cap Needs Input'!C1682='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C505,AA507)","v":0},{"$f":"+AB507","v":0},{"$f":"+'Cap Needs Input'!A1682","v":0},{"$f":"+'Cap Needs Input'!J1682","v":0},{"$f":"+AE507*AD507","v":0},{"$f":"+'Cap Needs Input'!K1682","v":0},null,{"$f":"'Cap Needs Input'!E1682","v":""}]
[{"$f":"+'Cap Needs Input'!C1657","v":0},{"$f":"+'Cap Needs Input'!G1683","v":""},{"$f":"IF(C505>=$AC508,$AF508,0)","v":0},0,{"$f":"IF(OR(E505=$AC508,E505=$AC508+$AG508,E505=$AC508+$AG508*2,E505=$AC508+$AG508*3),$AF508,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C508:W508)","v":0},{"$f":"+'Cap Needs Input'!J1657","v":0},{"$f":"+'Cap Needs Input'!I1657","v":0},{"$f":"+Z508+Y508","v":0},{"$f":"IF('Cap Needs Input'!C1683='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C505,AA508)","v":0},{"$f":"+AB508","v":0},{"$f":"+'Cap Needs Input'!A1683","v":0},{"$f":"+'Cap Needs Input'!J1683","v":0},{"$f":"+AE508*AD508","v":0},{"$f":"+'Cap Needs Input'!K1683","v":0},null,{"$f":"'Cap Needs Input'!E1683","v":""}]
[{"$f":"+'Cap Needs Input'!C1658","v":0},{"$f":"+'Cap Needs Input'!G1684","v":""},{"$f":"IF(C505>=$AC509,$AF509,0)","v":0},0,{"$f":"IF(OR(E505=$AC509,E505=$AC509+$AG509,E505=$AC509+$AG509*2,E505=$AC509+$AG509*3),$AF509,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C509:W509)","v":0},{"$f":"+'Cap Needs Input'!J1658","v":0},{"$f":"+'Cap Needs Input'!I1658","v":0},{"$f":"+Z509+Y509","v":0},{"$f":"IF('Cap Needs Input'!C1684='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C505,AA509)","v":0},{"$f":"+AB509","v":0},{"$f":"+'Cap Needs Input'!A1684","v":0},{"$f":"+'Cap Needs Input'!J1684","v":0},{"$f":"+AE509*AD509","v":0},{"$f":"+'Cap Needs Input'!K1684","v":0},null,{"$f":"'Cap Needs Input'!E1684","v":""}]
[]
[{"$f":"SUM(A507:A510)","v":0},{"$f":"+A503","v":"Other 2 (describe)"},{"$f":"SUM(C507:C510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C511:W511)","v":0},null,null,null,null,null,{"$f":"SUM(AD507:AD510)","v":0},{"$f":"+AF511/AD511","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF507:AF510)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1686","v":"Other 3 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C515","v":0},{"$f":"+D515+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1689","v":0},{"$f":"+'Cap Needs Input'!G1715","v":""},{"$f":"IF(C515>=$AC517,$AF517,0)","v":0},0,{"$f":"IF(OR(E515=$AC517,E515=$AC517+$AG517,E515=$AC517+$AG517*2,E515=$AC517+$AG517*3),$AF517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C517:W517)","v":0},{"$f":"+'Cap Needs Input'!J1689","v":0},{"$f":"+'Cap Needs Input'!I1689","v":0},{"$f":"+Z517+Y517","v":0},{"$f":"IF('Cap Needs Input'!C1715='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C515,AA517)","v":0},{"$f":"+AB517","v":0},{"$f":"+'Cap Needs Input'!A1715","v":0},{"$f":"+'Cap Needs Input'!J1715","v":0},{"$f":"+AE517*AD517","v":0},{"$f":"+'Cap Needs Input'!K1715","v":0},null,{"$f":"'Cap Needs Input'!E1715","v":""}]
[{"$f":"+'Cap Needs Input'!C1690","v":0},{"$f":"+'Cap Needs Input'!G1716","v":""},{"$f":"IF(C515>=$AC518,$AF518,0)","v":0},0,{"$f":"IF(OR(E515=$AC518,E515=$AC518+$AG518,E515=$AC518+$AG518*2,E515=$AC518+$AG518*3),$AF518,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C518:W518)","v":0},{"$f":"+'Cap Needs Input'!J1690","v":0},{"$f":"+'Cap Needs Input'!I1690","v":0},{"$f":"+Z518+Y518","v":0},{"$f":"IF('Cap Needs Input'!C1716='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C515,AA518)","v":0},{"$f":"+AB518","v":0},{"$f":"+'Cap Needs Input'!A1716","v":0},{"$f":"+'Cap Needs Input'!J1716","v":0},{"$f":"+AE518*AD518","v":0},{"$f":"+'Cap Needs Input'!K1716","v":0},null,{"$f":"'Cap Needs Input'!E1716","v":""}]
[{"$f":"+'Cap Needs Input'!C1691","v":0},{"$f":"+'Cap Needs Input'!G1717","v":""},{"$f":"IF(C515>=$AC519,$AF519,0)","v":0},0,{"$f":"IF(OR(E515=$AC519,E515=$AC519+$AG519,E515=$AC519+$AG519*2,E515=$AC519+$AG519*3),$AF519,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C519:W519)","v":0},{"$f":"+'Cap Needs Input'!J1691","v":0},{"$f":"+'Cap Needs Input'!I1691","v":0},{"$f":"+Z519+Y519","v":0},{"$f":"IF('Cap Needs Input'!C1717='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C515,AA519)","v":0},{"$f":"+AB519","v":0},{"$f":"+'Cap Needs Input'!A1717","v":0},{"$f":"+'Cap Needs Input'!J1717","v":0},{"$f":"+AE519*AD519","v":0},{"$f":"+'Cap Needs Input'!K1717","v":0},null,{"$f":"'Cap Needs Input'!E1717","v":""}]
[]
[{"$f":"SUM(A517:A520)","v":0},{"$f":"+A513","v":"Other 3 (describe)"},{"$f":"SUM(C517:C520)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C521:W521)","v":0},null,null,null,null,null,{"$f":"SUM(AD517:AD520)","v":0},{"$f":"+AF521/AD521","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF517:AF520)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1719","v":"Other 4 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C525","v":0},{"$f":"+D525+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1722","v":0},{"$f":"+'Cap Needs Input'!G1748","v":""},{"$f":"IF(C525>=$AC527,$AF527,0)","v":0},0,{"$f":"IF(OR(E525=$AC527,E525=$AC527+$AG527,E525=$AC527+$AG527*2,E525=$AC527+$AG527*3),$AF527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C527:W527)","v":0},{"$f":"+'Cap Needs Input'!J1722","v":0},{"$f":"+'Cap Needs Input'!I1722","v":0},{"$f":"+Z527+Y527","v":0},{"$f":"IF('Cap Needs Input'!C1748='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C525,AA527)","v":0},{"$f":"+AB527","v":0},{"$f":"+'Cap Needs Input'!A1748","v":0},{"$f":"+'Cap Needs Input'!J1748","v":0},{"$f":"+AE527*AD527","v":0},{"$f":"+'Cap Needs Input'!K1748","v":0},null,{"$f":"'Cap Needs Input'!E1748","v":""}]
[{"$f":"+'Cap Needs Input'!C1723","v":0},{"$f":"+'Cap Needs Input'!G1749","v":""},{"$f":"IF(C525>=$AC528,$AF528,0)","v":0},0,{"$f":"IF(OR(E525=$AC528,E525=$AC528+$AG528,E525=$AC528+$AG528*2,E525=$AC528+$AG528*3),$AF528,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C528:W528)","v":0},{"$f":"+'Cap Needs Input'!J1723","v":0},{"$f":"+'Cap Needs Input'!I1723","v":0},{"$f":"+Z528+Y528","v":0},{"$f":"IF('Cap Needs Input'!C1749='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C525,AA528)","v":0},{"$f":"+AB528","v":0},{"$f":"+'Cap Needs Input'!A1749","v":0},{"$f":"+'Cap Needs Input'!J1749","v":0},{"$f":"+AE528*AD528","v":0},{"$f":"+'Cap Needs Input'!K1749","v":0},null,{"$f":"'Cap Needs Input'!E1749","v":""}]
[{"$f":"+'Cap Needs Input'!C1724","v":0},{"$f":"+'Cap Needs Input'!G1750","v":""},{"$f":"IF(C525>=$AC529,$AF529,0)","v":0},0,{"$f":"IF(OR(E525=$AC529,E525=$AC529+$AG529,E525=$AC529+$AG529*2,E525=$AC529+$AG529*3),$AF529,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C529:W529)","v":0},{"$f":"+'Cap Needs Input'!J1724","v":0},{"$f":"+'Cap Needs Input'!I1724","v":0},{"$f":"+Z529+Y529","v":0},{"$f":"IF('Cap Needs Input'!C1750='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C525,AA529)","v":0},{"$f":"+AB529","v":0},{"$f":"+'Cap Needs Input'!A1750","v":0},{"$f":"+'Cap Needs Input'!J1750","v":0},{"$f":"+AE529*AD529","v":0},{"$f":"+'Cap Needs Input'!K1750","v":0},null,{"$f":"'Cap Needs Input'!E1750","v":""}]
[]
[{"$f":"SUM(A527:A530)","v":0},{"$f":"+A523","v":"Other 4 (describe)"},{"$f":"SUM(C527:C530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C531:W531)","v":0},null,null,null,null,null,{"$f":"SUM(AD527:AD530)","v":0},{"$f":"+AF531/AD531","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF527:AF530)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1752","v":"Other 5 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C535","v":0},{"$f":"+D535+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1755","v":0},{"$f":"+'Cap Needs Input'!G1781","v":""},{"$f":"IF(C535>=$AC537,$AF537,0)","v":0},0,{"$f":"IF(OR(E535=$AC537,E535=$AC537+$AG537,E535=$AC537+$AG537*2,E535=$AC537+$AG537*3),$AF537,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C537:W537)","v":0},{"$f":"+'Cap Needs Input'!J1755","v":0},{"$f":"+'Cap Needs Input'!I1755","v":0},{"$f":"+Z537+Y537","v":0},{"$f":"IF('Cap Needs Input'!C1781='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C535,AA537)","v":0},{"$f":"+AB537","v":0},{"$f":"+'Cap Needs Input'!A1781","v":0},{"$f":"+'Cap Needs Input'!J1781","v":0},{"$f":"+AE537*AD537","v":0},{"$f":"+'Cap Needs Input'!K1781","v":0},null,{"$f":"'Cap Needs Input'!E1781","v":""}]
[{"$f":"+'Cap Needs Input'!C1756","v":0},{"$f":"+'Cap Needs Input'!G1782","v":""},{"$f":"IF(C535>=$AC538,$AF538,0)","v":0},0,{"$f":"IF(OR(E535=$AC538,E535=$AC538+$AG538,E535=$AC538+$AG538*2,E535=$AC538+$AG538*3),$AF538,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C538:W538)","v":0},{"$f":"+'Cap Needs Input'!J1756","v":0},{"$f":"+'Cap Needs Input'!I1756","v":0},{"$f":"+Z538+Y538","v":0},{"$f":"IF('Cap Needs Input'!C1782='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C535,AA538)","v":0},{"$f":"+AB538","v":0},{"$f":"+'Cap Needs Input'!A1782","v":0},{"$f":"+'Cap Needs Input'!J1782","v":0},{"$f":"+AE538*AD538","v":0},{"$f":"+'Cap Needs Input'!K1782","v":0},null,{"$f":"'Cap Needs Input'!E1782","v":""}]
[{"$f":"+'Cap Needs Input'!C1757","v":0},{"$f":"+'Cap Needs Input'!G1783","v":""},{"$f":"IF(C535>=$AC539,$AF539,0)","v":0},0,{"$f":"IF(OR(E535=$AC539,E535=$AC539+$AG539,E535=$AC539+$AG539*2,E535=$AC539+$AG539*3),$AF539,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C539:W539)","v":0},{"$f":"+'Cap Needs Input'!J1757","v":0},{"$f":"+'Cap Needs Input'!I1757","v":0},{"$f":"+Z539+Y539","v":0},{"$f":"IF('Cap Needs Input'!C1783='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C535,AA539)","v":0},{"$f":"+AB539","v":0},{"$f":"+'Cap Needs Input'!A1783","v":0},{"$f":"+'Cap Needs Input'!J1783","v":0},{"$f":"+AE539*AD539","v":0},{"$f":"+'Cap Needs Input'!K1783","v":0},null,{"$f":"'Cap Needs Input'!E1783","v":""}]
[]
[{"$f":"SUM(A537:A540)","v":0},{"$f":"+A533","v":"Other 5 (describe)"},{"$f":"SUM(C537:C540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C541:W541)","v":0},null,null,null,null,null,{"$f":"SUM(AD537:AD540)","v":0},{"$f":"+AF541/AD541","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF537:AF540)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1785","v":"Other 6 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C545","v":0},{"$f":"+D545+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1788","v":0},{"$f":"+'Cap Needs Input'!G1814","v":""},{"$f":"IF(C545>=$AC547,$AF547,0)","v":0},0,{"$f":"IF(OR(E545=$AC547,E545=$AC547+$AG547,E545=$AC547+$AG547*2,E545=$AC547+$AG547*3),$AF547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C547:W547)","v":0},{"$f":"+'Cap Needs Input'!J1788","v":0},{"$f":"+'Cap Needs Input'!I1788","v":0},{"$f":"+Z547+Y547","v":0},{"$f":"IF('Cap Needs Input'!C1814='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C545,AA547)","v":0},{"$f":"+AB547","v":0},{"$f":"+'Cap Needs Input'!A1814","v":0},{"$f":"+'Cap Needs Input'!J1814","v":0},{"$f":"+AE547*AD547","v":0},{"$f":"+'Cap Needs Input'!K1814","v":0},null,{"$f":"'Cap Needs Input'!E1814","v":""}]
[{"$f":"+'Cap Needs Input'!C1789","v":0},{"$f":"+'Cap Needs Input'!G1815","v":""},{"$f":"IF(C545>=$AC548,$AF548,0)","v":0},0,{"$f":"IF(OR(E545=$AC548,E545=$AC548+$AG548,E545=$AC548+$AG548*2,E545=$AC548+$AG548*3),$AF548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C548:W548)","v":0},{"$f":"+'Cap Needs Input'!J1789","v":0},{"$f":"+'Cap Needs Input'!I1789","v":0},{"$f":"+Z548+Y548","v":0},{"$f":"IF('Cap Needs Input'!C1815='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C545,AA548)","v":0},{"$f":"+AB548","v":0},{"$f":"+'Cap Needs Input'!A1815","v":0},{"$f":"+'Cap Needs Input'!J1815","v":0},{"$f":"+AE548*AD548","v":0},{"$f":"+'Cap Needs Input'!K1815","v":0},null,{"$f":"'Cap Needs Input'!E1815","v":""}]
[{"$f":"+'Cap Needs Input'!C1790","v":0},{"$f":"+'Cap Needs Input'!G1816","v":""},{"$f":"IF(C545>=$AC549,$AF549,0)","v":0},0,{"$f":"IF(OR(E545=$AC549,E545=$AC549+$AG549,E545=$AC549+$AG549*2,E545=$AC549+$AG549*3),$AF549,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C549:W549)","v":0},{"$f":"+'Cap Needs Input'!J1790","v":0},{"$f":"+'Cap Needs Input'!I1790","v":0},{"$f":"+Z549+Y549","v":0},{"$f":"IF('Cap Needs Input'!C1816='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C545,AA549)","v":0},{"$f":"+AB549","v":0},{"$f":"+'Cap Needs Input'!A1816","v":0},{"$f":"+'Cap Needs Input'!J1816","v":0},{"$f":"+AE549*AD549","v":0},{"$f":"+'Cap Needs Input'!K1816","v":0},null,{"$f":"'Cap Needs Input'!E1816","v":""}]
[]
[{"$f":"SUM(A547:A550)","v":0},{"$f":"+A543","v":"Other 6 (describe)"},{"$f":"SUM(C547:C550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C551:W551)","v":0},null,null,null,null,null,{"$f":"SUM(AD547:AD550)","v":0},{"$f":"+AF551/AD551","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF547:AF550)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1818","v":"Other 7 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C555","v":0},{"$f":"+D555+1","v":1},{"$f":"+E555+1","v":2},{"$f":"+F555+1","v":3},{"$f":"+G555+1","v":4},{"$f":"+H555+1","v":5},{"$f":"+I555+1","v":6},{"$f":"+J555+1","v":7},{"$f":"+K555+1","v":8},{"$f":"+L555+1","v":9},{"$f":"+M555+1","v":10},{"$f":"+N555+1","v":11},{"$f":"+O555+1","v":12},{"$f":"+P555+1","v":13},{"$f":"+Q555+1","v":14},{"$f":"+R555+1","v":15},{"$f":"+S555+1","v":16},{"$f":"+T555+1","v":17},{"$f":"+U555+1","v":18},{"$f":"+V555+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1821","v":0},{"$f":"'Cap Needs Input'!G1847","v":""},{"$f":"IF(C555>=$AC557,$AF557,0)","v":0},0,{"$f":"IF(OR(E555=$AC557,E555=$AC557+$AG557,E555=$AC557+$AG557*2,E555=$AC557+$AG557*3),$AF557,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C557:W557)","v":0},{"$f":"+'Cap Needs Input'!J1821","v":0},{"$f":"+'Cap Needs Input'!I1821","v":0},{"$f":"+Z557+Y557","v":0},{"$f":"IF('Cap Needs Input'!C1847='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA557)","v":0},{"$f":"+AB557","v":0},{"$f":"+'Cap Needs Input'!A1847","v":0},{"$f":"+'Cap Needs Input'!J1847","v":0},{"$f":"+AE557*AD557","v":0},{"$f":"+'Cap Needs Input'!K1847","v":0}]
[{"$f":"+'Cap Needs Input'!C1822","v":0},{"$f":"'Cap Needs Input'!G1848","v":""},{"$f":"IF(C555>=$AC558,$AF558,0)","v":0},0,{"$f":"IF(OR(E555=$AC558,E555=$AC558+$AG558,E555=$AC558+$AG558*2,E555=$AC558+$AG558*3),$AF558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C558:W558)","v":0},{"$f":"+'Cap Needs Input'!J1822","v":0},{"$f":"+'Cap Needs Input'!I1822","v":0},{"$f":"+Z558+Y558","v":0},{"$f":"IF('Cap Needs Input'!C1848='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA558)","v":0},{"$f":"+AB558","v":0},{"$f":"+'Cap Needs Input'!A1848","v":0},{"$f":"+'Cap Needs Input'!J1848","v":0},{"$f":"+AE558*AD558","v":0},{"$f":"+'Cap Needs Input'!K1848","v":0}]
[{"$f":"+'Cap Needs Input'!C1823","v":0},{"$f":"'Cap Needs Input'!G1849","v":""},{"$f":"IF(C555>=$AC559,$AF559,0)","v":0},0,{"$f":"IF(OR(E555=$AC559,E555=$AC559+$AG559,E555=$AC559+$AG559*2,E555=$AC559+$AG559*3),$AF559,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C559:W559)","v":0},{"$f":"+'Cap Needs Input'!J1823","v":0},{"$f":"+'Cap Needs Input'!I1823","v":0},0,{"$f":"IF('Cap Needs Input'!C1849='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C555,AA559)","v":0},{"$f":"+AB559","v":0},{"$f":"+'Cap Needs Input'!A1849","v":0},{"$f":"+'Cap Needs Input'!J1849","v":0},0,{"$f":"+'Cap Needs Input'!K1849","v":0}]
[]
[{"$f":"SUM(A557:A560)","v":0},{"$f":"+A553","v":"Other 7 (describe)"},{"$f":"SUM(C557:C560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C561:W561)","v":0},null,null,null,null,null,{"$f":"SUM(AD557:AD560)","v":0},{"$f":"+AF561/AD561","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF557:AF560)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1851","v":"Other 8 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C565","v":0},{"$f":"+D565+1","v":1},{"$f":"+E565+1","v":2},{"$f":"+F565+1","v":3},{"$f":"+G565+1","v":4},{"$f":"+H565+1","v":5},{"$f":"+I565+1","v":6},{"$f":"+J565+1","v":7},{"$f":"+K565+1","v":8},{"$f":"+L565+1","v":9},{"$f":"+M565+1","v":10},{"$f":"+N565+1","v":11},{"$f":"+O565+1","v":12},{"$f":"+P565+1","v":13},{"$f":"+Q565+1","v":14},{"$f":"+R565+1","v":15},{"$f":"+S565+1","v":16},{"$f":"+T565+1","v":17},{"$f":"+U565+1","v":18},{"$f":"+V565+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1854","v":0},{"$f":"+'Cap Needs Input'!G1880","v":""},{"$f":"IF(C565>=$AC567,$AF567,0)","v":0},0,{"$f":"IF(OR(E565=$AC567,E565=$AC567+$AG567,E565=$AC567+$AG567*2,E565=$AC567+$AG567*3),$AF567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C567:W567)","v":0},{"$f":"+'Cap Needs Input'!J1854","v":0},{"$f":"+'Cap Needs Input'!I1854","v":0},{"$f":"+Z567+Y567","v":0},{"$f":"IF('Cap Needs Input'!C1880='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA567)","v":0},{"$f":"+AB567","v":0},{"$f":"+'Cap Needs Input'!A1880","v":0},{"$f":"+'Cap Needs Input'!J1880","v":0},{"$f":"+AE567*AD567","v":0},{"$f":"+'Cap Needs Input'!K1880","v":0}]
[{"$f":"+'Cap Needs Input'!C1855","v":0},{"$f":"+'Cap Needs Input'!G1881","v":""},{"$f":"IF(C565>=$AC568,$AF568,0)","v":0},0,{"$f":"IF(OR(E565=$AC568,E565=$AC568+$AG568,E565=$AC568+$AG568*2,E565=$AC568+$AG568*3),$AF568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C568:W568)","v":0},{"$f":"+'Cap Needs Input'!J1855","v":0},{"$f":"+'Cap Needs Input'!I1855","v":0},{"$f":"+Z568+Y568","v":0},{"$f":"IF('Cap Needs Input'!C1881='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA568)","v":0},{"$f":"+AB568","v":0},{"$f":"+'Cap Needs Input'!A1881","v":0},{"$f":"+'Cap Needs Input'!J1881","v":0},{"$f":"+AE568*AD568","v":0},{"$f":"+'Cap Needs Input'!K1881","v":0}]
[{"$f":"+'Cap Needs Input'!C1856","v":0},{"$f":"+'Cap Needs Input'!G1882","v":""},{"$f":"IF(C565>=$AC569,$AF569,0)","v":0},0,{"$f":"IF(OR(E565=$AC569,E565=$AC569+$AG569,E565=$AC569+$AG569*2,E565=$AC569+$AG569*3),$AF569,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C569:W569)","v":0},{"$f":"+'Cap Needs Input'!J1856","v":0},{"$f":"+'Cap Needs Input'!I1856","v":0},0,{"$f":"IF('Cap Needs Input'!C1882='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C565,AA569)","v":0},{"$f":"+AB569","v":0},{"$f":"+'Cap Needs Input'!A1882","v":0},{"$f":"+'Cap Needs Input'!J1882","v":0},0,{"$f":"+'Cap Needs Input'!K1882","v":0}]
[]
[{"$f":"SUM(A567:A570)","v":0},{"$f":"+A563","v":"Other 8 (describe)"},{"$f":"SUM(C567:C570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C571:W571)","v":0},null,null,null,null,null,{"$f":"SUM(AD567:AD570)","v":0},{"$f":"+AF571/AD571","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF567:AF570)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1884","v":"Other 9 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C575","v":0},{"$f":"+D575+1","v":1},{"$f":"+E575+1","v":2},{"$f":"+F575+1","v":3},{"$f":"+G575+1","v":4},{"$f":"+H575+1","v":5},{"$f":"+I575+1","v":6},{"$f":"+J575+1","v":7},{"$f":"+K575+1","v":8},{"$f":"+L575+1","v":9},{"$f":"+M575+1","v":10},{"$f":"+N575+1","v":11},{"$f":"+O575+1","v":12},{"$f":"+P575+1","v":13},{"$f":"+Q575+1","v":14},{"$f":"+R575+1","v":15},{"$f":"+S575+1","v":16},{"$f":"+T575+1","v":17},{"$f":"+U575+1","v":18},{"$f":"+V575+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1887","v":0},{"$f":"+'Cap Needs Input'!G1913","v":""},{"$f":"IF(C575>=$AC577,$AF577,0)","v":0},0,{"$f":"IF(OR(E575=$AC577,E575=$AC577+$AG577,E575=$AC577+$AG577*2,E575=$AC577+$AG577*3),$AF577,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C577:W577)","v":0},{"$f":"+'Cap Needs Input'!J1887","v":0},{"$f":"+'Cap Needs Input'!I1887","v":0},{"$f":"+Z577+Y577","v":0},{"$f":"IF('Cap Needs Input'!C1913='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA577)","v":0},{"$f":"+AB577","v":0},{"$f":"+'Cap Needs Input'!A1913","v":0},{"$f":"+'Cap Needs Input'!J1913","v":0},{"$f":"+AE577*AD577","v":0},{"$f":"+'Cap Needs Input'!K1913","v":0}]
[{"$f":"+'Cap Needs Input'!C1888","v":0},{"$f":"+'Cap Needs Input'!G1914","v":""},{"$f":"IF(C575>=$AC578,$AF578,0)","v":0},0,{"$f":"IF(OR(E575=$AC578,E575=$AC578+$AG578,E575=$AC578+$AG578*2,E575=$AC578+$AG578*3),$AF578,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C578:W578)","v":0},{"$f":"+'Cap Needs Input'!J1888","v":0},{"$f":"+'Cap Needs Input'!I1888","v":0},{"$f":"+Z578+Y578","v":0},{"$f":"IF('Cap Needs Input'!C1914='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA578)","v":0},{"$f":"+AB578","v":0},{"$f":"+'Cap Needs Input'!A1914","v":0},{"$f":"+'Cap Needs Input'!J1914","v":0},{"$f":"+AE578*AD578","v":0},{"$f":"+'Cap Needs Input'!K1914","v":0}]
[{"$f":"+'Cap Needs Input'!C1889","v":0},{"$f":"+'Cap Needs Input'!G1915","v":""},{"$f":"IF(C575>=$AC579,$AF579,0)","v":0},0,{"$f":"IF(OR(E575=$AC579,E575=$AC579+$AG579,E575=$AC579+$AG579*2,E575=$AC579+$AG579*3),$AF579,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C579:W579)","v":0},{"$f":"+'Cap Needs Input'!J1889","v":0},{"$f":"+'Cap Needs Input'!I1889","v":0},0,{"$f":"IF('Cap Needs Input'!C1915='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C575,AA579)","v":0},{"$f":"+AB579","v":0},{"$f":"+'Cap Needs Input'!A1915","v":0},{"$f":"+'Cap Needs Input'!J1915","v":0},0,{"$f":"+'Cap Needs Input'!K1915","v":0}]
[]
[{"$f":"SUM(A577:A580)","v":0},{"$f":"+A573","v":"Other 9 (describe)"},{"$f":"SUM(C577:C580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C581:W581)","v":0},null,null,null,null,null,{"$f":"SUM(AD577:AD580)","v":0},{"$f":"+AF581/AD581","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF577:AF580)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1917","v":"Other 10 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C585","v":0},{"$f":"+D585+1","v":1},{"$f":"+E585+1","v":2},{"$f":"+F585+1","v":3},{"$f":"+G585+1","v":4},{"$f":"+H585+1","v":5},{"$f":"+I585+1","v":6},{"$f":"+J585+1","v":7},{"$f":"+K585+1","v":8},{"$f":"+L585+1","v":9},{"$f":"+M585+1","v":10},{"$f":"+N585+1","v":11},{"$f":"+O585+1","v":12},{"$f":"+P585+1","v":13},{"$f":"+Q585+1","v":14},{"$f":"+R585+1","v":15},{"$f":"+S585+1","v":16},{"$f":"+T585+1","v":17},{"$f":"+U585+1","v":18},{"$f":"+V585+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1920","v":0},{"$f":"+'Cap Needs Input'!G1946","v":""},{"$f":"IF(C585>=$AC587,$AF587,0)","v":0},0,{"$f":"IF(OR(E585=$AC587,E585=$AC587+$AG587,E585=$AC587+$AG587*2,E585=$AC587+$AG587*3),$AF587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C587:W587)","v":0},{"$f":"+'Cap Needs Input'!J1920","v":0},{"$f":"+'Cap Needs Input'!I1920","v":0},{"$f":"+Z587+Y587","v":0},{"$f":"IF('Cap Needs Input'!C1946='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA587)","v":0},{"$f":"+AB587","v":0},{"$f":"+'Cap Needs Input'!A1946","v":0},{"$f":"+'Cap Needs Input'!J1946","v":0},{"$f":"+AE587*AD587","v":0},{"$f":"+'Cap Needs Input'!K1946","v":0}]
[{"$f":"+'Cap Needs Input'!C1921","v":0},{"$f":"+'Cap Needs Input'!G1947","v":""},{"$f":"IF(C585>=$AC588,$AF588,0)","v":0},0,{"$f":"IF(OR(E585=$AC588,E585=$AC588+$AG588,E585=$AC588+$AG588*2,E585=$AC588+$AG588*3),$AF588,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C588:W588)","v":0},{"$f":"+'Cap Needs Input'!J1921","v":0},{"$f":"+'Cap Needs Input'!I1921","v":0},{"$f":"+Z588+Y588","v":0},{"$f":"IF('Cap Needs Input'!C1947='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA588)","v":0},{"$f":"+AB588","v":0},{"$f":"+'Cap Needs Input'!A1947","v":0},{"$f":"+'Cap Needs Input'!J1947","v":0},{"$f":"+AE588*AD588","v":0},{"$f":"+'Cap Needs Input'!K1947","v":0}]
[{"$f":"+'Cap Needs Input'!C1922","v":0},{"$f":"+'Cap Needs Input'!G1948","v":""},{"$f":"IF(C585>=$AC589,$AF589,0)","v":0},0,{"$f":"IF(OR(E585=$AC589,E585=$AC589+$AG589,E585=$AC589+$AG589*2,E585=$AC589+$AG589*3),$AF589,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C589:W589)","v":0},{"$f":"+'Cap Needs Input'!J1922","v":0},{"$f":"+'Cap Needs Input'!I1922","v":0},0,{"$f":"IF('Cap Needs Input'!C1948='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C585,AA589)","v":0},{"$f":"+AB589","v":0},{"$f":"+'Cap Needs Input'!A1948","v":0},{"$f":"+'Cap Needs Input'!J1948","v":0},0,{"$f":"+'Cap Needs Input'!K1948","v":0}]
[]
[{"$f":"SUM(A587:A590)","v":0},{"$f":"+A583","v":"Other 10 (describe)"},{"$f":"SUM(C587:C590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C591:W591)","v":0},null,null,null,null,null,{"$f":"SUM(AD587:AD590)","v":0},{"$f":"+AF591/AD591","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF587:AF590)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1950","v":"Other 11 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C595","v":0},{"$f":"+D595+1","v":1},{"$f":"+E595+1","v":2},{"$f":"+F595+1","v":3},{"$f":"+G595+1","v":4},{"$f":"+H595+1","v":5},{"$f":"+I595+1","v":6},{"$f":"+J595+1","v":7},{"$f":"+K595+1","v":8},{"$f":"+L595+1","v":9},{"$f":"+M595+1","v":10},{"$f":"+N595+1","v":11},{"$f":"+O595+1","v":12},{"$f":"+P595+1","v":13},{"$f":"+Q595+1","v":14},{"$f":"+R595+1","v":15},{"$f":"+S595+1","v":16},{"$f":"+T595+1","v":17},{"$f":"+U595+1","v":18},{"$f":"+V595+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1953","v":0},{"$f":"+'Cap Needs Input'!G1979","v":""},{"$f":"IF(C595>=$AC597,$AF597,0)","v":0},0,{"$f":"IF(OR(E595=$AC597,E595=$AC597+$AG597,E595=$AC597+$AG597*2,E595=$AC597+$AG597*3),$AF597,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C597:W597)","v":0},{"$f":"+'Cap Needs Input'!J1953","v":0},{"$f":"+'Cap Needs Input'!I1953","v":0},{"$f":"+Z597+Y597","v":0},{"$f":"IF('Cap Needs Input'!C1979='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA597)","v":0},{"$f":"+AB597","v":0},{"$f":"+'Cap Needs Input'!A1979","v":0},{"$f":"+'Cap Needs Input'!J1979","v":0},{"$f":"+AE597*AD597","v":0},{"$f":"+'Cap Needs Input'!K1979","v":0}]
[{"$f":"+'Cap Needs Input'!C1954","v":0},{"$f":"+'Cap Needs Input'!G1980","v":""},{"$f":"IF(C595>=$AC598,$AF598,0)","v":0},0,{"$f":"IF(OR(E595=$AC598,E595=$AC598+$AG598,E595=$AC598+$AG598*2,E595=$AC598+$AG598*3),$AF598,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C598:W598)","v":0},{"$f":"+'Cap Needs Input'!J1954","v":0},{"$f":"+'Cap Needs Input'!I1954","v":0},{"$f":"+Z598+Y598","v":0},{"$f":"IF('Cap Needs Input'!C1980='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA598)","v":0},{"$f":"+AB598","v":0},{"$f":"+'Cap Needs Input'!A1980","v":0},{"$f":"+'Cap Needs Input'!J1980","v":0},{"$f":"+AE598*AD598","v":0},{"$f":"+'Cap Needs Input'!K1980","v":0}]
[{"$f":"+'Cap Needs Input'!C1955","v":0},{"$f":"+'Cap Needs Input'!G1981","v":""},{"$f":"IF(C595>=$AC599,$AF599,0)","v":0},0,{"$f":"IF(OR(E595=$AC599,E595=$AC599+$AG599,E595=$AC599+$AG599*2,E595=$AC599+$AG599*3),$AF599,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C599:W599)","v":0},{"$f":"+'Cap Needs Input'!J1955","v":0},{"$f":"+'Cap Needs Input'!I1955","v":0},0,{"$f":"IF('Cap Needs Input'!C1981='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C595,AA599)","v":0},{"$f":"+AB599","v":0},{"$f":"+'Cap Needs Input'!A1981","v":0},{"$f":"+'Cap Needs Input'!J1981","v":0},0,{"$f":"+'Cap Needs Input'!K1981","v":0}]
[]
[{"$f":"SUM(A597:A600)","v":0},{"$f":"+A593","v":"Other 11 (describe)"},{"$f":"SUM(C597:C600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C601:W601)","v":0},null,null,null,null,null,{"$f":"SUM(AD597:AD600)","v":0},{"$f":"+AF601/AD601","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF597:AF600)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A1983","v":"Other 12 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C605","v":0},{"$f":"+D605+1","v":1},{"$f":"+E605+1","v":2},{"$f":"+F605+1","v":3},{"$f":"+G605+1","v":4},{"$f":"+H605+1","v":5},{"$f":"+I605+1","v":6},{"$f":"+J605+1","v":7},{"$f":"+K605+1","v":8},{"$f":"+L605+1","v":9},{"$f":"+M605+1","v":10},{"$f":"+N605+1","v":11},{"$f":"+O605+1","v":12},{"$f":"+P605+1","v":13},{"$f":"+Q605+1","v":14},{"$f":"+R605+1","v":15},{"$f":"+S605+1","v":16},{"$f":"+T605+1","v":17},{"$f":"+U605+1","v":18},{"$f":"+V605+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C1986","v":0},{"$f":"+'Cap Needs Input'!G2012","v":""},{"$f":"IF(C605>=$AC607,$AF607,0)","v":0},0,{"$f":"IF(OR(E605=$AC607,E605=$AC607+$AG607,E605=$AC607+$AG607*2,E605=$AC607+$AG607*3),$AF607,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C607:W607)","v":0},{"$f":"+'Cap Needs Input'!J1986","v":0},{"$f":"+'Cap Needs Input'!I1986","v":0},{"$f":"+Z607+Y607","v":0},{"$f":"IF('Cap Needs Input'!C2012='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA607)","v":0},{"$f":"+AB607","v":0},{"$f":"+'Cap Needs Input'!A2012","v":0},{"$f":"+'Cap Needs Input'!J2012","v":0},{"$f":"+AE607*AD607","v":0},{"$f":"+'Cap Needs Input'!K2012","v":0}]
[{"$f":"+'Cap Needs Input'!C1987","v":0},{"$f":"+'Cap Needs Input'!G2013","v":""},{"$f":"IF(C605>=$AC608,$AF608,0)","v":0},0,{"$f":"IF(OR(E605=$AC608,E605=$AC608+$AG608,E605=$AC608+$AG608*2,E605=$AC608+$AG608*3),$AF608,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C608:W608)","v":0},{"$f":"+'Cap Needs Input'!J1987","v":0},{"$f":"+'Cap Needs Input'!I1987","v":0},{"$f":"+Z608+Y608","v":0},{"$f":"IF('Cap Needs Input'!C2013='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA608)","v":0},{"$f":"+AB608","v":0},{"$f":"+'Cap Needs Input'!A2013","v":0},{"$f":"+'Cap Needs Input'!J2013","v":0},{"$f":"+AE608*AD608","v":0},{"$f":"+'Cap Needs Input'!K2013","v":0}]
[{"$f":"+'Cap Needs Input'!C1988","v":0},{"$f":"+'Cap Needs Input'!G2014","v":""},{"$f":"IF(C605>=$AC609,$AF609,0)","v":0},0,{"$f":"IF(OR(E605=$AC609,E605=$AC609+$AG609,E605=$AC609+$AG609*2,E605=$AC609+$AG609*3),$AF609,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C609:W609)","v":0},{"$f":"+'Cap Needs Input'!J1988","v":0},{"$f":"+'Cap Needs Input'!I1988","v":0},0,{"$f":"IF('Cap Needs Input'!C2014='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C605,AA609)","v":0},{"$f":"+AB609","v":0},{"$f":"+'Cap Needs Input'!A2014","v":0},{"$f":"+'Cap Needs Input'!J2014","v":0},0,{"$f":"+'Cap Needs Input'!K2014","v":0}]
[]
[{"$f":"SUM(A607:A610)","v":0},{"$f":"+A603","v":"Other 12 (describe)"},{"$f":"SUM(C607:C610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C611:W611)","v":0},null,null,null,null,null,{"$f":"SUM(AD607:AD610)","v":0},{"$f":"+AF611/AD611","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF607:AF610)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2016","v":"Other 13 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C615","v":0},{"$f":"+D615+1","v":1},{"$f":"+E615+1","v":2},{"$f":"+F615+1","v":3},{"$f":"+G615+1","v":4},{"$f":"+H615+1","v":5},{"$f":"+I615+1","v":6},{"$f":"+J615+1","v":7},{"$f":"+K615+1","v":8},{"$f":"+L615+1","v":9},{"$f":"+M615+1","v":10},{"$f":"+N615+1","v":11},{"$f":"+O615+1","v":12},{"$f":"+P615+1","v":13},{"$f":"+Q615+1","v":14},{"$f":"+R615+1","v":15},{"$f":"+S615+1","v":16},{"$f":"+T615+1","v":17},{"$f":"+U615+1","v":18},{"$f":"+V615+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2019","v":0},{"$f":"+'Cap Needs Input'!G2045","v":""},{"$f":"IF(C615>=$AC617,$AF617,0)","v":0},0,{"$f":"IF(OR(E615=$AC617,E615=$AC617+$AG617,E615=$AC617+$AG617*2,E615=$AC617+$AG617*3),$AF617,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C617:W617)","v":0},{"$f":"+'Cap Needs Input'!J2019","v":0},{"$f":"+'Cap Needs Input'!I2019","v":0},{"$f":"+Z617+Y617","v":0},{"$f":"IF('Cap Needs Input'!C2045='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA617)","v":0},{"$f":"+AB617","v":0},{"$f":"+'Cap Needs Input'!A2045","v":0},{"$f":"+'Cap Needs Input'!J2045","v":0},{"$f":"+AE617*AD617","v":0},{"$f":"+'Cap Needs Input'!K2045","v":0}]
[{"$f":"+'Cap Needs Input'!C2020","v":0},{"$f":"+'Cap Needs Input'!G2046","v":""},{"$f":"IF(C615>=$AC618,$AF618,0)","v":0},0,{"$f":"IF(OR(E615=$AC618,E615=$AC618+$AG618,E615=$AC618+$AG618*2,E615=$AC618+$AG618*3),$AF618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C618:W618)","v":0},{"$f":"+'Cap Needs Input'!J2020","v":0},{"$f":"+'Cap Needs Input'!I2020","v":0},{"$f":"+Z618+Y618","v":0},{"$f":"IF('Cap Needs Input'!C2046='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA618)","v":0},{"$f":"+AB618","v":0},{"$f":"+'Cap Needs Input'!A2046","v":0},{"$f":"+'Cap Needs Input'!J2046","v":0},{"$f":"+AE618*AD618","v":0},{"$f":"+'Cap Needs Input'!K2046","v":0}]
[{"$f":"+'Cap Needs Input'!C2021","v":0},{"$f":"+'Cap Needs Input'!G2047","v":""},{"$f":"IF(C615>=$AC619,$AF619,0)","v":0},0,{"$f":"IF(OR(E615=$AC619,E615=$AC619+$AG619,E615=$AC619+$AG619*2,E615=$AC619+$AG619*3),$AF619,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C619:W619)","v":0},{"$f":"+'Cap Needs Input'!J2021","v":0},{"$f":"+'Cap Needs Input'!I2021","v":0},0,{"$f":"IF('Cap Needs Input'!C2047='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C615,AA619)","v":0},{"$f":"+AB619","v":0},{"$f":"+'Cap Needs Input'!A2047","v":0},{"$f":"+'Cap Needs Input'!J2047","v":0},0,{"$f":"+'Cap Needs Input'!K2047","v":0}]
[]
[{"$f":"SUM(A617:A620)","v":0},{"$f":"+A613","v":"Other 13 (describe)"},{"$f":"SUM(C617:C620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C621:W621)","v":0},null,null,null,null,null,{"$f":"SUM(AD617:AD620)","v":0},{"$f":"+AF621/AD621","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF617:AF620)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2049","v":"Other 14 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C625","v":0},{"$f":"+D625+1","v":1},{"$f":"+E625+1","v":2},{"$f":"+F625+1","v":3},{"$f":"+G625+1","v":4},{"$f":"+H625+1","v":5},{"$f":"+I625+1","v":6},{"$f":"+J625+1","v":7},{"$f":"+K625+1","v":8},{"$f":"+L625+1","v":9},{"$f":"+M625+1","v":10},{"$f":"+N625+1","v":11},{"$f":"+O625+1","v":12},{"$f":"+P625+1","v":13},{"$f":"+Q625+1","v":14},{"$f":"+R625+1","v":15},{"$f":"+S625+1","v":16},{"$f":"+T625+1","v":17},{"$f":"+U625+1","v":18},{"$f":"+V625+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2052","v":0},{"$f":"+'Cap Needs Input'!G2078","v":""},{"$f":"IF(C625>=$AC627,$AF627,0)","v":0},0,{"$f":"IF(OR(E625=$AC627,E625=$AC627+$AG627,E625=$AC627+$AG627*2,E625=$AC627+$AG627*3),$AF627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C627:W627)","v":0},{"$f":"+'Cap Needs Input'!J2052","v":0},{"$f":"+'Cap Needs Input'!I2052","v":0},{"$f":"+Z627+Y627","v":0},{"$f":"IF('Cap Needs Input'!C2078='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA627)","v":0},{"$f":"+AB627","v":0},{"$f":"+'Cap Needs Input'!A2078","v":0},{"$f":"+'Cap Needs Input'!J2078","v":0},{"$f":"+AE627*AD627","v":0},{"$f":"+'Cap Needs Input'!K2078","v":0}]
[{"$f":"+'Cap Needs Input'!C2053","v":0},{"$f":"+'Cap Needs Input'!G2079","v":""},{"$f":"IF(C625>=$AC628,$AF628,0)","v":0},0,{"$f":"IF(OR(E625=$AC628,E625=$AC628+$AG628,E625=$AC628+$AG628*2,E625=$AC628+$AG628*3),$AF628,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C628:W628)","v":0},{"$f":"+'Cap Needs Input'!J2053","v":0},{"$f":"+'Cap Needs Input'!I2053","v":0},{"$f":"+Z628+Y628","v":0},{"$f":"IF('Cap Needs Input'!C2079='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA628)","v":0},{"$f":"+AB628","v":0},{"$f":"+'Cap Needs Input'!A2079","v":0},{"$f":"+'Cap Needs Input'!J2079","v":0},{"$f":"+AE628*AD628","v":0},{"$f":"+'Cap Needs Input'!K2079","v":0}]
[{"$f":"+'Cap Needs Input'!C2054","v":0},{"$f":"+'Cap Needs Input'!G2080","v":""},{"$f":"IF(C625>=$AC629,$AF629,0)","v":0},0,{"$f":"IF(OR(E625=$AC629,E625=$AC629+$AG629,E625=$AC629+$AG629*2,E625=$AC629+$AG629*3),$AF629,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C629:W629)","v":0},{"$f":"+'Cap Needs Input'!J2054","v":0},{"$f":"+'Cap Needs Input'!I2054","v":0},0,{"$f":"IF('Cap Needs Input'!C2080='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C625,AA629)","v":0},{"$f":"+AB629","v":0},{"$f":"+'Cap Needs Input'!A2080","v":0},{"$f":"+'Cap Needs Input'!J2080","v":0},0,{"$f":"+'Cap Needs Input'!K2080","v":0}]
[]
[{"$f":"SUM(A627:A630)","v":0},{"$f":"+A623","v":"Other 14 (describe)"},{"$f":"SUM(C627:C630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C631:W631)","v":0},null,null,null,null,null,{"$f":"SUM(AD627:AD630)","v":0},{"$f":"+AF631/AD631","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF627:AF630)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2082","v":"Other 15 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C635","v":0},{"$f":"+D635+1","v":1},{"$f":"+E635+1","v":2},{"$f":"+F635+1","v":3},{"$f":"+G635+1","v":4},{"$f":"+H635+1","v":5},{"$f":"+I635+1","v":6},{"$f":"+J635+1","v":7},{"$f":"+K635+1","v":8},{"$f":"+L635+1","v":9},{"$f":"+M635+1","v":10},{"$f":"+N635+1","v":11},{"$f":"+O635+1","v":12},{"$f":"+P635+1","v":13},{"$f":"+Q635+1","v":14},{"$f":"+R635+1","v":15},{"$f":"+S635+1","v":16},{"$f":"+T635+1","v":17},{"$f":"+U635+1","v":18},{"$f":"+V635+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2085","v":0},{"$f":"+'Cap Needs Input'!G2111","v":""},{"$f":"IF(C635>=$AC637,$AF637,0)","v":0},0,{"$f":"IF(OR(E635=$AC637,E635=$AC637+$AG637,E635=$AC637+$AG637*2,E635=$AC637+$AG637*3),$AF637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C637:W637)","v":0},{"$f":"+'Cap Needs Input'!J2085","v":0},{"$f":"+'Cap Needs Input'!I2085","v":0},{"$f":"+Z637+Y637","v":0},{"$f":"IF('Cap Needs Input'!C2111='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA637)","v":0},{"$f":"+AB637","v":0},{"$f":"+'Cap Needs Input'!A2111","v":0},{"$f":"+'Cap Needs Input'!J2111","v":0},{"$f":"+AE637*AD637","v":0},{"$f":"+'Cap Needs Input'!K2111","v":0}]
[{"$f":"+'Cap Needs Input'!C2086","v":0},{"$f":"+'Cap Needs Input'!G2112","v":""},{"$f":"IF(C635>=$AC638,$AF638,0)","v":0},0,{"$f":"IF(OR(E635=$AC638,E635=$AC638+$AG638,E635=$AC638+$AG638*2,E635=$AC638+$AG638*3),$AF638,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C638:W638)","v":0},{"$f":"+'Cap Needs Input'!J2086","v":0},{"$f":"+'Cap Needs Input'!I2086","v":0},{"$f":"+Z638+Y638","v":0},{"$f":"IF('Cap Needs Input'!C2112='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA638)","v":0},{"$f":"+AB638","v":0},{"$f":"+'Cap Needs Input'!A2112","v":0},{"$f":"+'Cap Needs Input'!J2112","v":0},{"$f":"+AE638*AD638","v":0},{"$f":"+'Cap Needs Input'!K2112","v":0}]
[{"$f":"+'Cap Needs Input'!C2087","v":0},{"$f":"+'Cap Needs Input'!G2113","v":""},{"$f":"IF(C635>=$AC639,$AF639,0)","v":0},0,{"$f":"IF(OR(E635=$AC639,E635=$AC639+$AG639,E635=$AC639+$AG639*2,E635=$AC639+$AG639*3),$AF639,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C639:W639)","v":0},{"$f":"+'Cap Needs Input'!J2087","v":0},{"$f":"+'Cap Needs Input'!I2087","v":0},0,{"$f":"IF('Cap Needs Input'!C2113='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C635,AA639)","v":0},{"$f":"+AB639","v":0},{"$f":"+'Cap Needs Input'!A2113","v":0},{"$f":"+'Cap Needs Input'!J2113","v":0},0,{"$f":"+'Cap Needs Input'!K2113","v":0}]
[]
[{"$f":"SUM(A637:A640)","v":0},{"$f":"+A633","v":"Other 15 (describe)"},{"$f":"SUM(C637:C640)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C641:W641)","v":0},null,null,null,null,null,{"$f":"SUM(AD637:AD640)","v":0},{"$f":"+AF641/AD641","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF637:AF640)","v":0}]
[]
[{"$f":"+'Cap Needs Input'!A2115","v":"Other 16 (describe)"},null,"Comment"]
[]
[null,null,{"$f":"StartInput!$G$24","v":0},{"$f":"+C645","v":0},{"$f":"+D645+1","v":1},{"$f":"+E645+1","v":2},{"$f":"+F645+1","v":3},{"$f":"+G645+1","v":4},{"$f":"+H645+1","v":5},{"$f":"+I645+1","v":6},{"$f":"+J645+1","v":7},{"$f":"+K645+1","v":8},{"$f":"+L645+1","v":9},{"$f":"+M645+1","v":10},{"$f":"+N645+1","v":11},{"$f":"+O645+1","v":12},{"$f":"+P645+1","v":13},{"$f":"+Q645+1","v":14},{"$f":"+R645+1","v":15},{"$f":"+S645+1","v":16},{"$f":"+T645+1","v":17},{"$f":"+U645+1","v":18},{"$f":"+V645+1","v":19},"20 Year","Existing Components",null,null,null,null,"Replacement Components"]
["Qty","Replacement Component","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","+ Rehab","Installed","EUL","EOC","Repl","1st Repl","#","Cost","Total","EUL"]
[{"$f":"+'Cap Needs Input'!C2118","v":0},{"$f":"+'Cap Needs Input'!G2144","v":""},{"$f":"IF(C645>=$AC647,$AF647,0)","v":0},0,{"$f":"IF(OR(E645=$AC647,E645=$AC647+$AG647,E645=$AC647+$AG647*2,E645=$AC647+$AG647*3),$AF647,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C647:W647)","v":0},{"$f":"+'Cap Needs Input'!J2118","v":0},{"$f":"+'Cap Needs Input'!I2118","v":0},{"$f":"+Z647+Y647","v":0},{"$f":"IF('Cap Needs Input'!C2144='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA647)","v":0},{"$f":"+AB647","v":0},{"$f":"+'Cap Needs Input'!A2144","v":0},{"$f":"+'Cap Needs Input'!J2144","v":0},{"$f":"+AE647*AD647","v":0},{"$f":"+'Cap Needs Input'!K2144","v":0}]
[{"$f":"+'Cap Needs Input'!C2119","v":0},{"$f":"+'Cap Needs Input'!G2145","v":""},{"$f":"IF(C645>=$AC648,$AF648,0)","v":0},0,{"$f":"IF(OR(E645=$AC648,E645=$AC648+$AG648,E645=$AC648+$AG648*2,E645=$AC648+$AG648*3),$AF648,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C648:W648)","v":0},{"$f":"+'Cap Needs Input'!J2119","v":0},{"$f":"+'Cap Needs Input'!I2119","v":0},{"$f":"+Z648+Y648","v":0},{"$f":"IF('Cap Needs Input'!C2145='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA648)","v":0},{"$f":"+AB648","v":0},{"$f":"+'Cap Needs Input'!A2145","v":0},{"$f":"+'Cap Needs Input'!J2145","v":0},{"$f":"+AE648*AD648","v":0},{"$f":"+'Cap Needs Input'!K2145","v":0}]
[{"$f":"+'Cap Needs Input'!C2120","v":0},{"$f":"+'Cap Needs Input'!G2146","v":""},{"$f":"IF(C645>=$AC649,$AF649,0)","v":0},0,{"$f":"IF(OR(E645=$AC649,E645=$AC649+$AG649,E645=$AC649+$AG649*2,E645=$AC649+$AG649*3),$AF649,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C649:W649)","v":0},{"$f":"+'Cap Needs Input'!J2120","v":0},{"$f":"+'Cap Needs Input'!I2120","v":0},0,{"$f":"IF('Cap Needs Input'!C2146='Cap Needs Input'!$Q$2,'20 Year Defaults'!$C645,AA649)","v":0},{"$f":"+AB649","v":0},{"$f":"+'Cap Needs Input'!A2146","v":0},{"$f":"+'Cap Needs Input'!J2146","v":0},0,{"$f":"+'Cap Needs Input'!K2146","v":0}]
[]
[{"$f":"SUM(A647:A650)","v":0},{"$f":"+A643","v":"Other 16 (describe)"},{"$f":"SUM(C647:C650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C651:W651)","v":0},null,null,null,null,null,{"$f":"SUM(AD647:AD650)","v":0},{"$f":"+AF651/AD651","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AF647:AF650)","v":0}]

{"sheet":"Rehab-ExA Ref","index":16,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":true,"merged":[[2,6,2,10]]}
[]
[null,"Rehab Green Analysis (for Escrow and Exhibit A)"]
[null,"NOT FOR USER EDIT: REFERENCE ONLY",null,null,null,null,"Lookup Green Only"]
[null,null,"Green Rehab","QTY","Count Items","Unit Cost","Tag","Item","Cost","Qty","Cost per",null,null,"Wgt Aves","Qty","Count Items","Cost","Result"]
[1,{"$f":"'20 Year Schedule'!A6","v":"Refrigerators 1"},{"$f":"SUMIF('20 Year Detail'!AI7:AI9,\"=Green\",'20 Year Detail'!C7:C9)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ7:AJ9,\"=Now\",'20 Year Detail'!A7:A9)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ7:AJ9,\"=Now\")","v":0},{"$f":"IF(E5=0,0,SUMIF('20 Year Detail'!AJ7:AJ9,\"=Now\",'20 Year Detail'!AE7:AE9)/E5)","v":0},{"$f":"IF(C5>0,1,0)","v":0},{"$f":"IF(G5=1,B5,0)","v":0},{"$f":"IF(G5=1,C5,0)","v":0},{"$f":"IF(G5=1,D5,0)","v":0},{"$f":"IF(G5=1,F5,0)","v":0},null,null,"Ranges",{"$f":"SUMIF('20 Year Detail'!AJ47:AJ49,\"=Now\",'20 Year Detail'!A47:A49)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ47:AJ49,\"=Now\")","v":0},{"$f":"IF(P5=0,0,SUMIF('20 Year Detail'!AJ47:AJ49,\"=Now\",'20 Year Detail'!AE47:AE49)/P5)","v":0}]
[2,{"$f":"'20 Year Schedule'!A7","v":"Refrigerators 2"},{"$f":"SUMIF('20 Year Detail'!AI17:AI19,\"=Green\",'20 Year Detail'!C17:C19)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ17:AJ19,\"=Now\",'20 Year Detail'!A17:A19)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ17:AJ19,\"=Now\")","v":0},{"$f":"IF(E6=0,0,SUMIF('20 Year Detail'!AJ17:AJ19,\"=Now\",'20 Year Detail'!AE17:AE19)/E6)","v":0},{"$f":"IF(C6>0,G5+1,G5)","v":0},{"$f":"IF(G6=G5,0,B6)","v":0},{"$f":"IF(G6=G5,0,C6)","v":0},{"$f":"IF(G6=G5,0,D6)","v":0},{"$f":"IF(G6=G5,0,F6)","v":0},null,null,"Hoods",{"$f":"SUMIF('20 Year Detail'!AJ57:AJ59,\"=Now\",'20 Year Detail'!A57:A59)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ57:AJ59,\"=Now\")","v":0},{"$f":"IF(P6=0,0,SUMIF('20 Year Detail'!AJ57:AJ59,\"=Now\",'20 Year Detail'!AE57:AE59)/P6)","v":0}]
[3,{"$f":"'20 Year Schedule'!A8","v":"Ranges and Range Hoods"},{"$f":"SUMIF('20 Year Detail'!AI47:AI49,\"=Green\",'20 Year Detail'!C47:C49)+SUMIF('20 Year Detail'!AI57:AI59,\"=Green\",'20 Year Detail'!C57:C59)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ47:AJ49,\"=Now\",'20 Year Detail'!A47:A49)+SUMIF('20 Year Detail'!AJ57:AJ59,\"=Now\",'20 Year Detail'!A57:A59)","v":0},"cost wgt ave",{"$f":"R7","v":0},0,{"$f":"IF(G7=G6,0,B7)","v":0},{"$f":"IF(G7=G6,0,C7)","v":0},{"$f":"IF(G7=G6,0,D7)","v":0},{"$f":"IF(G7=G6,0,F7)","v":0},null,null,"Tot/Result",{"$f":"SUM(O5:O6)","v":0},null,null,{"$f":"IF(O7=0,0,SUMPRODUCT(Q5:Q6,O5:O6)/O7)","v":0}]
[4,{"$f":"'20 Year Schedule'!A9","v":"Dishwashers"},{"$f":"SUMIF('20 Year Detail'!AI67:AI69,\"=Green\",'20 Year Detail'!C67:C69)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ67:AJ69,\"=Now\",'20 Year Detail'!A67:A69)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ67:AJ69,\"=Now\")","v":0},{"$f":"IF(E8=0,0,SUMIF('20 Year Detail'!AJ67:AJ69,\"=Now\",'20 Year Detail'!AE67:AE69)/E8)","v":0},0,0,0,0,0]
[5,{"$f":"'20 Year Schedule'!A10","v":"Other Appliances"},{"$f":"SUMIF('20 Year Detail'!AI77:AI79,\"=Green\",'20 Year Detail'!C77:C79)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ77:AJ79,\"=Now\",'20 Year Detail'!A77:A79)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ77:AJ79,\"=Now\")","v":0},{"$f":"IF(E9=0,0,SUMIF('20 Year Detail'!AJ77:AJ79,\"=Now\",'20 Year Detail'!AE77:AE79)/E9)","v":0},0,0,0,0,0,null,null,"Water1",{"$f":"SUMIF('20 Year Detail'!AJ137:AJ139,\"=Now\",'20 Year Detail'!A137:A139)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ137:AJ139,\"=Now\")","v":0},{"$f":"IF(P9=0,0,SUMIF('20 Year Detail'!AJ137:AJ139,\"=Now\",'20 Year Detail'!AE137:AE139)/P9)","v":0}]
[6,{"$f":"'20 Year Schedule'!A11","v":"Kitchen Cabinets"},{"$f":"SUMIF('20 Year Detail'!AI87:AI89,\"=Green\",'20 Year Detail'!C87:C89)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ87:AJ89,\"=Now\",'20 Year Detail'!A87:A89)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ87:AJ89,\"=Now\")","v":0},{"$f":"IF(E10=0,0,SUMIF('20 Year Detail'!AJ87:AJ89,\"=Now\",'20 Year Detail'!AE87:AE89)/E10)","v":0},0,0,0,0,0,null,null,"Water2",{"$f":"SUMIF('20 Year Detail'!AJ147:AJ149,\"=Now\",'20 Year Detail'!A147:A149)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ147:AJ149,\"=Now\")","v":0},{"$f":"IF(P10=0,0,SUMIF('20 Year Detail'!AJ147:AJ149,\"=Now\",'20 Year Detail'!AE147:AE149)/P10)","v":0}]
[7,{"$f":"'20 Year Schedule'!A12","v":"Kitchen Counter Tops, Sinks"},{"$f":"SUMIF('20 Year Detail'!AI97:AI99,\"=Green\",'20 Year Detail'!C97:C99)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ97:AJ99,\"=Now\",'20 Year Detail'!A97:A99)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ97:AJ99,\"=Now\")","v":0},{"$f":"IF(E11=0,0,SUMIF('20 Year Detail'!AJ97:AJ99,\"=Now\",'20 Year Detail'!AE97:AE99)/E11)","v":0},0,0,0,0,0,null,null,"Water3",{"$f":"SUMIF('20 Year Detail'!AJ157:AJ159,\"=Now\",'20 Year Detail'!A157:A159)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ157:AJ159,\"=Now\")","v":0},{"$f":"IF(P11=0,0,SUMIF('20 Year Detail'!AJ157:AJ159,\"=Now\",'20 Year Detail'!AE157:AE159)/P11)","v":0}]
[8,{"$f":"'20 Year Schedule'!A13","v":"Bathroom Vanities"},{"$f":"SUMIF('20 Year Detail'!AI107:AI109,\"=Green\",'20 Year Detail'!C107:C109)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ107:AJ109,\"=Now\",'20 Year Detail'!A107:A109)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ107:AJ109,\"=Now\")","v":0},{"$f":"IF(E12=0,0,SUMIF('20 Year Detail'!AJ107:AJ109,\"=Now\",'20 Year Detail'!AE107:AE109)/E12)","v":0},0,0,0,0,0,null,null,"Tot/Result",{"$f":"SUM(O9:O11)","v":0},null,null,{"$f":"IF(O12=0,0,SUMPRODUCT(Q9:Q11,O9:O11)/O12)","v":0}]
[9,{"$f":"'20 Year Schedule'!A14","v":"Bathroom Counter Tops, Sinks"},{"$f":"SUMIF('20 Year Detail'!AI117:AI119,\"=Green\",'20 Year Detail'!C117:C119)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ117:AJ119,\"=Now\",'20 Year Detail'!A117:A119)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ117:AJ119,\"=Now\")","v":0},{"$f":"IF(E13=0,0,SUMIF('20 Year Detail'!AJ117:AJ119,\"=Now\",'20 Year Detail'!AE117:AE119)/E13)","v":0},0,0,0,0,0]
[10,{"$f":"'20 Year Schedule'!A15","v":"Bathroom Exhaust Fans"},{"$f":"SUMIF('20 Year Detail'!AI127:AI129,\"=Green\",'20 Year Detail'!C127:C129)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ127:AJ129,\"=Now\",'20 Year Detail'!A127:A129)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ127:AJ129,\"=Now\")","v":0},{"$f":"IF(E14=0,0,SUMIF('20 Year Detail'!AJ127:AJ129,\"=Now\",'20 Year Detail'!AE127:AE129)/E14)","v":0},0,0,0,0,0,null,null,"HVAC1a",{"$f":"SUMIF('20 Year Detail'!AJ187:AJ189,\"=Now\",'20 Year Detail'!A187:A189)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ187:AJ189,\"=Now\")","v":0},{"$f":"IF(P14=0,0,SUMIF('20 Year Detail'!AJ187:AJ189,\"=Now\",'20 Year Detail'!AE187:AE189)/P14)","v":0}]
[11,{"$f":"'20 Year Schedule'!A16","v":"Water Savers (Interior)"},{"$f":"SUMIF('20 Year Detail'!AI137:AI139,\"=Green\",'20 Year Detail'!C137:C139)+SUMIF('20 Year Detail'!AI147:AI149,\"=Green\",'20 Year Detail'!C147:C149)+SUMIF('20 Year Detail'!AI157:AI159,\"=Green\",'20 Year Detail'!C157:C159)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ137:AJ139,\"=Now\",'20 Year Detail'!A137:A139)+SUMIF('20 Year Detail'!AJ147:AJ149,\"=Now\",'20 Year Detail'!A147:A149)+SUMIF('20 Year Detail'!AJ157:AJ159,\"=Now\",'20 Year Detail'!A157:A159)","v":0},"cost wgt ave",{"$f":"R12","v":0},0,0,0,0,0,null,null,"HVAC1b",{"$f":"SUMIF('20 Year Detail'!AJ197:AJ199,\"=Now\",'20 Year Detail'!A197:A199)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ197:AJ199,\"=Now\")","v":0},{"$f":"IF(P15=0,0,SUMIF('20 Year Detail'!AJ197:AJ199,\"=Now\",'20 Year Detail'!AE197:AE199)/P15)","v":0}]
[12,{"$f":"'20 Year Schedule'!A17","v":"Other Bath Fixtures"},{"$f":"SUMIF('20 Year Detail'!AI167:AI169,\"=Green\",'20 Year Detail'!C167:C169)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ167:AJ169,\"=Now\",'20 Year Detail'!A167:A169)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ167:AJ169,\"=Now\")","v":0},{"$f":"IF(E16=0,0,SUMIF('20 Year Detail'!AJ167:AJ169,\"=Now\",'20 Year Detail'!AE167:AE169)/E16)","v":0},0,0,0,0,0,null,null,"Tot/Result",{"$f":"SUM(O14:O15)","v":0},null,null,{"$f":"IF(O16=0,0,SUMPRODUCT(Q14:Q15,O14:O15)/O16)","v":0}]
[13,{"$f":"'20 Year Schedule'!A18","v":"Ceiling Fans"},{"$f":"SUMIF('20 Year Detail'!AI177:AI179,\"=Green\",'20 Year Detail'!C177:C179)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ177:AJ179,\"=Now\",'20 Year Detail'!A177:A179)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ177:AJ179,\"=Now\")","v":0},{"$f":"IF(E17=0,0,SUMIF('20 Year Detail'!AJ177:AJ179,\"=Now\",'20 Year Detail'!AE177:AE179)/E17)","v":0},0,0,0,0,0]
[14,{"$f":"'20 Year Schedule'!A19","v":"HVAC Systems 1 (Interior)"},{"$f":"SUMIF('20 Year Detail'!AI187:AI189,\"=Green\",'20 Year Detail'!C187:C189)+SUMIF('20 Year Detail'!AI197:AI199,\"=Green\",'20 Year Detail'!C197:C199)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ187:AJ189,\"=Now\",'20 Year Detail'!A187:A189)+SUMIF('20 Year Detail'!AJ197:AJ199,\"=Now\",'20 Year Detail'!A197:A199)","v":0},"cost wgt ave",{"$f":"R16","v":0},0,0,0,0,0,null,null,"HVAC2a",{"$f":"SUMIF('20 Year Detail'!AJ207:AJ209,\"=Now\",'20 Year Detail'!A207:A209)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ207:AJ209,\"=Now\")","v":0},{"$f":"IF(P18=0,0,SUMIF('20 Year Detail'!AJ207:AJ209,\"=Now\",'20 Year Detail'!AE207:AE209)/P18)","v":0}]
[15,{"$f":"'20 Year Schedule'!A20","v":"HVAC Systems 2 (Common Area)"},{"$f":"SUMIF('20 Year Detail'!AI207:AI209,\"=Green\",'20 Year Detail'!C207:C209)+SUMIF('20 Year Detail'!AI217:AI219,\"=Green\",'20 Year Detail'!C217:C219)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ207:AJ209,\"=Now\",'20 Year Detail'!A207:A209)+SUMIF('20 Year Detail'!AJ217:AJ219,\"=Now\",'20 Year Detail'!A217:A219)","v":0},"cost wgt ave",{"$f":"R20","v":0},0,0,0,0,0,null,null,"HVAC2b",{"$f":"SUMIF('20 Year Detail'!AJ217:AJ219,\"=Now\",'20 Year Detail'!A217:A219)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ217:AJ219,\"=Now\")","v":0},{"$f":"IF(P19=0,0,SUMIF('20 Year Detail'!AJ217:AJ219,\"=Now\",'20 Year Detail'!AE217:AE219)/P19)","v":0}]
[16,{"$f":"'20 Year Schedule'!A21","v":"Domestic Hot Water Heating 1"},{"$f":"SUMIF('20 Year Detail'!AI227:AI229,\"=Green\",'20 Year Detail'!C227:C229)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ227:AJ229,\"=Now\",'20 Year Detail'!A227:A229)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ227:AJ229,\"=Now\")","v":0},{"$f":"IF(E20=0,0,SUMIF('20 Year Detail'!AJ227:AJ229,\"=Now\",'20 Year Detail'!AE227:AE229)/E20)","v":0},0,0,0,0,0,null,null,"Tot/Result",{"$f":"SUM(O18:O19)","v":0},null,null,{"$f":"IF(O20=0,0,SUMPRODUCT(Q18:Q19,O18:O19)/O20)","v":0}]
[17,{"$f":"'20 Year Schedule'!A22","v":"Domestic Hot Water Heating 2"},{"$f":"SUMIF('20 Year Detail'!AI237:AI239,\"=Green\",'20 Year Detail'!C237:C239)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ237:AJ239,\"=Now\",'20 Year Detail'!A237:A239)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ237:AJ239,\"=Now\")","v":0},{"$f":"IF(E21=0,0,SUMIF('20 Year Detail'!AJ237:AJ239,\"=Now\",'20 Year Detail'!AE229:AE237)/E21)","v":0},0,0,0,0,0]
[18,{"$f":"'20 Year Schedule'!A23","v":"Domestic Hot Water Heating 3"},{"$f":"SUMIF('20 Year Detail'!AI247:AI249,\"=Green\",'20 Year Detail'!C247:C249)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ247:AJ249,\"=Now\",'20 Year Detail'!A247:A249)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ247:AJ249,\"=Now\")","v":0},{"$f":"IF(E22=0,0,SUMIF('20 Year Detail'!AJ247:AJ249,\"=Now\",'20 Year Detail'!AE247:AE249)/E22)","v":0},0,0,0,0,0,null,null,"Lighting 1a",{"$f":"SUMIF('20 Year Detail'!AJ367:AJ369,\"=Now\",'20 Year Detail'!A367:A369)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ367:AJ369,\"=Now\")","v":0},{"$f":"IF(P22=0,0,SUMIF('20 Year Detail'!AJ367:AJ369,\"=Now\",'20 Year Detail'!AE367:AE369)/P22)","v":0}]
[19,{"$f":"'20 Year Schedule'!A24","v":"Common Area Hot Water"},{"$f":"SUMIF('20 Year Detail'!AI257:AI259,\"=Green\",'20 Year Detail'!C257:C259)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ257:AJ259,\"=Now\",'20 Year Detail'!A257:A259)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ257:AJ259,\"=Now\")","v":0},{"$f":"IF(E23=0,0,SUMIF('20 Year Detail'!AJ257:AJ259,\"=Now\",'20 Year Detail'!AE257:AE259)/E23)","v":0},{"$f":"IF(C23>0,G22+1,G22)","v":0},{"$f":"IF(G23=G22,0,B23)","v":0},{"$f":"IF(G23=G22,0,C23)","v":0},{"$f":"IF(G23=G22,0,D23)","v":0},{"$f":"IF(G23=G22,0,F23)","v":0},null,null,"Lighting 1b",{"$f":"SUMIF('20 Year Detail'!AJ377:AJ379,\"=Now\",'20 Year Detail'!A377:A379)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ377:AJ379,\"=Now\")","v":0},{"$f":"IF(P23=0,0,SUMIF('20 Year Detail'!AJ377:AJ379,\"=Now\",'20 Year Detail'!AE377:AE379)/P23)","v":0}]
[20,{"$f":"'20 Year Schedule'!A25","v":"Insulation"},{"$f":"SUMIF('20 Year Detail'!AI267:AI269,\"=Green\",'20 Year Detail'!C267:C269)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ267:AJ269,\"=Now\",'20 Year Detail'!A267:A269)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ267:AJ269,\"=Now\")","v":0},{"$f":"IF(E24=0,0,SUMIF('20 Year Detail'!AJ267:AJ269,\"=Now\",'20 Year Detail'!AE267:AE269)/E24)","v":0},{"$f":"IF(C24>0,G23+1,G23)","v":0},{"$f":"IF(G24=G23,0,B24)","v":0},{"$f":"IF(G24=G23,0,C24)","v":0},{"$f":"IF(G24=G23,0,D24)","v":0},{"$f":"IF(G24=G23,0,F24)","v":0},null,null,"Tot/Result",{"$f":"SUM(O22:O23)","v":0},null,null,{"$f":"IF(O24=0,0,SUMPRODUCT(Q22:Q23,O22:O23)/O24)","v":0}]
[21,{"$f":"'20 Year Schedule'!A26","v":"Interior Carpet"},{"$f":"SUMIF('20 Year Detail'!AI277:AI279,\"=Green\",'20 Year Detail'!C277:C279)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ277:AJ279,\"=Now\",'20 Year Detail'!A277:A279)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ277:AJ279,\"=Now\")","v":0},{"$f":"IF(E25=0,0,SUMIF('20 Year Detail'!AJ277:AJ279,\"=Now\",'20 Year Detail'!AE277:AE279)/E25)","v":0},{"$f":"IF(C25>0,G24+1,G24)","v":0},{"$f":"IF(G25=G24,0,B25)","v":0},{"$f":"IF(G25=G24,0,C25)","v":0},{"$f":"IF(G25=G24,0,D25)","v":0},{"$f":"IF(G25=G24,0,F25)","v":0}]
[22,{"$f":"'20 Year Schedule'!A27","v":"Other Interior Floor Coverings"},{"$f":"SUMIF('20 Year Detail'!AI287:AI289,\"=Green\",'20 Year Detail'!C287:C289)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ287:AJ289,\"=Now\",'20 Year Detail'!A287:A289)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ287:AJ289,\"=Now\")","v":0},{"$f":"IF(E26=0,0,SUMIF('20 Year Detail'!AJ287:AJ289,\"=Now\",'20 Year Detail'!AE287:AE289)/E26)","v":0},0,0,0,0,0,null,null,"Lighting 2a",{"$f":"SUMIF('20 Year Detail'!AJ387:AJ389,\"=Now\",'20 Year Detail'!A387:A389)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ387:AJ389,\"=Now\")","v":0},{"$f":"IF(P26=0,0,SUMIF('20 Year Detail'!AJ387:AJ389,\"=Now\",'20 Year Detail'!AE387:AE389)/P26)","v":0}]
[23,{"$f":"'20 Year Schedule'!A28","v":"Common Area Floor Coverings"},{"$f":"SUMIF('20 Year Detail'!AI297:AI299,\"=Green\",'20 Year Detail'!C297:C299)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ297:AJ299,\"=Now\",'20 Year Detail'!A297:A299)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ297:AJ299,\"=Now\")","v":0},{"$f":"IF(E27=0,0,SUMIF('20 Year Detail'!AJ297:AJ299,\"=Now\",'20 Year Detail'!AE297:AE299)/E27)","v":0},0,0,0,0,0,null,null,"Lighting 2b",{"$f":"SUMIF('20 Year Detail'!AJ397:AJ399,\"=Now\",'20 Year Detail'!A397:A399)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ397:AJ399,\"=Now\")","v":0},{"$f":"IF(P27=0,0,SUMIF('20 Year Detail'!AJ397:AJ399,\"=Now\",'20 Year Detail'!AE397:AE399)/P27)","v":0}]
[24,{"$f":"'20 Year Schedule'!A29","v":"Interior Painting"},{"$f":"SUMIF('20 Year Detail'!AI307:AI309,\"=Green\",'20 Year Detail'!C307:C309)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ307:AJ309,\"=Now\",'20 Year Detail'!A307:A309)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ307:AJ309,\"=Now\")","v":0},{"$f":"IF(E28=0,0,SUMIF('20 Year Detail'!AJ307:AJ309,\"=Now\",'20 Year Detail'!AE307:AE309)/E28)","v":0},0,0,0,0,0,null,null,"Tot/Result",{"$f":"SUM(O26:O27)","v":0},null,null,{"$f":"IF(O28=0,0,SUMPRODUCT(Q26:Q27,O26:O27)/O28)","v":0}]
[25,{"$f":"'20 Year Schedule'!A30","v":"Interior Doors"},{"$f":"SUMIF('20 Year Detail'!AI317:AI319,\"=Green\",'20 Year Detail'!C317:C319)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ317:AJ319,\"=Now\",'20 Year Detail'!A317:A319)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ317:AJ319,\"=Now\")","v":0},{"$f":"IF(E29=0,0,SUMIF('20 Year Detail'!AJ317:AJ319,\"=Now\",'20 Year Detail'!AE317:AE319)/E29)","v":0},0,0,0,0,0]
[26,{"$f":"'20 Year Schedule'!A31","v":"Exterior Walls"},{"$f":"SUMIF('20 Year Detail'!AI327:AI329,\"=Green\",'20 Year Detail'!C327:C329)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ327:AJ329,\"=Now\",'20 Year Detail'!A327:A329)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ327:AJ329,\"=Now\")","v":0},{"$f":"IF(E30=0,0,SUMIF('20 Year Detail'!AJ327:AJ329,\"=Now\",'20 Year Detail'!AE327:AE329)/E30)","v":0},0,0,0,0,0]
[27,{"$f":"'20 Year Schedule'!A32","v":"Exterior Doors"},{"$f":"SUMIF('20 Year Detail'!AI337:AI339,\"=Green\",'20 Year Detail'!C337:C339)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ337:AJ339,\"=Now\",'20 Year Detail'!A337:A339)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ337:AJ339,\"=Now\")","v":0},{"$f":"IF(E31=0,0,SUMIF('20 Year Detail'!AJ337:AJ339,\"=Now\",'20 Year Detail'!AE337:AE339)/E31)","v":0},0,0,0,0,0]
[28,{"$f":"'20 Year Schedule'!A33","v":"Storm Doors"},{"$f":"SUMIF('20 Year Detail'!AI347:AI349,\"=Green\",'20 Year Detail'!C347:C349)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ347:AJ349,\"=Now\",'20 Year Detail'!A347:A349)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ347:AJ349,\"=Now\")","v":0},{"$f":"IF(E32=0,0,SUMIF('20 Year Detail'!AJ347:AJ349,\"=Now\",'20 Year Detail'!AE347:AE349)/E32)","v":0},0,0,0,0,0]
[29,{"$f":"'20 Year Schedule'!A34","v":"Roofs"},{"$f":"SUMIF('20 Year Detail'!AI27:AI29,\"=Green\",'20 Year Detail'!C27:C29)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ27:AJ29,\"=Now\",'20 Year Detail'!A27:A29)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ27:AJ29,\"=Now\")","v":0},{"$f":"IF(E33=0,0,SUMIF('20 Year Detail'!AJ27:AJ29,\"=Now\",'20 Year Detail'!AE27:AE29)/E33)","v":0},0,0,0,0,0]
[30,{"$f":"'20 Year Schedule'!A35","v":"Windows"},{"$f":"SUMIF('20 Year Detail'!AI37:AI39,\"=Green\",'20 Year Detail'!C37:C39)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ37:AJ39,\"=Now\",'20 Year Detail'!A37:A39)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ37:AJ39,\"=Now\")","v":0},{"$f":"IF(E34=0,0,SUMIF('20 Year Detail'!AJ37:AJ39,\"=Now\",'20 Year Detail'!AE37:AE39)/E34)","v":0},0,0,0,0,0]
[31,{"$f":"'20 Year Schedule'!A36","v":"Sliding Glass Doors"},{"$f":"SUMIF('20 Year Detail'!AI357:AI359,\"=Green\",'20 Year Detail'!C357:C359)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ357:AJ359,\"=Now\",'20 Year Detail'!A357:A359)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ357:AJ359,\"=Now\")","v":0},{"$f":"IF(E35=0,0,SUMIF('20 Year Detail'!AJ357:AJ359,\"=Now\",'20 Year Detail'!AE357:AE359)/E35)","v":0},0,0,0,0,0]
[32,{"$f":"'20 Year Schedule'!A37","v":"Interior Lighting 1 (In Unit)"},{"$f":"SUMIF('20 Year Detail'!AI367:AI369,\"=Green\",'20 Year Detail'!C367:C369)+SUMIF('20 Year Detail'!AI377:AI379,\"=Green\",'20 Year Detail'!C377:C379)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ367:AJ369,\"=Now\",'20 Year Detail'!A367:A369)+SUMIF('20 Year Detail'!AJ377:AJ379,\"=Now\",'20 Year Detail'!A377:A379)","v":0},"cost wgt ave",{"$f":"R24","v":0},0,0,0,0,0]
[33,{"$f":"'20 Year Schedule'!A38","v":"Interior Lighting 2 (Common Area)"},{"$f":"SUMIF('20 Year Detail'!AI387:AI389,\"=Green\",'20 Year Detail'!C387:C389)+SUMIF('20 Year Detail'!AI397:AI399,\"=Green\",'20 Year Detail'!C397:C399)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ387:AJ389,\"=Now\",'20 Year Detail'!A387:A389)+SUMIF('20 Year Detail'!AJ397:AJ399,\"=Now\",'20 Year Detail'!A397:A399)","v":0},"cost wgt ave",{"$f":"R28","v":0},{"$f":"IF(C37>0,G36+1,G36)","v":0},{"$f":"IF(G37=G36,0,B37)","v":0},{"$f":"IF(G37=G36,0,C37)","v":0},{"$f":"IF(G37=G36,0,D37)","v":0},{"$f":"IF(G37=G36,0,F37)","v":0}]
[34,{"$f":"'20 Year Schedule'!A39","v":"CO Detectors/Alarms"},{"$f":"SUMIF('20 Year Detail'!AI407:AI409,\"=Green\",'20 Year Detail'!C407:C409)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ407:AJ409,\"=Now\",'20 Year Detail'!A407:A409)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ407:AJ409,\"=Now\")","v":0},{"$f":"IF(E38=0,0,SUMIF('20 Year Detail'!AJ407:AJ409,\"=Now\",'20 Year Detail'!AE407:AE409)/E38)","v":0},0,0,0,0,0]
[35,{"$f":"'20 Year Schedule'!A40","v":"Exit Signs"},{"$f":"SUMIF('20 Year Detail'!AI417:AI419,\"=Green\",'20 Year Detail'!C417:C419)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ417:AJ419,\"=Now\",'20 Year Detail'!A417:A419)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ417:AJ419,\"=Now\")","v":0},{"$f":"IF(E39=0,0,SUMIF('20 Year Detail'!AJ417:AJ419,\"=Now\",'20 Year Detail'!AE417:AE419)/E39)","v":0},0,0,0,0,0]
[36,{"$f":"'20 Year Schedule'!A41","v":"Exterior Lighting"},{"$f":"SUMIF('20 Year Detail'!AI427:AI429,\"=Green\",'20 Year Detail'!C427:C429)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ427:AJ429,\"=Now\",'20 Year Detail'!A427:A429)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ427:AJ429,\"=Now\")","v":0},{"$f":"IF(E40=0,0,SUMIF('20 Year Detail'!AJ427:AJ429,\"=Now\",'20 Year Detail'!AE427:AE429)/E40)","v":0},0,0,0,0,0]
[37,{"$f":"'20 Year Schedule'!A42","v":"Landscaping and Grounds 1"},{"$f":"SUMIF('20 Year Detail'!AI437:AI439,\"=Green\",'20 Year Detail'!C437:C439)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ437:AJ439,\"=Now\",'20 Year Detail'!A437:A439)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ437:AJ439,\"=Now\")","v":0},{"$f":"IF(E41=0,0,SUMIF('20 Year Detail'!AJ437:AJ439,\"=Now\",'20 Year Detail'!AE437:AE439)/E41)","v":0},0,0,0,0,0]
[38,{"$f":"'20 Year Schedule'!A43","v":"Landscaping and Grounds 2"},{"$f":"SUMIF('20 Year Detail'!AI447:AI449,\"=Green\",'20 Year Detail'!C447:C449)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ447:AJ449,\"=Now\",'20 Year Detail'!A447:A449)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ447:AJ449,\"=Now\")","v":0},{"$f":"IF(E42=0,0,SUMIF('20 Year Detail'!AJ447:AJ449,\"=Now\",'20 Year Detail'!AE447:AE449)/E42)","v":0},0,0,0,0,0]
[39,{"$f":"'20 Year Schedule'!A44","v":"Land and Grounds: Irrigation"},{"$f":"SUMIF('20 Year Detail'!AI457:AI459,\"=Green\",'20 Year Detail'!C457:C459)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ457:AJ459,\"=Now\",'20 Year Detail'!A457:A459)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ457:AJ459,\"=Now\")","v":0},{"$f":"IF(E43=0,0,SUMIF('20 Year Detail'!AJ457:AJ459,\"=Now\",'20 Year Detail'!AE457:AE459)/E43)","v":0},0,0,0,0,0]
[40,{"$f":"'20 Year Schedule'!A45","v":"Parking and Driveways"},{"$f":"SUMIF('20 Year Detail'!AI467:AI469,\"=Green\",'20 Year Detail'!C467:C469)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ467:AJ469,\"=Now\",'20 Year Detail'!A467:A469)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ467:AJ469,\"=Now\")","v":0},{"$f":"IF(E44=0,0,SUMIF('20 Year Detail'!AJ467:AJ469,\"=Now\",'20 Year Detail'!AE467:AE469)/E44)","v":0},0,0,0,0,0]
[41,{"$f":"'20 Year Schedule'!A46","v":"Walks/Stairs and Patios/Balconies"},{"$f":"SUMIF('20 Year Detail'!AI477:AI479,\"=Green\",'20 Year Detail'!C477:C479)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ477:AJ479,\"=Now\",'20 Year Detail'!A477:A479)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ477:AJ479,\"=Now\")","v":0},{"$f":"IF(E45=0,0,SUMIF('20 Year Detail'!AJ477:AJ479,\"=Now\",'20 Year Detail'!AE477:AE479)/E45)","v":0},0,0,0,0,0]
[42,{"$f":"'20 Year Schedule'!A47","v":"Elevators"},{"$f":"SUMIF('20 Year Detail'!AI487:AI489,\"=Green\",'20 Year Detail'!C487:C489)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ487:AJ489,\"=Now\",'20 Year Detail'!A487:A489)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ487:AJ489,\"=Now\")","v":0},{"$f":"IF(E46=0,0,SUMIF('20 Year Detail'!AJ487:AJ489,\"=Now\",'20 Year Detail'!AE487:AE489)/E46)","v":0},0,0,0,0,0]
[43,{"$f":"'20 Year Schedule'!A48","v":"Other 1 (describe)"},{"$f":"SUMIF('20 Year Detail'!AI497:AI499,\"=Green\",'20 Year Detail'!C497:C499)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ497:AJ499,\"=Now\",'20 Year Detail'!A497:A499)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ497:AJ499,\"=Now\")","v":0},{"$f":"IF(E47=0,0,SUMIF('20 Year Detail'!AJ497:AJ499,\"=Now\",'20 Year Detail'!AE497:AE499)/E47)","v":0},0,0,0,0,0]
[44,{"$f":"'20 Year Schedule'!A49","v":"Other 2 (describe)"},{"$f":"SUMIF('20 Year Detail'!AI507:AI509,\"=Green\",'20 Year Detail'!C507:C509)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ507:AJ509,\"=Now\",'20 Year Detail'!A507:A509)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ507:AJ509,\"=Now\")","v":0},{"$f":"IF(E48=0,0,SUMIF('20 Year Detail'!AJ507:AJ509,\"=Now\",'20 Year Detail'!AE507:AE509)/E48)","v":0},0,0,0,0,0]
[45,{"$f":"'20 Year Schedule'!A50","v":"Other 3 (describe)"},{"$f":"SUMIF('20 Year Detail'!AI517:AI519,\"=Green\",'20 Year Detail'!C517:C519)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ517:AJ519,\"=Now\",'20 Year Detail'!A517:A519)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ517:AJ519,\"=Now\")","v":0},{"$f":"IF(E49=0,0,SUMIF('20 Year Detail'!AJ517:AJ519,\"=Now\",'20 Year Detail'!AE517:AE519)/E49)","v":0},0,0,0,0,0]
[46,{"$f":"'20 Year Schedule'!A51","v":"Other 4 (describe)"},{"$f":"SUMIF('20 Year Detail'!AI527:AI529,\"=Green\",'20 Year Detail'!C527:C529)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ527:AJ529,\"=Now\",'20 Year Detail'!A527:A529)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ527:AJ529,\"=Now\")","v":0},{"$f":"IF(E50=0,0,SUMIF('20 Year Detail'!AJ527:AJ529,\"=Now\",'20 Year Detail'!AE527:AE529)/E50)","v":0},0,0,0,0,0]
[47,{"$f":"'20 Year Schedule'!A52","v":"Other 5 (describe)"},{"$f":"SUMIF('20 Year Detail'!AI537:AI539,\"=Green\",'20 Year Detail'!C537:C539)","v":0},{"$f":"SUMIF('20 Year Detail'!AJ537:AJ539,\"=Now\",'20 Year Detail'!A537:A539)","v":0},{"$f":"COUNTIF('20 Year Detail'!AJ537:AJ539,\"=Now\")","v":0},{"$f":"IF(E51=0,0,SUMIF('20 Year Detail'!AJ537:AJ539,\"=Now\",'20 Year Detail'!AE537:AE539)/E51)","v":0},0,0,0,0,0]
[48,{"$f":"'20 Year Schedule'!A53","v":"Other 6 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$547:$AI$549,\"=Green\",'20 Year Detail'!$C$547:$C$549)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$547:$AJ$549,\"=Now\",'20 Year Detail'!$A$547:$A$549)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$547:$AJ$549,\"=Now\")","v":0},{"$f":"IF(E52=0,0,SUMIF('20 Year Detail'!$AJ$547:$AJ$549,\"=Now\",'20 Year Detail'!$AE$547:$AE$549)/E52)","v":0},0,0,0,0,0]
[49,{"$f":"'20 Year Schedule'!A54","v":"Other 7 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$557:$AI$559,\"=Green\",'20 Year Detail'!$C$557:$C$559)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$557:$AJ$559,\"=Now\",'20 Year Detail'!$A$557:$A$559)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$557:$AJ$559,\"=Now\")","v":0},{"$f":"IF(E53=0,0,SUMIF('20 Year Detail'!$AJ$557:$AJ$559,\"=Now\",'20 Year Detail'!$AE$557:$AE$559)/E53)","v":0},{"$f":"IF(C53>0,G52+1,G52)","v":0},{"$f":"IF(G53=G52,0,B53)","v":0},{"$f":"IF(G53=G52,0,C53)","v":0},{"$f":"IF(G53=G52,0,D53)","v":0},{"$f":"IF(G53=G52,0,F53)","v":0}]
[50,{"$f":"'20 Year Schedule'!A55","v":"Other 8 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$567:$AI$569,\"=Green\",'20 Year Detail'!$C$567:$C$569)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$567:$AJ$569,\"=Now\",'20 Year Detail'!$A$567:$A$569)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$567:$AJ$569,\"=Now\")","v":0},{"$f":"IF(E54=0,0,SUMIF('20 Year Detail'!$AJ$567:$AJ$569,\"=Now\",'20 Year Detail'!$AE$567:$AE$569)/E54)","v":0},0,0,0,0,0]
[51,{"$f":"'20 Year Schedule'!A56","v":"Other 9 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$577:$AI$579,\"=Green\",'20 Year Detail'!$C$577:$C$579)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$577:$AJ$579,\"=Now\",'20 Year Detail'!$A$577:$A$579)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$577:$AJ$579,\"=Now\")","v":0},{"$f":"IF(E55=0,0,SUMIF('20 Year Detail'!$AJ$577:$AJ$579,\"=Now\",'20 Year Detail'!$AE$577:$AE$579)/E55)","v":0},0,0,0,0,0]
[52,{"$f":"'20 Year Schedule'!A57","v":"Other 10 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$587:$AI$589,\"=Green\",'20 Year Detail'!$C$587:$C$589)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$587:$AJ$589,\"=Now\",'20 Year Detail'!$A$587:$A$589)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$587:$AJ$589,\"=Now\")","v":0},{"$f":"IF(E56=0,0,SUMIF('20 Year Detail'!$AJ$587:$AJ$589,\"=Now\",'20 Year Detail'!$AE$587:$AE$589)/E56)","v":0},0,0,0,0,0]
[53,{"$f":"'20 Year Schedule'!A58","v":"Other 11 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$597:$AI$599,\"=Green\",'20 Year Detail'!$C$597:$C$599)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$597:$AJ$599,\"=Now\",'20 Year Detail'!$A$597:$A$599)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$597:$AJ$599,\"=Now\")","v":0},{"$f":"IF(E57=0,0,SUMIF('20 Year Detail'!$AJ$597:$AJ$599,\"=Now\",'20 Year Detail'!$AE$597:$AE$599)/E57)","v":0},0,0,0,0,0]
[54,{"$f":"'20 Year Schedule'!A59","v":"Other 12 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$607:$AI$609,\"=Green\",'20 Year Detail'!$C$607:$C$609)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$607:$AJ$609,\"=Now\",'20 Year Detail'!$A$607:$A$609)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$607:$AJ$609,\"=Now\")","v":0},{"$f":"IF(E58=0,0,SUMIF('20 Year Detail'!$AJ$607:$AJ$609,\"=Now\",'20 Year Detail'!$AE$607:$AE$609)/E58)","v":0},0,0,0,0,0]
[55,{"$f":"'20 Year Schedule'!A60","v":"Other 13 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$617:$AI$619,\"=Green\",'20 Year Detail'!$C$617:$C$619)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$617:$AJ$619,\"=Now\",'20 Year Detail'!$A$617:$A$619)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$617:$AJ$619,\"=Now\")","v":0},{"$f":"IF(E59=0,0,SUMIF('20 Year Detail'!$AJ$617:$AJ$619,\"=Now\",'20 Year Detail'!$AE$617:$AE$619)/E59)","v":0},0,0,0,0,0]
[56,{"$f":"'20 Year Schedule'!A61","v":"Other 14 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$627:$AI$629,\"=Green\",'20 Year Detail'!$C$627:$C$629)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$627:$AJ$629,\"=Now\",'20 Year Detail'!$A$627:$A$629)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$627:$AJ$629,\"=Now\")","v":0},{"$f":"IF(E60=0,0,SUMIF('20 Year Detail'!$AJ$627:$AJ$629,\"=Now\",'20 Year Detail'!$AE$627:$AE$629)/E60)","v":0},0,0,0,0,0]
[57,{"$f":"'20 Year Schedule'!A62","v":"Other 15 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$637:$AI$639,\"=Green\",'20 Year Detail'!$C$637:$C$639)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$637:$AJ$639,\"=Now\",'20 Year Detail'!$A$637:$A$639)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$637:$AJ$639,\"=Now\")","v":0},{"$f":"IF(E61=0,0,SUMIF('20 Year Detail'!$AJ$637:$AJ$639,\"=Now\",'20 Year Detail'!$AE$637:$AE$639)/E61)","v":0},0,0,0,0,0]
[58,{"$f":"'20 Year Schedule'!A63","v":"Other 16 (describe)"},{"$f":"SUMIF('20 Year Detail'!$AI$647:$AI$649,\"=Green\",'20 Year Detail'!$C$647:$C$649)","v":0},{"$f":"SUMIF('20 Year Detail'!$AJ$647:$AJ$649,\"=Now\",'20 Year Detail'!$A$647:$A$649)","v":0},{"$f":"COUNTIF('20 Year Detail'!$AJ$647:$AJ$649,\"=Now\")","v":0},{"$f":"IF(E62=0,0,SUMIF('20 Year Detail'!$AJ$647:$AJ$649,\"=Now\",'20 Year Detail'!$AE$647:$AE$649)/E62)","v":0},0,0,0,0,0]

{"sheet":"20 Year Schedule","index":17,"n_rows":71,"n_cols":26,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["20 Year Schedule for:",null,null,{"$f":"'Data Entry'!$F$3","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D1","v":0}]
[]
[null,{"$f":"StartInput!$G$24","v":0},null,{"$f":"+B3","v":0},{"$f":"+D3+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"20 Year",null,"20 Year"]
["Replacement Component","Rehab",null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Total",null,"+ Rehab"]
[]
["Refrigerators 1",{"$f":"+'20 Year Detail'!C11","v":0},null,{"$f":"+'20 Year Detail'!D11","v":0},{"$f":"+'20 Year Detail'!E11","v":0},{"$f":"+'20 Year Detail'!F11","v":0},{"$f":"+'20 Year Detail'!G11","v":0},{"$f":"+'20 Year Detail'!H11","v":0},{"$f":"+'20 Year Detail'!I11","v":0},{"$f":"+'20 Year Detail'!J11","v":0},{"$f":"+'20 Year Detail'!K11","v":0},{"$f":"+'20 Year Detail'!L11","v":0},{"$f":"+'20 Year Detail'!M11","v":0},{"$f":"+'20 Year Detail'!N11","v":0},{"$f":"+'20 Year Detail'!O11","v":0},{"$f":"+'20 Year Detail'!P11","v":0},{"$f":"+'20 Year Detail'!Q11","v":0},{"$f":"+'20 Year Detail'!R11","v":0},{"$f":"+'20 Year Detail'!S11","v":0},{"$f":"+'20 Year Detail'!T11","v":0},{"$f":"+'20 Year Detail'!U11","v":0},{"$f":"+'20 Year Detail'!V11","v":0},{"$f":"+'20 Year Detail'!W11","v":0},{"$f":"SUM(D6:W6)","v":0},null,{"$f":"+X6+B6","v":0}]
["Refrigerators 2",{"$f":"+'20 Year Detail'!C21","v":0},null,{"$f":"+'20 Year Detail'!D21","v":0},{"$f":"+'20 Year Detail'!E21","v":0},{"$f":"+'20 Year Detail'!F21","v":0},{"$f":"+'20 Year Detail'!G21","v":0},{"$f":"+'20 Year Detail'!H21","v":0},{"$f":"+'20 Year Detail'!I21","v":0},{"$f":"+'20 Year Detail'!J21","v":0},{"$f":"+'20 Year Detail'!K21","v":0},{"$f":"+'20 Year Detail'!L21","v":0},{"$f":"+'20 Year Detail'!M21","v":0},{"$f":"+'20 Year Detail'!N21","v":0},{"$f":"+'20 Year Detail'!O21","v":0},{"$f":"+'20 Year Detail'!P21","v":0},{"$f":"+'20 Year Detail'!Q21","v":0},{"$f":"+'20 Year Detail'!R21","v":0},{"$f":"+'20 Year Detail'!S21","v":0},{"$f":"+'20 Year Detail'!T21","v":0},{"$f":"+'20 Year Detail'!U21","v":0},{"$f":"+'20 Year Detail'!V21","v":0},{"$f":"+'20 Year Detail'!W21","v":0},{"$f":"SUM(D7:W7)","v":0},null,{"$f":"+X7+B7","v":0}]
["Ranges and Range Hoods",{"$f":"'20 Year Detail'!C51+'20 Year Detail'!C61","v":0},null,{"$f":"'20 Year Detail'!D51+'20 Year Detail'!D61","v":0},{"$f":"'20 Year Detail'!E51+'20 Year Detail'!E61","v":0},{"$f":"'20 Year Detail'!F51+'20 Year Detail'!F61","v":0},{"$f":"'20 Year Detail'!G51+'20 Year Detail'!G61","v":0},{"$f":"'20 Year Detail'!H51+'20 Year Detail'!H61","v":0},{"$f":"'20 Year Detail'!I51+'20 Year Detail'!I61","v":0},{"$f":"'20 Year Detail'!J51+'20 Year Detail'!J61","v":0},{"$f":"'20 Year Detail'!K51+'20 Year Detail'!K61","v":0},{"$f":"'20 Year Detail'!L51+'20 Year Detail'!L61","v":0},{"$f":"'20 Year Detail'!M51+'20 Year Detail'!M61","v":0},{"$f":"'20 Year Detail'!N51+'20 Year Detail'!N61","v":0},{"$f":"'20 Year Detail'!O51+'20 Year Detail'!O61","v":0},{"$f":"'20 Year Detail'!P51+'20 Year Detail'!P61","v":0},{"$f":"'20 Year Detail'!Q51+'20 Year Detail'!Q61","v":0},{"$f":"'20 Year Detail'!R51+'20 Year Detail'!R61","v":0},{"$f":"'20 Year Detail'!S51+'20 Year Detail'!S61","v":0},{"$f":"'20 Year Detail'!T51+'20 Year Detail'!T61","v":0},{"$f":"'20 Year Detail'!U51+'20 Year Detail'!U61","v":0},{"$f":"'20 Year Detail'!V51+'20 Year Detail'!V61","v":0},{"$f":"'20 Year Detail'!W51+'20 Year Detail'!W61","v":0},{"$f":"SUM(D8:W8)","v":0},null,0]
["Dishwashers",{"$f":"'20 Year Detail'!C71","v":0},null,{"$f":"'20 Year Detail'!D71","v":0},{"$f":"'20 Year Detail'!E71","v":0},{"$f":"'20 Year Detail'!F71","v":0},{"$f":"'20 Year Detail'!G71","v":0},{"$f":"'20 Year Detail'!H71","v":0},{"$f":"'20 Year Detail'!I71","v":0},{"$f":"'20 Year Detail'!J71","v":0},{"$f":"'20 Year Detail'!K71","v":0},{"$f":"'20 Year Detail'!L71","v":0},{"$f":"'20 Year Detail'!M71","v":0},{"$f":"'20 Year Detail'!N71","v":0},{"$f":"'20 Year Detail'!O71","v":0},{"$f":"'20 Year Detail'!P71","v":0},{"$f":"'20 Year Detail'!Q71","v":0},{"$f":"'20 Year Detail'!R71","v":0},{"$f":"'20 Year Detail'!S71","v":0},{"$f":"'20 Year Detail'!T71","v":0},{"$f":"'20 Year Detail'!U71","v":0},{"$f":"'20 Year Detail'!V71","v":0},{"$f":"'20 Year Detail'!W71","v":0},0,null,0]
["Other Appliances",{"$f":"'20 Year Detail'!C81","v":0},null,{"$f":"'20 Year Detail'!D81","v":0},{"$f":"'20 Year Detail'!E81","v":0},{"$f":"'20 Year Detail'!F81","v":0},{"$f":"'20 Year Detail'!G81","v":0},{"$f":"'20 Year Detail'!H81","v":0},{"$f":"'20 Year Detail'!I81","v":0},{"$f":"'20 Year Detail'!J81","v":0},{"$f":"'20 Year Detail'!K81","v":0},{"$f":"'20 Year Detail'!L81","v":0},{"$f":"'20 Year Detail'!M81","v":0},{"$f":"'20 Year Detail'!N81","v":0},{"$f":"'20 Year Detail'!O81","v":0},{"$f":"'20 Year Detail'!P81","v":0},{"$f":"'20 Year Detail'!Q81","v":0},{"$f":"'20 Year Detail'!R81","v":0},{"$f":"'20 Year Detail'!S81","v":0},{"$f":"'20 Year Detail'!T81","v":0},{"$f":"'20 Year Detail'!U81","v":0},{"$f":"'20 Year Detail'!V81","v":0},{"$f":"'20 Year Detail'!W81","v":0},0,null,0]
["Kitchen Cabinets",{"$f":"'20 Year Detail'!C91","v":0},null,{"$f":"'20 Year Detail'!D91","v":0},{"$f":"'20 Year Detail'!E91","v":0},{"$f":"'20 Year Detail'!F91","v":0},{"$f":"'20 Year Detail'!G91","v":0},{"$f":"'20 Year Detail'!H91","v":0},{"$f":"'20 Year Detail'!I91","v":0},{"$f":"'20 Year Detail'!J91","v":0},{"$f":"'20 Year Detail'!K91","v":0},{"$f":"'20 Year Detail'!L91","v":0},{"$f":"'20 Year Detail'!M91","v":0},{"$f":"'20 Year Detail'!N91","v":0},{"$f":"'20 Year Detail'!O91","v":0},{"$f":"'20 Year Detail'!P91","v":0},{"$f":"'20 Year Detail'!Q91","v":0},{"$f":"'20 Year Detail'!R91","v":0},{"$f":"'20 Year Detail'!S91","v":0},{"$f":"'20 Year Detail'!T91","v":0},{"$f":"'20 Year Detail'!U91","v":0},{"$f":"'20 Year Detail'!V91","v":0},{"$f":"'20 Year Detail'!W91","v":0},0,null,0]
["Kitchen Counter Tops, Sinks",{"$f":"'20 Year Detail'!C101","v":0},null,{"$f":"'20 Year Detail'!D101","v":0},{"$f":"'20 Year Detail'!E101","v":0},{"$f":"'20 Year Detail'!F101","v":0},{"$f":"'20 Year Detail'!G101","v":0},{"$f":"'20 Year Detail'!H101","v":0},{"$f":"'20 Year Detail'!I101","v":0},{"$f":"'20 Year Detail'!J101","v":0},{"$f":"'20 Year Detail'!K101","v":0},{"$f":"'20 Year Detail'!L101","v":0},{"$f":"'20 Year Detail'!M101","v":0},{"$f":"'20 Year Detail'!N101","v":0},{"$f":"'20 Year Detail'!O101","v":0},{"$f":"'20 Year Detail'!P101","v":0},{"$f":"'20 Year Detail'!Q101","v":0},{"$f":"'20 Year Detail'!R101","v":0},{"$f":"'20 Year Detail'!S101","v":0},{"$f":"'20 Year Detail'!T101","v":0},{"$f":"'20 Year Detail'!U101","v":0},{"$f":"'20 Year Detail'!V101","v":0},{"$f":"'20 Year Detail'!W101","v":0},0,null,0]
["Bathroom Vanities",{"$f":"'20 Year Detail'!C111","v":0},null,{"$f":"'20 Year Detail'!D111","v":0},{"$f":"'20 Year Detail'!E111","v":0},{"$f":"'20 Year Detail'!F111","v":0},{"$f":"'20 Year Detail'!G111","v":0},{"$f":"'20 Year Detail'!H111","v":0},{"$f":"'20 Year Detail'!I111","v":0},{"$f":"'20 Year Detail'!J111","v":0},{"$f":"'20 Year Detail'!K111","v":0},{"$f":"'20 Year Detail'!L111","v":0},{"$f":"'20 Year Detail'!M111","v":0},{"$f":"'20 Year Detail'!N111","v":0},{"$f":"'20 Year Detail'!O111","v":0},{"$f":"'20 Year Detail'!P111","v":0},{"$f":"'20 Year Detail'!Q111","v":0},{"$f":"'20 Year Detail'!R111","v":0},{"$f":"'20 Year Detail'!S111","v":0},{"$f":"'20 Year Detail'!T111","v":0},{"$f":"'20 Year Detail'!U111","v":0},{"$f":"'20 Year Detail'!V111","v":0},{"$f":"'20 Year Detail'!W111","v":0},0,null,0]
["Bathroom Counter Tops, Sinks",{"$f":"'20 Year Detail'!C121","v":0},null,{"$f":"'20 Year Detail'!D121","v":0},{"$f":"'20 Year Detail'!E121","v":0},{"$f":"'20 Year Detail'!F121","v":0},{"$f":"'20 Year Detail'!G121","v":0},{"$f":"'20 Year Detail'!H121","v":0},{"$f":"'20 Year Detail'!I121","v":0},{"$f":"'20 Year Detail'!J121","v":0},{"$f":"'20 Year Detail'!K121","v":0},{"$f":"'20 Year Detail'!L121","v":0},{"$f":"'20 Year Detail'!M121","v":0},{"$f":"'20 Year Detail'!N121","v":0},{"$f":"'20 Year Detail'!O121","v":0},{"$f":"'20 Year Detail'!P121","v":0},{"$f":"'20 Year Detail'!Q121","v":0},{"$f":"'20 Year Detail'!R121","v":0},{"$f":"'20 Year Detail'!S121","v":0},{"$f":"'20 Year Detail'!T121","v":0},{"$f":"'20 Year Detail'!U121","v":0},{"$f":"'20 Year Detail'!V121","v":0},{"$f":"'20 Year Detail'!W121","v":0},0,null,0]
["Bathroom Exhaust Fans",{"$f":"'20 Year Detail'!C131","v":0},null,{"$f":"'20 Year Detail'!D131","v":0},{"$f":"'20 Year Detail'!E131","v":0},{"$f":"'20 Year Detail'!F131","v":0},{"$f":"'20 Year Detail'!G131","v":0},{"$f":"'20 Year Detail'!H131","v":0},{"$f":"'20 Year Detail'!I131","v":0},{"$f":"'20 Year Detail'!J131","v":0},{"$f":"'20 Year Detail'!K131","v":0},{"$f":"'20 Year Detail'!L131","v":0},{"$f":"'20 Year Detail'!M131","v":0},{"$f":"'20 Year Detail'!N131","v":0},{"$f":"'20 Year Detail'!O131","v":0},{"$f":"'20 Year Detail'!P131","v":0},{"$f":"'20 Year Detail'!Q131","v":0},{"$f":"'20 Year Detail'!R131","v":0},{"$f":"'20 Year Detail'!S131","v":0},{"$f":"'20 Year Detail'!T131","v":0},{"$f":"'20 Year Detail'!U131","v":0},{"$f":"'20 Year Detail'!V131","v":0},{"$f":"'20 Year Detail'!W131","v":0},0,null,0]
["Water Savers (Interior)",{"$f":"'20 Year Detail'!C141+'20 Year Detail'!C151+'20 Year Detail'!C161","v":0},null,{"$f":"'20 Year Detail'!D141+'20 Year Detail'!D151+'20 Year Detail'!D161","v":0},{"$f":"'20 Year Detail'!E141+'20 Year Detail'!E151+'20 Year Detail'!E161","v":0},{"$f":"'20 Year Detail'!F141+'20 Year Detail'!F151+'20 Year Detail'!F161","v":0},{"$f":"'20 Year Detail'!G141+'20 Year Detail'!G151+'20 Year Detail'!G161","v":0},{"$f":"'20 Year Detail'!H141+'20 Year Detail'!H151+'20 Year Detail'!H161","v":0},{"$f":"'20 Year Detail'!I141+'20 Year Detail'!I151+'20 Year Detail'!I161","v":0},{"$f":"'20 Year Detail'!J141+'20 Year Detail'!J151+'20 Year Detail'!J161","v":0},{"$f":"'20 Year Detail'!K141+'20 Year Detail'!K151+'20 Year Detail'!K161","v":0},{"$f":"'20 Year Detail'!L141+'20 Year Detail'!L151+'20 Year Detail'!L161","v":0},{"$f":"'20 Year Detail'!M141+'20 Year Detail'!M151+'20 Year Detail'!M161","v":0},{"$f":"'20 Year Detail'!N141+'20 Year Detail'!N151+'20 Year Detail'!N161","v":0},{"$f":"'20 Year Detail'!O141+'20 Year Detail'!O151+'20 Year Detail'!O161","v":0},{"$f":"'20 Year Detail'!P141+'20 Year Detail'!P151+'20 Year Detail'!P161","v":0},{"$f":"'20 Year Detail'!Q141+'20 Year Detail'!Q151+'20 Year Detail'!Q161","v":0},{"$f":"'20 Year Detail'!R141+'20 Year Detail'!R151+'20 Year Detail'!R161","v":0},{"$f":"'20 Year Detail'!S141+'20 Year Detail'!S151+'20 Year Detail'!S161","v":0},{"$f":"'20 Year Detail'!T141+'20 Year Detail'!T151+'20 Year Detail'!T161","v":0},{"$f":"'20 Year Detail'!U141+'20 Year Detail'!U151+'20 Year Detail'!U161","v":0},{"$f":"'20 Year Detail'!V141+'20 Year Detail'!V151+'20 Year Detail'!V161","v":0},{"$f":"'20 Year Detail'!W141+'20 Year Detail'!W151+'20 Year Detail'!W161","v":0},0,null,0]
["Other Bath Fixtures",{"$f":"'20 Year Detail'!C171","v":0},null,{"$f":"'20 Year Detail'!D171","v":0},{"$f":"'20 Year Detail'!E171","v":0},{"$f":"'20 Year Detail'!F171","v":0},{"$f":"'20 Year Detail'!G171","v":0},{"$f":"'20 Year Detail'!H171","v":0},{"$f":"'20 Year Detail'!I171","v":0},{"$f":"'20 Year Detail'!J171","v":0},{"$f":"'20 Year Detail'!K171","v":0},{"$f":"'20 Year Detail'!L171","v":0},{"$f":"'20 Year Detail'!M171","v":0},{"$f":"'20 Year Detail'!N171","v":0},{"$f":"'20 Year Detail'!O171","v":0},{"$f":"'20 Year Detail'!P171","v":0},{"$f":"'20 Year Detail'!Q171","v":0},{"$f":"'20 Year Detail'!R171","v":0},{"$f":"'20 Year Detail'!S171","v":0},{"$f":"'20 Year Detail'!T171","v":0},{"$f":"'20 Year Detail'!U171","v":0},{"$f":"'20 Year Detail'!V171","v":0},{"$f":"'20 Year Detail'!W171","v":0},0,null,0]
["Ceiling Fans",{"$f":"'20 Year Detail'!C181","v":0},null,{"$f":"'20 Year Detail'!D181","v":0},{"$f":"'20 Year Detail'!E181","v":0},{"$f":"'20 Year Detail'!F181","v":0},{"$f":"'20 Year Detail'!G181","v":0},{"$f":"'20 Year Detail'!H181","v":0},{"$f":"'20 Year Detail'!I181","v":0},{"$f":"'20 Year Detail'!J181","v":0},{"$f":"'20 Year Detail'!K181","v":0},{"$f":"'20 Year Detail'!L181","v":0},{"$f":"'20 Year Detail'!M181","v":0},{"$f":"'20 Year Detail'!N181","v":0},{"$f":"'20 Year Detail'!O181","v":0},{"$f":"'20 Year Detail'!P181","v":0},{"$f":"'20 Year Detail'!Q181","v":0},{"$f":"'20 Year Detail'!R181","v":0},{"$f":"'20 Year Detail'!S181","v":0},{"$f":"'20 Year Detail'!T181","v":0},{"$f":"'20 Year Detail'!U181","v":0},{"$f":"'20 Year Detail'!V181","v":0},{"$f":"'20 Year Detail'!W181","v":0},0,null,0]
["HVAC Systems 1 (Interior)",{"$f":"'20 Year Detail'!C191+'20 Year Detail'!C201","v":0},null,{"$f":"'20 Year Detail'!D191+'20 Year Detail'!D201","v":0},{"$f":"'20 Year Detail'!E191+'20 Year Detail'!E201","v":0},{"$f":"'20 Year Detail'!F191+'20 Year Detail'!F201","v":0},{"$f":"'20 Year Detail'!G191+'20 Year Detail'!G201","v":0},{"$f":"'20 Year Detail'!H191+'20 Year Detail'!H201","v":0},{"$f":"'20 Year Detail'!I191+'20 Year Detail'!I201","v":0},{"$f":"'20 Year Detail'!J191+'20 Year Detail'!J201","v":0},{"$f":"'20 Year Detail'!K191+'20 Year Detail'!K201","v":0},{"$f":"'20 Year Detail'!L191+'20 Year Detail'!L201","v":0},{"$f":"'20 Year Detail'!M191+'20 Year Detail'!M201","v":0},{"$f":"'20 Year Detail'!N191+'20 Year Detail'!N201","v":0},{"$f":"'20 Year Detail'!O191+'20 Year Detail'!O201","v":0},{"$f":"'20 Year Detail'!P191+'20 Year Detail'!P201","v":0},{"$f":"'20 Year Detail'!Q191+'20 Year Detail'!Q201","v":0},{"$f":"'20 Year Detail'!R191+'20 Year Detail'!R201","v":0},{"$f":"'20 Year Detail'!S191+'20 Year Detail'!S201","v":0},{"$f":"'20 Year Detail'!T191+'20 Year Detail'!T201","v":0},{"$f":"'20 Year Detail'!U191+'20 Year Detail'!U201","v":0},{"$f":"'20 Year Detail'!V191+'20 Year Detail'!V201","v":0},{"$f":"'20 Year Detail'!W191+'20 Year Detail'!W201","v":0},0,null,0]
["HVAC Systems 2 (Common Area)",{"$f":"'20 Year Detail'!C211+'20 Year Detail'!C221","v":0},null,{"$f":"'20 Year Detail'!D211+'20 Year Detail'!D221","v":0},{"$f":"'20 Year Detail'!E211+'20 Year Detail'!E221","v":0},{"$f":"'20 Year Detail'!F211+'20 Year Detail'!F221","v":0},{"$f":"'20 Year Detail'!G211+'20 Year Detail'!G221","v":0},{"$f":"'20 Year Detail'!H211+'20 Year Detail'!H221","v":0},{"$f":"'20 Year Detail'!I211+'20 Year Detail'!I221","v":0},{"$f":"'20 Year Detail'!J211+'20 Year Detail'!J221","v":0},{"$f":"'20 Year Detail'!K211+'20 Year Detail'!K221","v":0},{"$f":"'20 Year Detail'!L211+'20 Year Detail'!L221","v":0},{"$f":"'20 Year Detail'!M211+'20 Year Detail'!M221","v":0},{"$f":"'20 Year Detail'!N211+'20 Year Detail'!N221","v":0},{"$f":"'20 Year Detail'!O211+'20 Year Detail'!O221","v":0},{"$f":"'20 Year Detail'!P211+'20 Year Detail'!P221","v":0},{"$f":"'20 Year Detail'!Q211+'20 Year Detail'!Q221","v":0},{"$f":"'20 Year Detail'!R211+'20 Year Detail'!R221","v":0},{"$f":"'20 Year Detail'!S211+'20 Year Detail'!S221","v":0},{"$f":"'20 Year Detail'!T211+'20 Year Detail'!T221","v":0},{"$f":"'20 Year Detail'!U211+'20 Year Detail'!U221","v":0},{"$f":"'20 Year Detail'!V211+'20 Year Detail'!V221","v":0},{"$f":"'20 Year Detail'!W211+'20 Year Detail'!W221","v":0},0,null,0]
["Domestic Hot Water Heating 1",{"$f":"'20 Year Detail'!C231","v":0},null,{"$f":"'20 Year Detail'!D231","v":0},{"$f":"'20 Year Detail'!E231","v":0},{"$f":"'20 Year Detail'!F231","v":0},{"$f":"'20 Year Detail'!G231","v":0},{"$f":"'20 Year Detail'!H231","v":0},{"$f":"'20 Year Detail'!I231","v":0},{"$f":"'20 Year Detail'!J231","v":0},{"$f":"'20 Year Detail'!K231","v":0},{"$f":"'20 Year Detail'!L231","v":0},{"$f":"'20 Year Detail'!M231","v":0},{"$f":"'20 Year Detail'!N231","v":0},{"$f":"'20 Year Detail'!O231","v":0},{"$f":"'20 Year Detail'!P231","v":0},{"$f":"'20 Year Detail'!Q231","v":0},{"$f":"'20 Year Detail'!R231","v":0},{"$f":"'20 Year Detail'!S231","v":0},{"$f":"'20 Year Detail'!T231","v":0},{"$f":"'20 Year Detail'!U231","v":0},{"$f":"'20 Year Detail'!V231","v":0},{"$f":"'20 Year Detail'!W231","v":0},0,null,0]
["Domestic Hot Water Heating 2",{"$f":"'20 Year Detail'!C241","v":0},null,{"$f":"'20 Year Detail'!D241","v":0},{"$f":"'20 Year Detail'!E241","v":0},{"$f":"'20 Year Detail'!F241","v":0},{"$f":"'20 Year Detail'!G241","v":0},{"$f":"'20 Year Detail'!H241","v":0},{"$f":"'20 Year Detail'!I241","v":0},{"$f":"'20 Year Detail'!J241","v":0},{"$f":"'20 Year Detail'!K241","v":0},{"$f":"'20 Year Detail'!L241","v":0},{"$f":"'20 Year Detail'!M241","v":0},{"$f":"'20 Year Detail'!N241","v":0},{"$f":"'20 Year Detail'!O241","v":0},{"$f":"'20 Year Detail'!P241","v":0},{"$f":"'20 Year Detail'!Q241","v":0},{"$f":"'20 Year Detail'!R241","v":0},{"$f":"'20 Year Detail'!S241","v":0},{"$f":"'20 Year Detail'!T241","v":0},{"$f":"'20 Year Detail'!U241","v":0},{"$f":"'20 Year Detail'!V241","v":0},{"$f":"'20 Year Detail'!W241","v":0},0,null,0]
["Domestic Hot Water Heating 3",{"$f":"'20 Year Detail'!C251","v":0},null,{"$f":"'20 Year Detail'!D251","v":0},{"$f":"'20 Year Detail'!E251","v":0},{"$f":"'20 Year Detail'!F251","v":0},{"$f":"'20 Year Detail'!G251","v":0},{"$f":"'20 Year Detail'!H251","v":0},{"$f":"'20 Year Detail'!I251","v":0},{"$f":"'20 Year Detail'!J251","v":0},{"$f":"'20 Year Detail'!K251","v":0},{"$f":"'20 Year Detail'!L251","v":0},{"$f":"'20 Year Detail'!M251","v":0},{"$f":"'20 Year Detail'!N251","v":0},{"$f":"'20 Year Detail'!O251","v":0},{"$f":"'20 Year Detail'!P251","v":0},{"$f":"'20 Year Detail'!Q251","v":0},{"$f":"'20 Year Detail'!R251","v":0},{"$f":"'20 Year Detail'!S251","v":0},{"$f":"'20 Year Detail'!T251","v":0},{"$f":"'20 Year Detail'!U251","v":0},{"$f":"'20 Year Detail'!V251","v":0},{"$f":"'20 Year Detail'!W251","v":0},0,null,0]
["Common Area Hot Water",{"$f":"'20 Year Detail'!C261","v":0},null,{"$f":"'20 Year Detail'!D261","v":0},{"$f":"'20 Year Detail'!E261","v":0},{"$f":"'20 Year Detail'!F261","v":0},{"$f":"'20 Year Detail'!G261","v":0},{"$f":"'20 Year Detail'!H261","v":0},{"$f":"'20 Year Detail'!I261","v":0},{"$f":"'20 Year Detail'!J261","v":0},{"$f":"'20 Year Detail'!K261","v":0},{"$f":"'20 Year Detail'!L261","v":0},{"$f":"'20 Year Detail'!M261","v":0},{"$f":"'20 Year Detail'!N261","v":0},{"$f":"'20 Year Detail'!O261","v":0},{"$f":"'20 Year Detail'!P261","v":0},{"$f":"'20 Year Detail'!Q261","v":0},{"$f":"'20 Year Detail'!R261","v":0},{"$f":"'20 Year Detail'!S261","v":0},{"$f":"'20 Year Detail'!T261","v":0},{"$f":"'20 Year Detail'!U261","v":0},{"$f":"'20 Year Detail'!V261","v":0},{"$f":"'20 Year Detail'!W261","v":0},{"$f":"SUM(D24:W24)","v":0},null,{"$f":"+X24+B24","v":0}]
["Insulation",{"$f":"'20 Year Detail'!C271","v":0},null,{"$f":"'20 Year Detail'!D271","v":0},{"$f":"'20 Year Detail'!E271","v":0},{"$f":"'20 Year Detail'!F271","v":0},{"$f":"'20 Year Detail'!G271","v":0},{"$f":"'20 Year Detail'!H271","v":0},{"$f":"'20 Year Detail'!I271","v":0},{"$f":"'20 Year Detail'!J271","v":0},{"$f":"'20 Year Detail'!K271","v":0},{"$f":"'20 Year Detail'!L271","v":0},{"$f":"'20 Year Detail'!M271","v":0},{"$f":"'20 Year Detail'!N271","v":0},{"$f":"'20 Year Detail'!O271","v":0},{"$f":"'20 Year Detail'!P271","v":0},{"$f":"'20 Year Detail'!Q271","v":0},{"$f":"'20 Year Detail'!R271","v":0},{"$f":"'20 Year Detail'!S271","v":0},{"$f":"'20 Year Detail'!T271","v":0},{"$f":"'20 Year Detail'!U271","v":0},{"$f":"'20 Year Detail'!V271","v":0},{"$f":"'20 Year Detail'!W271","v":0},{"$f":"SUM(D25:W25)","v":0},null,{"$f":"+X25+B25","v":0}]
["Interior Carpet",{"$f":"'20 Year Detail'!C281","v":0},null,{"$f":"'20 Year Detail'!D281","v":0},{"$f":"'20 Year Detail'!E281","v":0},{"$f":"'20 Year Detail'!F281","v":0},{"$f":"'20 Year Detail'!G281","v":0},{"$f":"'20 Year Detail'!H281","v":0},{"$f":"'20 Year Detail'!I281","v":0},{"$f":"'20 Year Detail'!J281","v":0},{"$f":"'20 Year Detail'!K281","v":0},{"$f":"'20 Year Detail'!L281","v":0},{"$f":"'20 Year Detail'!M281","v":0},{"$f":"'20 Year Detail'!N281","v":0},{"$f":"'20 Year Detail'!O281","v":0},{"$f":"'20 Year Detail'!P281","v":0},{"$f":"'20 Year Detail'!Q281","v":0},{"$f":"'20 Year Detail'!R281","v":0},{"$f":"'20 Year Detail'!S281","v":0},{"$f":"'20 Year Detail'!T281","v":0},{"$f":"'20 Year Detail'!U281","v":0},{"$f":"'20 Year Detail'!V281","v":0},{"$f":"'20 Year Detail'!W281","v":0},0,null,0]
["Other Interior Floor Coverings",{"$f":"'20 Year Detail'!C291","v":0},null,{"$f":"'20 Year Detail'!D291","v":0},{"$f":"'20 Year Detail'!E291","v":0},{"$f":"'20 Year Detail'!F291","v":0},{"$f":"'20 Year Detail'!G291","v":0},{"$f":"'20 Year Detail'!H291","v":0},{"$f":"'20 Year Detail'!I291","v":0},{"$f":"'20 Year Detail'!J291","v":0},{"$f":"'20 Year Detail'!K291","v":0},{"$f":"'20 Year Detail'!L291","v":0},{"$f":"'20 Year Detail'!M291","v":0},{"$f":"'20 Year Detail'!N291","v":0},{"$f":"'20 Year Detail'!O291","v":0},{"$f":"'20 Year Detail'!P291","v":0},{"$f":"'20 Year Detail'!Q291","v":0},{"$f":"'20 Year Detail'!R291","v":0},{"$f":"'20 Year Detail'!S291","v":0},{"$f":"'20 Year Detail'!T291","v":0},{"$f":"'20 Year Detail'!U291","v":0},{"$f":"'20 Year Detail'!V291","v":0},{"$f":"'20 Year Detail'!W291","v":0},0,null,0]
["Common Area Floor Coverings",{"$f":"'20 Year Detail'!C301","v":0},null,{"$f":"'20 Year Detail'!D301","v":0},{"$f":"'20 Year Detail'!E301","v":0},{"$f":"'20 Year Detail'!F301","v":0},{"$f":"'20 Year Detail'!G301","v":0},{"$f":"'20 Year Detail'!H301","v":0},{"$f":"'20 Year Detail'!I301","v":0},{"$f":"'20 Year Detail'!J301","v":0},{"$f":"'20 Year Detail'!K301","v":0},{"$f":"'20 Year Detail'!L301","v":0},{"$f":"'20 Year Detail'!M301","v":0},{"$f":"'20 Year Detail'!N301","v":0},{"$f":"'20 Year Detail'!O301","v":0},{"$f":"'20 Year Detail'!P301","v":0},{"$f":"'20 Year Detail'!Q301","v":0},{"$f":"'20 Year Detail'!R301","v":0},{"$f":"'20 Year Detail'!S301","v":0},{"$f":"'20 Year Detail'!T301","v":0},{"$f":"'20 Year Detail'!U301","v":0},{"$f":"'20 Year Detail'!V301","v":0},{"$f":"'20 Year Detail'!W301","v":0},0,null,0]
["Interior Painting",{"$f":"'20 Year Detail'!C311","v":0},null,{"$f":"'20 Year Detail'!D311","v":0},{"$f":"'20 Year Detail'!E311","v":0},{"$f":"'20 Year Detail'!F311","v":0},{"$f":"'20 Year Detail'!G311","v":0},{"$f":"'20 Year Detail'!H311","v":0},{"$f":"'20 Year Detail'!I311","v":0},{"$f":"'20 Year Detail'!J311","v":0},{"$f":"'20 Year Detail'!K311","v":0},{"$f":"'20 Year Detail'!L311","v":0},{"$f":"'20 Year Detail'!M311","v":0},{"$f":"'20 Year Detail'!N311","v":0},{"$f":"'20 Year Detail'!O311","v":0},{"$f":"'20 Year Detail'!P311","v":0},{"$f":"'20 Year Detail'!Q311","v":0},{"$f":"'20 Year Detail'!R311","v":0},{"$f":"'20 Year Detail'!S311","v":0},{"$f":"'20 Year Detail'!T311","v":0},{"$f":"'20 Year Detail'!U311","v":0},{"$f":"'20 Year Detail'!V311","v":0},{"$f":"'20 Year Detail'!W311","v":0},0,null,0]
["Interior Doors",{"$f":"'20 Year Detail'!C321","v":0},null,{"$f":"'20 Year Detail'!D321","v":0},{"$f":"'20 Year Detail'!E321","v":0},{"$f":"'20 Year Detail'!F321","v":0},{"$f":"'20 Year Detail'!G321","v":0},{"$f":"'20 Year Detail'!H321","v":0},{"$f":"'20 Year Detail'!I321","v":0},{"$f":"'20 Year Detail'!J321","v":0},{"$f":"'20 Year Detail'!K321","v":0},{"$f":"'20 Year Detail'!L321","v":0},{"$f":"'20 Year Detail'!M321","v":0},{"$f":"'20 Year Detail'!N321","v":0},{"$f":"'20 Year Detail'!O321","v":0},{"$f":"'20 Year Detail'!P321","v":0},{"$f":"'20 Year Detail'!Q321","v":0},{"$f":"'20 Year Detail'!R321","v":0},{"$f":"'20 Year Detail'!S321","v":0},{"$f":"'20 Year Detail'!T321","v":0},{"$f":"'20 Year Detail'!U321","v":0},{"$f":"'20 Year Detail'!V321","v":0},{"$f":"'20 Year Detail'!W321","v":0},0,null,0]
["Exterior Walls",{"$f":"'20 Year Detail'!C331","v":0},null,{"$f":"'20 Year Detail'!D331","v":0},{"$f":"'20 Year Detail'!E331","v":0},{"$f":"'20 Year Detail'!F331","v":0},{"$f":"'20 Year Detail'!G331","v":0},{"$f":"'20 Year Detail'!H331","v":0},{"$f":"'20 Year Detail'!I331","v":0},{"$f":"'20 Year Detail'!J331","v":0},{"$f":"'20 Year Detail'!K331","v":0},{"$f":"'20 Year Detail'!L331","v":0},{"$f":"'20 Year Detail'!M331","v":0},{"$f":"'20 Year Detail'!N331","v":0},{"$f":"'20 Year Detail'!O331","v":0},{"$f":"'20 Year Detail'!P331","v":0},{"$f":"'20 Year Detail'!Q331","v":0},{"$f":"'20 Year Detail'!R331","v":0},{"$f":"'20 Year Detail'!S331","v":0},{"$f":"'20 Year Detail'!T331","v":0},{"$f":"'20 Year Detail'!U331","v":0},{"$f":"'20 Year Detail'!V331","v":0},{"$f":"'20 Year Detail'!W331","v":0},0,null,0]
["Exterior Doors",{"$f":"'20 Year Detail'!C341","v":0},null,{"$f":"'20 Year Detail'!D341","v":0},{"$f":"'20 Year Detail'!E341","v":0},{"$f":"'20 Year Detail'!F341","v":0},{"$f":"'20 Year Detail'!G341","v":0},{"$f":"'20 Year Detail'!H341","v":0},{"$f":"'20 Year Detail'!I341","v":0},{"$f":"'20 Year Detail'!J341","v":0},{"$f":"'20 Year Detail'!K341","v":0},{"$f":"'20 Year Detail'!L341","v":0},{"$f":"'20 Year Detail'!M341","v":0},{"$f":"'20 Year Detail'!N341","v":0},{"$f":"'20 Year Detail'!O341","v":0},{"$f":"'20 Year Detail'!P341","v":0},{"$f":"'20 Year Detail'!Q341","v":0},{"$f":"'20 Year Detail'!R341","v":0},{"$f":"'20 Year Detail'!S341","v":0},{"$f":"'20 Year Detail'!T341","v":0},{"$f":"'20 Year Detail'!U341","v":0},{"$f":"'20 Year Detail'!V341","v":0},{"$f":"'20 Year Detail'!W341","v":0},0,null,0]
["Storm Doors",{"$f":"'20 Year Detail'!C351","v":0},null,{"$f":"'20 Year Detail'!D351","v":0},{"$f":"'20 Year Detail'!E351","v":0},{"$f":"'20 Year Detail'!F351","v":0},{"$f":"'20 Year Detail'!G351","v":0},{"$f":"'20 Year Detail'!H351","v":0},{"$f":"'20 Year Detail'!I351","v":0},{"$f":"'20 Year Detail'!J351","v":0},{"$f":"'20 Year Detail'!K351","v":0},{"$f":"'20 Year Detail'!L351","v":0},{"$f":"'20 Year Detail'!M351","v":0},{"$f":"'20 Year Detail'!N351","v":0},{"$f":"'20 Year Detail'!O351","v":0},{"$f":"'20 Year Detail'!P351","v":0},{"$f":"'20 Year Detail'!Q351","v":0},{"$f":"'20 Year Detail'!R351","v":0},{"$f":"'20 Year Detail'!S351","v":0},{"$f":"'20 Year Detail'!T351","v":0},{"$f":"'20 Year Detail'!U351","v":0},{"$f":"'20 Year Detail'!V351","v":0},{"$f":"'20 Year Detail'!W351","v":0},0,null,0]
["Roofs",{"$f":"+'20 Year Detail'!C31","v":0},null,{"$f":"+'20 Year Detail'!D31","v":0},{"$f":"+'20 Year Detail'!E31","v":0},{"$f":"+'20 Year Detail'!F31","v":0},{"$f":"+'20 Year Detail'!G31","v":0},{"$f":"+'20 Year Detail'!H31","v":0},{"$f":"+'20 Year Detail'!I31","v":0},{"$f":"+'20 Year Detail'!J31","v":0},{"$f":"+'20 Year Detail'!K31","v":0},{"$f":"+'20 Year Detail'!L31","v":0},{"$f":"+'20 Year Detail'!M31","v":0},{"$f":"+'20 Year Detail'!N31","v":0},{"$f":"+'20 Year Detail'!O31","v":0},{"$f":"+'20 Year Detail'!P31","v":0},{"$f":"+'20 Year Detail'!Q31","v":0},{"$f":"+'20 Year Detail'!R31","v":0},{"$f":"+'20 Year Detail'!S31","v":0},{"$f":"+'20 Year Detail'!T31","v":0},{"$f":"+'20 Year Detail'!U31","v":0},{"$f":"+'20 Year Detail'!V31","v":0},{"$f":"+'20 Year Detail'!W31","v":0},0,null,0]
["Windows",{"$f":"+'20 Year Detail'!C41","v":0},null,{"$f":"+'20 Year Detail'!D41","v":0},{"$f":"+'20 Year Detail'!E41","v":0},{"$f":"+'20 Year Detail'!F41","v":0},{"$f":"+'20 Year Detail'!G41","v":0},{"$f":"+'20 Year Detail'!H41","v":0},{"$f":"+'20 Year Detail'!I41","v":0},{"$f":"+'20 Year Detail'!J41","v":0},{"$f":"+'20 Year Detail'!K41","v":0},{"$f":"+'20 Year Detail'!L41","v":0},{"$f":"+'20 Year Detail'!M41","v":0},{"$f":"+'20 Year Detail'!N41","v":0},{"$f":"+'20 Year Detail'!O41","v":0},{"$f":"+'20 Year Detail'!P41","v":0},{"$f":"+'20 Year Detail'!Q41","v":0},{"$f":"+'20 Year Detail'!R41","v":0},{"$f":"+'20 Year Detail'!S41","v":0},{"$f":"+'20 Year Detail'!T41","v":0},{"$f":"+'20 Year Detail'!U41","v":0},{"$f":"+'20 Year Detail'!V41","v":0},{"$f":"+'20 Year Detail'!W41","v":0},0,null,0]
["Sliding Glass Doors",{"$f":"'20 Year Detail'!C361","v":0},null,{"$f":"'20 Year Detail'!D361","v":0},{"$f":"'20 Year Detail'!E361","v":0},{"$f":"'20 Year Detail'!F361","v":0},{"$f":"'20 Year Detail'!G361","v":0},{"$f":"'20 Year Detail'!H361","v":0},{"$f":"'20 Year Detail'!I361","v":0},{"$f":"'20 Year Detail'!J361","v":0},{"$f":"'20 Year Detail'!K361","v":0},{"$f":"'20 Year Detail'!L361","v":0},{"$f":"'20 Year Detail'!M361","v":0},{"$f":"'20 Year Detail'!N361","v":0},{"$f":"'20 Year Detail'!O361","v":0},{"$f":"'20 Year Detail'!P361","v":0},{"$f":"'20 Year Detail'!Q361","v":0},{"$f":"'20 Year Detail'!R361","v":0},{"$f":"'20 Year Detail'!S361","v":0},{"$f":"'20 Year Detail'!T361","v":0},{"$f":"'20 Year Detail'!U361","v":0},{"$f":"'20 Year Detail'!V361","v":0},{"$f":"'20 Year Detail'!W361","v":0},0,null,0]
["Interior Lighting 1 (In Unit)",{"$f":"'20 Year Detail'!C371+'20 Year Detail'!C381","v":0},null,{"$f":"'20 Year Detail'!D371+'20 Year Detail'!D381","v":0},{"$f":"'20 Year Detail'!E371+'20 Year Detail'!E381","v":0},{"$f":"'20 Year Detail'!F371+'20 Year Detail'!F381","v":0},{"$f":"'20 Year Detail'!G371+'20 Year Detail'!G381","v":0},{"$f":"'20 Year Detail'!H371+'20 Year Detail'!H381","v":0},{"$f":"'20 Year Detail'!I371+'20 Year Detail'!I381","v":0},{"$f":"'20 Year Detail'!J371+'20 Year Detail'!J381","v":0},{"$f":"'20 Year Detail'!K371+'20 Year Detail'!K381","v":0},{"$f":"'20 Year Detail'!L371+'20 Year Detail'!L381","v":0},{"$f":"'20 Year Detail'!M371+'20 Year Detail'!M381","v":0},{"$f":"'20 Year Detail'!N371+'20 Year Detail'!N381","v":0},{"$f":"'20 Year Detail'!O371+'20 Year Detail'!O381","v":0},{"$f":"'20 Year Detail'!P371+'20 Year Detail'!P381","v":0},{"$f":"'20 Year Detail'!Q371+'20 Year Detail'!Q381","v":0},{"$f":"'20 Year Detail'!R371+'20 Year Detail'!R381","v":0},{"$f":"'20 Year Detail'!S371+'20 Year Detail'!S381","v":0},{"$f":"'20 Year Detail'!T371+'20 Year Detail'!T381","v":0},{"$f":"'20 Year Detail'!U371+'20 Year Detail'!U381","v":0},{"$f":"'20 Year Detail'!V371+'20 Year Detail'!V381","v":0},{"$f":"'20 Year Detail'!W371+'20 Year Detail'!W381","v":0},0,null,0]
["Interior Lighting 2 (Common Area)",{"$f":"'20 Year Detail'!C391+'20 Year Detail'!C401","v":0},null,{"$f":"'20 Year Detail'!D391+'20 Year Detail'!D401","v":0},{"$f":"'20 Year Detail'!E391+'20 Year Detail'!E401","v":0},{"$f":"'20 Year Detail'!F391+'20 Year Detail'!F401","v":0},{"$f":"'20 Year Detail'!G391+'20 Year Detail'!G401","v":0},{"$f":"'20 Year Detail'!H391+'20 Year Detail'!H401","v":0},{"$f":"'20 Year Detail'!I391+'20 Year Detail'!I401","v":0},{"$f":"'20 Year Detail'!J391+'20 Year Detail'!J401","v":0},{"$f":"'20 Year Detail'!K391+'20 Year Detail'!K401","v":0},{"$f":"'20 Year Detail'!L391+'20 Year Detail'!L401","v":0},{"$f":"'20 Year Detail'!M391+'20 Year Detail'!M401","v":0},{"$f":"'20 Year Detail'!N391+'20 Year Detail'!N401","v":0},{"$f":"'20 Year Detail'!O391+'20 Year Detail'!O401","v":0},{"$f":"'20 Year Detail'!P391+'20 Year Detail'!P401","v":0},{"$f":"'20 Year Detail'!Q391+'20 Year Detail'!Q401","v":0},{"$f":"'20 Year Detail'!R391+'20 Year Detail'!R401","v":0},{"$f":"'20 Year Detail'!S391+'20 Year Detail'!S401","v":0},{"$f":"'20 Year Detail'!T391+'20 Year Detail'!T401","v":0},{"$f":"'20 Year Detail'!U391+'20 Year Detail'!U401","v":0},{"$f":"'20 Year Detail'!V391+'20 Year Detail'!V401","v":0},{"$f":"'20 Year Detail'!W391+'20 Year Detail'!W401","v":0},0,null,0]
["CO Detectors/Alarms",{"$f":"'20 Year Detail'!C411","v":0},null,{"$f":"'20 Year Detail'!D411","v":0},{"$f":"'20 Year Detail'!E411","v":0},{"$f":"'20 Year Detail'!F411","v":0},{"$f":"'20 Year Detail'!G411","v":0},{"$f":"'20 Year Detail'!H411","v":0},{"$f":"'20 Year Detail'!I411","v":0},{"$f":"'20 Year Detail'!J411","v":0},{"$f":"'20 Year Detail'!K411","v":0},{"$f":"'20 Year Detail'!L411","v":0},{"$f":"'20 Year Detail'!M411","v":0},{"$f":"'20 Year Detail'!N411","v":0},{"$f":"'20 Year Detail'!O411","v":0},{"$f":"'20 Year Detail'!P411","v":0},{"$f":"'20 Year Detail'!Q411","v":0},{"$f":"'20 Year Detail'!R411","v":0},{"$f":"'20 Year Detail'!S411","v":0},{"$f":"'20 Year Detail'!T411","v":0},{"$f":"'20 Year Detail'!U411","v":0},{"$f":"'20 Year Detail'!V411","v":0},{"$f":"'20 Year Detail'!W411","v":0},0,null,0]
["Exit Signs",{"$f":"'20 Year Detail'!C421","v":0},null,{"$f":"'20 Year Detail'!D421","v":0},{"$f":"'20 Year Detail'!E421","v":0},{"$f":"'20 Year Detail'!F421","v":0},{"$f":"'20 Year Detail'!G421","v":0},{"$f":"'20 Year Detail'!H421","v":0},{"$f":"'20 Year Detail'!I421","v":0},{"$f":"'20 Year Detail'!J421","v":0},{"$f":"'20 Year Detail'!K421","v":0},{"$f":"'20 Year Detail'!L421","v":0},{"$f":"'20 Year Detail'!M421","v":0},{"$f":"'20 Year Detail'!N421","v":0},{"$f":"'20 Year Detail'!O421","v":0},{"$f":"'20 Year Detail'!P421","v":0},{"$f":"'20 Year Detail'!Q421","v":0},{"$f":"'20 Year Detail'!R421","v":0},{"$f":"'20 Year Detail'!S421","v":0},{"$f":"'20 Year Detail'!T421","v":0},{"$f":"'20 Year Detail'!U421","v":0},{"$f":"'20 Year Detail'!V421","v":0},{"$f":"'20 Year Detail'!W421","v":0},0,null,0]
["Exterior Lighting",{"$f":"'20 Year Detail'!C431","v":0},null,{"$f":"'20 Year Detail'!D431","v":0},{"$f":"'20 Year Detail'!E431","v":0},{"$f":"'20 Year Detail'!F431","v":0},{"$f":"'20 Year Detail'!G431","v":0},{"$f":"'20 Year Detail'!H431","v":0},{"$f":"'20 Year Detail'!I431","v":0},{"$f":"'20 Year Detail'!J431","v":0},{"$f":"'20 Year Detail'!K431","v":0},{"$f":"'20 Year Detail'!L431","v":0},{"$f":"'20 Year Detail'!M431","v":0},{"$f":"'20 Year Detail'!N431","v":0},{"$f":"'20 Year Detail'!O431","v":0},{"$f":"'20 Year Detail'!P431","v":0},{"$f":"'20 Year Detail'!Q431","v":0},{"$f":"'20 Year Detail'!R431","v":0},{"$f":"'20 Year Detail'!S431","v":0},{"$f":"'20 Year Detail'!T431","v":0},{"$f":"'20 Year Detail'!U431","v":0},{"$f":"'20 Year Detail'!V431","v":0},{"$f":"'20 Year Detail'!W431","v":0},0,null,0]
["Landscaping and Grounds 1",{"$f":"'20 Year Detail'!C441","v":0},null,{"$f":"'20 Year Detail'!D441","v":0},{"$f":"'20 Year Detail'!E441","v":0},{"$f":"'20 Year Detail'!F441","v":0},{"$f":"'20 Year Detail'!G441","v":0},{"$f":"'20 Year Detail'!H441","v":0},{"$f":"'20 Year Detail'!I441","v":0},{"$f":"'20 Year Detail'!J441","v":0},{"$f":"'20 Year Detail'!K441","v":0},{"$f":"'20 Year Detail'!L441","v":0},{"$f":"'20 Year Detail'!M441","v":0},{"$f":"'20 Year Detail'!N441","v":0},{"$f":"'20 Year Detail'!O441","v":0},{"$f":"'20 Year Detail'!P441","v":0},{"$f":"'20 Year Detail'!Q441","v":0},{"$f":"'20 Year Detail'!R441","v":0},{"$f":"'20 Year Detail'!S441","v":0},{"$f":"'20 Year Detail'!T441","v":0},{"$f":"'20 Year Detail'!U441","v":0},{"$f":"'20 Year Detail'!V441","v":0},{"$f":"'20 Year Detail'!W441","v":0},0,null,0]
["Landscaping and Grounds 2",{"$f":"'20 Year Detail'!C451","v":0},null,{"$f":"'20 Year Detail'!D451","v":0},{"$f":"'20 Year Detail'!E451","v":0},{"$f":"'20 Year Detail'!F451","v":0},{"$f":"'20 Year Detail'!G451","v":0},{"$f":"'20 Year Detail'!H451","v":0},{"$f":"'20 Year Detail'!I451","v":0},{"$f":"'20 Year Detail'!J451","v":0},{"$f":"'20 Year Detail'!K451","v":0},{"$f":"'20 Year Detail'!L451","v":0},{"$f":"'20 Year Detail'!M451","v":0},{"$f":"'20 Year Detail'!N451","v":0},{"$f":"'20 Year Detail'!O451","v":0},{"$f":"'20 Year Detail'!P451","v":0},{"$f":"'20 Year Detail'!Q451","v":0},{"$f":"'20 Year Detail'!R451","v":0},{"$f":"'20 Year Detail'!S451","v":0},{"$f":"'20 Year Detail'!T451","v":0},{"$f":"'20 Year Detail'!U451","v":0},{"$f":"'20 Year Detail'!V451","v":0},{"$f":"'20 Year Detail'!W451","v":0},0,null,0]
["Land and Grounds: Irrigation",{"$f":"'20 Year Detail'!C461","v":0},null,{"$f":"'20 Year Detail'!D461","v":0},{"$f":"'20 Year Detail'!E461","v":0},{"$f":"'20 Year Detail'!F461","v":0},{"$f":"'20 Year Detail'!G461","v":0},{"$f":"'20 Year Detail'!H461","v":0},{"$f":"'20 Year Detail'!I461","v":0},{"$f":"'20 Year Detail'!J461","v":0},{"$f":"'20 Year Detail'!K461","v":0},{"$f":"'20 Year Detail'!L461","v":0},{"$f":"'20 Year Detail'!M461","v":0},{"$f":"'20 Year Detail'!N461","v":0},{"$f":"'20 Year Detail'!O461","v":0},{"$f":"'20 Year Detail'!P461","v":0},{"$f":"'20 Year Detail'!Q461","v":0},{"$f":"'20 Year Detail'!R461","v":0},{"$f":"'20 Year Detail'!S461","v":0},{"$f":"'20 Year Detail'!T461","v":0},{"$f":"'20 Year Detail'!U461","v":0},{"$f":"'20 Year Detail'!V461","v":0},{"$f":"'20 Year Detail'!W461","v":0},0,null,0]
["Parking and Driveways",{"$f":"'20 Year Detail'!C471","v":0},null,{"$f":"'20 Year Detail'!D471","v":0},{"$f":"'20 Year Detail'!E471","v":0},{"$f":"'20 Year Detail'!F471","v":0},{"$f":"'20 Year Detail'!G471","v":0},{"$f":"'20 Year Detail'!H471","v":0},{"$f":"'20 Year Detail'!I471","v":0},{"$f":"'20 Year Detail'!J471","v":0},{"$f":"'20 Year Detail'!K471","v":0},{"$f":"'20 Year Detail'!L471","v":0},{"$f":"'20 Year Detail'!M471","v":0},{"$f":"'20 Year Detail'!N471","v":0},{"$f":"'20 Year Detail'!O471","v":0},{"$f":"'20 Year Detail'!P471","v":0},{"$f":"'20 Year Detail'!Q471","v":0},{"$f":"'20 Year Detail'!R471","v":0},{"$f":"'20 Year Detail'!S471","v":0},{"$f":"'20 Year Detail'!T471","v":0},{"$f":"'20 Year Detail'!U471","v":0},{"$f":"'20 Year Detail'!V471","v":0},{"$f":"'20 Year Detail'!W471","v":0},0,null,0]
["Walks/Stairs and Patios/Balconies",{"$f":"'20 Year Detail'!C481","v":0},null,{"$f":"'20 Year Detail'!D481","v":0},{"$f":"'20 Year Detail'!E481","v":0},{"$f":"'20 Year Detail'!F481","v":0},{"$f":"'20 Year Detail'!G481","v":0},{"$f":"'20 Year Detail'!H481","v":0},{"$f":"'20 Year Detail'!I481","v":0},{"$f":"'20 Year Detail'!J481","v":0},{"$f":"'20 Year Detail'!K481","v":0},{"$f":"'20 Year Detail'!L481","v":0},{"$f":"'20 Year Detail'!M481","v":0},{"$f":"'20 Year Detail'!N481","v":0},{"$f":"'20 Year Detail'!O481","v":0},{"$f":"'20 Year Detail'!P481","v":0},{"$f":"'20 Year Detail'!Q481","v":0},{"$f":"'20 Year Detail'!R481","v":0},{"$f":"'20 Year Detail'!S481","v":0},{"$f":"'20 Year Detail'!T481","v":0},{"$f":"'20 Year Detail'!U481","v":0},{"$f":"'20 Year Detail'!V481","v":0},{"$f":"'20 Year Detail'!W481","v":0},0,null,0]
["Elevators",{"$f":"'20 Year Detail'!C491","v":0},null,{"$f":"'20 Year Detail'!D491","v":0},{"$f":"'20 Year Detail'!E491","v":0},{"$f":"'20 Year Detail'!F491","v":0},{"$f":"'20 Year Detail'!G491","v":0},{"$f":"'20 Year Detail'!H491","v":0},{"$f":"'20 Year Detail'!I491","v":0},{"$f":"'20 Year Detail'!J491","v":0},{"$f":"'20 Year Detail'!K491","v":0},{"$f":"'20 Year Detail'!L491","v":0},{"$f":"'20 Year Detail'!M491","v":0},{"$f":"'20 Year Detail'!N491","v":0},{"$f":"'20 Year Detail'!O491","v":0},{"$f":"'20 Year Detail'!P491","v":0},{"$f":"'20 Year Detail'!Q491","v":0},{"$f":"'20 Year Detail'!R491","v":0},{"$f":"'20 Year Detail'!S491","v":0},{"$f":"'20 Year Detail'!T491","v":0},{"$f":"'20 Year Detail'!U491","v":0},{"$f":"'20 Year Detail'!V491","v":0},{"$f":"'20 Year Detail'!W491","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1620","v":"Other 1 (describe)"},{"$f":"'20 Year Detail'!C501","v":0},null,{"$f":"'20 Year Detail'!D501","v":0},{"$f":"'20 Year Detail'!E501","v":0},{"$f":"'20 Year Detail'!F501","v":0},{"$f":"'20 Year Detail'!G501","v":0},{"$f":"'20 Year Detail'!H501","v":0},{"$f":"'20 Year Detail'!I501","v":0},{"$f":"'20 Year Detail'!J501","v":0},{"$f":"'20 Year Detail'!K501","v":0},{"$f":"'20 Year Detail'!L501","v":0},{"$f":"'20 Year Detail'!M501","v":0},{"$f":"'20 Year Detail'!N501","v":0},{"$f":"'20 Year Detail'!O501","v":0},{"$f":"'20 Year Detail'!P501","v":0},{"$f":"'20 Year Detail'!Q501","v":0},{"$f":"'20 Year Detail'!R501","v":0},{"$f":"'20 Year Detail'!S501","v":0},{"$f":"'20 Year Detail'!T501","v":0},{"$f":"'20 Year Detail'!U501","v":0},{"$f":"'20 Year Detail'!V501","v":0},{"$f":"'20 Year Detail'!W501","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1653","v":"Other 2 (describe)"},{"$f":"'20 Year Detail'!C511","v":0},null,{"$f":"'20 Year Detail'!D511","v":0},{"$f":"'20 Year Detail'!E511","v":0},{"$f":"'20 Year Detail'!F511","v":0},{"$f":"'20 Year Detail'!G511","v":0},{"$f":"'20 Year Detail'!H511","v":0},{"$f":"'20 Year Detail'!I511","v":0},{"$f":"'20 Year Detail'!J511","v":0},{"$f":"'20 Year Detail'!K511","v":0},{"$f":"'20 Year Detail'!L511","v":0},{"$f":"'20 Year Detail'!M511","v":0},{"$f":"'20 Year Detail'!N511","v":0},{"$f":"'20 Year Detail'!O511","v":0},{"$f":"'20 Year Detail'!P511","v":0},{"$f":"'20 Year Detail'!Q511","v":0},{"$f":"'20 Year Detail'!R511","v":0},{"$f":"'20 Year Detail'!S511","v":0},{"$f":"'20 Year Detail'!T511","v":0},{"$f":"'20 Year Detail'!U511","v":0},{"$f":"'20 Year Detail'!V511","v":0},{"$f":"'20 Year Detail'!W511","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1686","v":"Other 3 (describe)"},{"$f":"'20 Year Detail'!C521","v":0},null,{"$f":"'20 Year Detail'!D521","v":0},{"$f":"'20 Year Detail'!E521","v":0},{"$f":"'20 Year Detail'!F521","v":0},{"$f":"'20 Year Detail'!G521","v":0},{"$f":"'20 Year Detail'!H521","v":0},{"$f":"'20 Year Detail'!I521","v":0},{"$f":"'20 Year Detail'!J521","v":0},{"$f":"'20 Year Detail'!K521","v":0},{"$f":"'20 Year Detail'!L521","v":0},{"$f":"'20 Year Detail'!M521","v":0},{"$f":"'20 Year Detail'!N521","v":0},{"$f":"'20 Year Detail'!O521","v":0},{"$f":"'20 Year Detail'!P521","v":0},{"$f":"'20 Year Detail'!Q521","v":0},{"$f":"'20 Year Detail'!R521","v":0},{"$f":"'20 Year Detail'!S521","v":0},{"$f":"'20 Year Detail'!T521","v":0},{"$f":"'20 Year Detail'!U521","v":0},{"$f":"'20 Year Detail'!V521","v":0},{"$f":"'20 Year Detail'!W521","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1719","v":"Other 4 (describe)"},{"$f":"'20 Year Detail'!C531","v":0},null,{"$f":"'20 Year Detail'!D531","v":0},{"$f":"'20 Year Detail'!E531","v":0},{"$f":"'20 Year Detail'!F531","v":0},{"$f":"'20 Year Detail'!G531","v":0},{"$f":"'20 Year Detail'!H531","v":0},{"$f":"'20 Year Detail'!I531","v":0},{"$f":"'20 Year Detail'!J531","v":0},{"$f":"'20 Year Detail'!K531","v":0},{"$f":"'20 Year Detail'!L531","v":0},{"$f":"'20 Year Detail'!M531","v":0},{"$f":"'20 Year Detail'!N531","v":0},{"$f":"'20 Year Detail'!O531","v":0},{"$f":"'20 Year Detail'!P531","v":0},{"$f":"'20 Year Detail'!Q531","v":0},{"$f":"'20 Year Detail'!R531","v":0},{"$f":"'20 Year Detail'!S531","v":0},{"$f":"'20 Year Detail'!T531","v":0},{"$f":"'20 Year Detail'!U531","v":0},{"$f":"'20 Year Detail'!V531","v":0},{"$f":"'20 Year Detail'!W531","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1752","v":"Other 5 (describe)"},{"$f":"'20 Year Detail'!C541","v":0},null,{"$f":"'20 Year Detail'!D541","v":0},{"$f":"'20 Year Detail'!E541","v":0},{"$f":"'20 Year Detail'!F541","v":0},{"$f":"'20 Year Detail'!G541","v":0},{"$f":"'20 Year Detail'!H541","v":0},{"$f":"'20 Year Detail'!I541","v":0},{"$f":"'20 Year Detail'!J541","v":0},{"$f":"'20 Year Detail'!K541","v":0},{"$f":"'20 Year Detail'!L541","v":0},{"$f":"'20 Year Detail'!M541","v":0},{"$f":"'20 Year Detail'!N541","v":0},{"$f":"'20 Year Detail'!O541","v":0},{"$f":"'20 Year Detail'!P541","v":0},{"$f":"'20 Year Detail'!Q541","v":0},{"$f":"'20 Year Detail'!R541","v":0},{"$f":"'20 Year Detail'!S541","v":0},{"$f":"'20 Year Detail'!T541","v":0},{"$f":"'20 Year Detail'!U541","v":0},{"$f":"'20 Year Detail'!V541","v":0},{"$f":"'20 Year Detail'!W541","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1785","v":"Other 6 (describe)"},{"$f":"'20 Year Detail'!C551","v":0},null,{"$f":"'20 Year Detail'!D551","v":0},{"$f":"'20 Year Detail'!E551","v":0},{"$f":"'20 Year Detail'!F551","v":0},{"$f":"'20 Year Detail'!G551","v":0},{"$f":"'20 Year Detail'!H551","v":0},{"$f":"'20 Year Detail'!I551","v":0},{"$f":"'20 Year Detail'!J551","v":0},{"$f":"'20 Year Detail'!K551","v":0},{"$f":"'20 Year Detail'!L551","v":0},{"$f":"'20 Year Detail'!M551","v":0},{"$f":"'20 Year Detail'!N551","v":0},{"$f":"'20 Year Detail'!O551","v":0},{"$f":"'20 Year Detail'!P551","v":0},{"$f":"'20 Year Detail'!Q551","v":0},{"$f":"'20 Year Detail'!R551","v":0},{"$f":"'20 Year Detail'!S551","v":0},{"$f":"'20 Year Detail'!T551","v":0},{"$f":"'20 Year Detail'!U551","v":0},{"$f":"'20 Year Detail'!V551","v":0},{"$f":"'20 Year Detail'!W551","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1818","v":"Other 7 (describe)"},{"$f":"'20 Year Detail'!C561","v":0},null,{"$f":"'20 Year Detail'!D561","v":0},{"$f":"'20 Year Detail'!E561","v":0},{"$f":"'20 Year Detail'!F561","v":0},{"$f":"'20 Year Detail'!G561","v":0},{"$f":"'20 Year Detail'!H561","v":0},{"$f":"'20 Year Detail'!I561","v":0},{"$f":"'20 Year Detail'!J561","v":0},{"$f":"'20 Year Detail'!K561","v":0},{"$f":"'20 Year Detail'!L561","v":0},{"$f":"'20 Year Detail'!M561","v":0},{"$f":"'20 Year Detail'!N561","v":0},{"$f":"'20 Year Detail'!O561","v":0},{"$f":"'20 Year Detail'!P561","v":0},{"$f":"'20 Year Detail'!Q561","v":0},{"$f":"'20 Year Detail'!R561","v":0},{"$f":"'20 Year Detail'!S561","v":0},{"$f":"'20 Year Detail'!T561","v":0},{"$f":"'20 Year Detail'!U561","v":0},{"$f":"'20 Year Detail'!V561","v":0},{"$f":"'20 Year Detail'!W561","v":0},{"$f":"SUM(D54:W54)","v":0},null,{"$f":"+X54+B54","v":0}]
[{"$f":"'Cap Needs Input'!A1851","v":"Other 8 (describe)"},{"$f":"'20 Year Detail'!C571","v":0},null,{"$f":"'20 Year Detail'!D571","v":0},{"$f":"'20 Year Detail'!E571","v":0},{"$f":"'20 Year Detail'!F571","v":0},{"$f":"'20 Year Detail'!G571","v":0},{"$f":"'20 Year Detail'!H571","v":0},{"$f":"'20 Year Detail'!I571","v":0},{"$f":"'20 Year Detail'!J571","v":0},{"$f":"'20 Year Detail'!K571","v":0},{"$f":"'20 Year Detail'!L571","v":0},{"$f":"'20 Year Detail'!M571","v":0},{"$f":"'20 Year Detail'!N571","v":0},{"$f":"'20 Year Detail'!O571","v":0},{"$f":"'20 Year Detail'!P571","v":0},{"$f":"'20 Year Detail'!Q571","v":0},{"$f":"'20 Year Detail'!R571","v":0},{"$f":"'20 Year Detail'!S571","v":0},{"$f":"'20 Year Detail'!T571","v":0},{"$f":"'20 Year Detail'!U571","v":0},{"$f":"'20 Year Detail'!V571","v":0},{"$f":"'20 Year Detail'!W571","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1884","v":"Other 9 (describe)"},{"$f":"'20 Year Detail'!C581","v":0},null,{"$f":"'20 Year Detail'!D581","v":0},{"$f":"'20 Year Detail'!E581","v":0},{"$f":"'20 Year Detail'!F581","v":0},{"$f":"'20 Year Detail'!G581","v":0},{"$f":"'20 Year Detail'!H581","v":0},{"$f":"'20 Year Detail'!I581","v":0},{"$f":"'20 Year Detail'!J581","v":0},{"$f":"'20 Year Detail'!K581","v":0},{"$f":"'20 Year Detail'!L581","v":0},{"$f":"'20 Year Detail'!M581","v":0},{"$f":"'20 Year Detail'!N581","v":0},{"$f":"'20 Year Detail'!O581","v":0},{"$f":"'20 Year Detail'!P581","v":0},{"$f":"'20 Year Detail'!Q581","v":0},{"$f":"'20 Year Detail'!R581","v":0},{"$f":"'20 Year Detail'!S581","v":0},{"$f":"'20 Year Detail'!T581","v":0},{"$f":"'20 Year Detail'!U581","v":0},{"$f":"'20 Year Detail'!V581","v":0},{"$f":"'20 Year Detail'!W581","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1917","v":"Other 10 (describe)"},{"$f":"'20 Year Detail'!C591","v":0},null,{"$f":"'20 Year Detail'!D591","v":0},{"$f":"'20 Year Detail'!E591","v":0},{"$f":"'20 Year Detail'!F591","v":0},{"$f":"'20 Year Detail'!G591","v":0},{"$f":"'20 Year Detail'!H591","v":0},{"$f":"'20 Year Detail'!I591","v":0},{"$f":"'20 Year Detail'!J591","v":0},{"$f":"'20 Year Detail'!K591","v":0},{"$f":"'20 Year Detail'!L591","v":0},{"$f":"'20 Year Detail'!M591","v":0},{"$f":"'20 Year Detail'!N591","v":0},{"$f":"'20 Year Detail'!O591","v":0},{"$f":"'20 Year Detail'!P591","v":0},{"$f":"'20 Year Detail'!Q591","v":0},{"$f":"'20 Year Detail'!R591","v":0},{"$f":"'20 Year Detail'!S591","v":0},{"$f":"'20 Year Detail'!T591","v":0},{"$f":"'20 Year Detail'!U591","v":0},{"$f":"'20 Year Detail'!V591","v":0},{"$f":"'20 Year Detail'!W591","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1950","v":"Other 11 (describe)"},{"$f":"'20 Year Detail'!C601","v":0},null,{"$f":"'20 Year Detail'!D601","v":0},{"$f":"'20 Year Detail'!E601","v":0},{"$f":"'20 Year Detail'!F601","v":0},{"$f":"'20 Year Detail'!G601","v":0},{"$f":"'20 Year Detail'!H601","v":0},{"$f":"'20 Year Detail'!I601","v":0},{"$f":"'20 Year Detail'!J601","v":0},{"$f":"'20 Year Detail'!K601","v":0},{"$f":"'20 Year Detail'!L601","v":0},{"$f":"'20 Year Detail'!M601","v":0},{"$f":"'20 Year Detail'!N601","v":0},{"$f":"'20 Year Detail'!O601","v":0},{"$f":"'20 Year Detail'!P601","v":0},{"$f":"'20 Year Detail'!Q601","v":0},{"$f":"'20 Year Detail'!R601","v":0},{"$f":"'20 Year Detail'!S601","v":0},{"$f":"'20 Year Detail'!T601","v":0},{"$f":"'20 Year Detail'!U601","v":0},{"$f":"'20 Year Detail'!V601","v":0},{"$f":"'20 Year Detail'!W601","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A1983","v":"Other 12 (describe)"},{"$f":"'20 Year Detail'!C611","v":0},null,{"$f":"'20 Year Detail'!D611","v":0},{"$f":"'20 Year Detail'!E611","v":0},{"$f":"'20 Year Detail'!F611","v":0},{"$f":"'20 Year Detail'!G611","v":0},{"$f":"'20 Year Detail'!H611","v":0},{"$f":"'20 Year Detail'!I611","v":0},{"$f":"'20 Year Detail'!J611","v":0},{"$f":"'20 Year Detail'!K611","v":0},{"$f":"'20 Year Detail'!L611","v":0},{"$f":"'20 Year Detail'!M611","v":0},{"$f":"'20 Year Detail'!N611","v":0},{"$f":"'20 Year Detail'!O611","v":0},{"$f":"'20 Year Detail'!P611","v":0},{"$f":"'20 Year Detail'!Q611","v":0},{"$f":"'20 Year Detail'!R611","v":0},{"$f":"'20 Year Detail'!S611","v":0},{"$f":"'20 Year Detail'!T611","v":0},{"$f":"'20 Year Detail'!U611","v":0},{"$f":"'20 Year Detail'!V611","v":0},{"$f":"'20 Year Detail'!W611","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A2016","v":"Other 13 (describe)"},{"$f":"'20 Year Detail'!C621","v":0},null,{"$f":"'20 Year Detail'!D621","v":0},{"$f":"'20 Year Detail'!E621","v":0},{"$f":"'20 Year Detail'!F621","v":0},{"$f":"'20 Year Detail'!G621","v":0},{"$f":"'20 Year Detail'!H621","v":0},{"$f":"'20 Year Detail'!I621","v":0},{"$f":"'20 Year Detail'!J621","v":0},{"$f":"'20 Year Detail'!K621","v":0},{"$f":"'20 Year Detail'!L621","v":0},{"$f":"'20 Year Detail'!M621","v":0},{"$f":"'20 Year Detail'!N621","v":0},{"$f":"'20 Year Detail'!O621","v":0},{"$f":"'20 Year Detail'!P621","v":0},{"$f":"'20 Year Detail'!Q621","v":0},{"$f":"'20 Year Detail'!R621","v":0},{"$f":"'20 Year Detail'!S621","v":0},{"$f":"'20 Year Detail'!T621","v":0},{"$f":"'20 Year Detail'!U621","v":0},{"$f":"'20 Year Detail'!V621","v":0},{"$f":"'20 Year Detail'!W621","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A2049","v":"Other 14 (describe)"},{"$f":"'20 Year Detail'!C631","v":0},null,{"$f":"'20 Year Detail'!D631","v":0},{"$f":"'20 Year Detail'!E631","v":0},{"$f":"'20 Year Detail'!F631","v":0},{"$f":"'20 Year Detail'!G631","v":0},{"$f":"'20 Year Detail'!H631","v":0},{"$f":"'20 Year Detail'!I631","v":0},{"$f":"'20 Year Detail'!J631","v":0},{"$f":"'20 Year Detail'!K631","v":0},{"$f":"'20 Year Detail'!L631","v":0},{"$f":"'20 Year Detail'!M631","v":0},{"$f":"'20 Year Detail'!N631","v":0},{"$f":"'20 Year Detail'!O631","v":0},{"$f":"'20 Year Detail'!P631","v":0},{"$f":"'20 Year Detail'!Q631","v":0},{"$f":"'20 Year Detail'!R631","v":0},{"$f":"'20 Year Detail'!S631","v":0},{"$f":"'20 Year Detail'!T631","v":0},{"$f":"'20 Year Detail'!U631","v":0},{"$f":"'20 Year Detail'!V631","v":0},{"$f":"'20 Year Detail'!W631","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A2082","v":"Other 15 (describe)"},{"$f":"'20 Year Detail'!C641","v":0},null,{"$f":"'20 Year Detail'!D641","v":0},{"$f":"'20 Year Detail'!E641","v":0},{"$f":"'20 Year Detail'!F641","v":0},{"$f":"'20 Year Detail'!G641","v":0},{"$f":"'20 Year Detail'!H641","v":0},{"$f":"'20 Year Detail'!I641","v":0},{"$f":"'20 Year Detail'!J641","v":0},{"$f":"'20 Year Detail'!K641","v":0},{"$f":"'20 Year Detail'!L641","v":0},{"$f":"'20 Year Detail'!M641","v":0},{"$f":"'20 Year Detail'!N641","v":0},{"$f":"'20 Year Detail'!O641","v":0},{"$f":"'20 Year Detail'!P641","v":0},{"$f":"'20 Year Detail'!Q641","v":0},{"$f":"'20 Year Detail'!R641","v":0},{"$f":"'20 Year Detail'!S641","v":0},{"$f":"'20 Year Detail'!T641","v":0},{"$f":"'20 Year Detail'!U641","v":0},{"$f":"'20 Year Detail'!V641","v":0},{"$f":"'20 Year Detail'!W641","v":0},0,null,0]
[{"$f":"'Cap Needs Input'!A2115","v":"Other 16 (describe)"},{"$f":"'20 Year Detail'!C651","v":0},null,{"$f":"'20 Year Detail'!D651","v":0},{"$f":"'20 Year Detail'!E651","v":0},{"$f":"'20 Year Detail'!F651","v":0},{"$f":"'20 Year Detail'!G651","v":0},{"$f":"'20 Year Detail'!H651","v":0},{"$f":"'20 Year Detail'!I651","v":0},{"$f":"'20 Year Detail'!J651","v":0},{"$f":"'20 Year Detail'!K651","v":0},{"$f":"'20 Year Detail'!L651","v":0},{"$f":"'20 Year Detail'!M651","v":0},{"$f":"'20 Year Detail'!N651","v":0},{"$f":"'20 Year Detail'!O651","v":0},{"$f":"'20 Year Detail'!P651","v":0},{"$f":"'20 Year Detail'!Q651","v":0},{"$f":"'20 Year Detail'!R651","v":0},{"$f":"'20 Year Detail'!S651","v":0},{"$f":"'20 Year Detail'!T651","v":0},{"$f":"'20 Year Detail'!U651","v":0},{"$f":"'20 Year Detail'!V651","v":0},{"$f":"'20 Year Detail'!W651","v":0},0,null,0]
[]
["   Total",{"$f":"SUM(B5:B64)","v":0},null,{"$f":"SUM(D5:D64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["   Inflated Total",{"$f":"ROUND(B65*B71,0)","v":0},null,{"$f":"ROUND(D65*D71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D66:W66)","v":0},null,0]
[]
[]
[]
[]
["Inflation Factor",1,null,1,{"$f":"1+StartInput!$K$34","v":1.0249999999999999},{"$f":"E71*$E$71","v":1.0506249999999999},{"$f":"F71*$E$71","v":1.0768906249999999},{"$f":"G71*$E$71","v":1.1038128906249998},1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942]

{"sheet":"Controls","index":18,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[]
[null,"EUL","       Benchmark",null,null,null,"Yes"]
[null,5,4,"years",null,null,"No"]
[null,{"$f":"+B3+1","v":6},5,"years"]
[null,7,5,"years"]
[null,8,6,"years"]
[null,9,7,"years"]
[null,10,7,"years"]
[null,11,8,"years"]
[null,12,8,"years"]
[null,13,9,"years"]
[null,14,9,"years"]
[null,15,10,"years"]
[null,16,10,"years"]
[null,17,10,"years"]
[null,18,11,"years"]
[null,19,11,"years"]
[null,20,12,"years"]
[null,{"$f":"+B18+5","v":25},13,"years"]
[null,30,14,"years"]
[null,35,15,"years"]
[null,40,15,"years"]
[null,45,16,"years"]
[null,50,16,"years"]
[]
[]
[null,{"$f":"'Program Variables'!D19","v":1.5},"Program Standard Early Replacement Threshold"]
[null,{"$f":"'Program Variables'!D20","v":0.15},"Program Standard % of EUL for Early Replacement"]
[]
[]
[]
[null,"Pass","Fail"]
[null,"Yes","No"]
[null,"Green #1","Green #2","N/A"]
[]
[null,"Now","End of Cycle"]
[null,"Green","Traditional"]

{"sheet":"Rehab Escrow Needs","index":19,"n_rows":134,"n_cols":54,"rows_kept":134,"cut":false,"hidden":false,"merged":[[92,3,92,9],[93,3,93,9],[94,3,94,9],[95,3,95,9],[96,3,96,9],[87,3,87,9],[88,3,88,9],[89,3,89,9],[90,3,90,9],[91,3,91,9],[131,1,132,9],[133,1,134,9],[30,1,31,9],[32,1,33,9],[34,1,35,9],[129,1,130,9],[80,3,80,9],[81,3,81,9],[85,3,85,9],[86,3,86,9],[72,3,72,9],[83,3,83,9],[84,3,84,9],[76,3,76,9],[77,3,77,9],[78,3,78,9],[79,3,79,9],[69,3,69,9],[12,3,12,9],[135,1,135,9],[50,3,50,9],[51,3,51,9],[52,3,52,9],[53,3,53,9],[54,3,54,9],[55,3,55,9],[70,3,70,9],[62,3,62,9],[73,3,73,9],[74,3,74,9],[75,3,75,9],[82,3,82,9],[71,3,71,9],[44,3,44,9],[63,3,63,9],[67,3,67,9],[68,3,68,9],[65,3,65,9],[66,3,66,9],[45,3,45,9],[46,3,46,9],[47,3,47,9],[48,3,48,9],[49,3,49,9],[39,3,39,9],[40,3,40,9],[41,3,41,9],[42,3,42,9],[43,3,43,9],[125,3,125,9],[61,3,61,9],[56,3,56,9],[118,5,118,9],[127,5,127,9],[118,3,118,4],[127,3,127,4],[126,3,126,9],[122,3,122,9],[123,3,123,9],[124,3,124,9],[64,3,64,9],[57,3,57,9],[58,3,58,9],[59,3,59,9],[60,3,60,9]]}
[" "]
[null,{"$f":"\"Rehabilitation Needs for: \"&'Data Entry'!$F$3","v":"Rehabilitation Needs for: 0"},null,null,null,null,null,null,"Current Model Progress/Stage Date:",{"$f":"MAX(Cover!$E$16:$E$30)","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "]
[null,{"$f":"\"PAE Name: \"&StartInput!E20","v":"PAE Name: "},null,null,null,null,null,null,"Unit Count:",{"$f":"StartInput!J7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!B33","v":"Yes"},{"$f":"Controls!C33","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":0},null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," "," "]
[null,{"$f":"C14","v":"Gross Amount of GRP Funding"},null,null,null,null,{"$f":"'Data Entry'!B89&\": \"&'Data Entry'!F89","v":"Subsidy Contract #1:  - - "}]
[null,{"$f":"B119","v":0},"Green Retrofits",null,"See detail below",null,{"$f":"IF(B128=0,\"\",\"NOTE: \"&TEXT(B128,\"$0,000\")&\" of Other Required Repairs must be funded by the owner\")","v":""}]
[null,{"$f":"IF(E7=$M$4,ROUND(B6*F7,0),0)","v":0},"Contingency",null,null,{"$f":"'Program Variables'!D11","v":0.1},{"$f":"IF(B13=0,\"\",IF(OR(D13=\"\",D13=\" \"),\"Comment required for 'Other (describe)'\",\"\"))","v":""},null,null,null,null,null,"Calc","Max"]
[null,{"$f":"MIN(M8:N8)","v":0},"GR Predevelopment Incentive",null,null,{"$f":"'Program Variables'!D8","v":0.01},{"$f":"IF(B8=N8,\"Predev. Incentive has been capped\",\"\")","v":""},null,null,null,null,null,{"$f":"IF('Program Variables'!D12=\"No\",IF(E8=$M$4,ROUND(B$6*F8,0),0),IF(E8=$M$4,ROUND((B$6+B$7)*F8,0),0))","v":0},10000]
[null,{"$f":"MIN(M9:N9)","v":0},"Green Retrofit Efficiency Incentive",null,null,{"$f":"'Program Variables'!D9","v":0.03},{"$f":"IF(B9=N9,\"GSE Incentive has been capped\",\"\")","v":""},null,{"$f":"IF(B10=N10,\"Job Creation Incentive is capped\",\"\")","v":""},null,null,null,{"$f":"IF('Program Variables'!D12=\"No\",IF(E9=$M$4,ROUND(B$6*F9,0),0),IF(E9=$M$4,ROUND((B$6+B$7)*F9,0),0))","v":0},30000]
[null,{"$f":"MIN(M10:N10)","v":0},"Targeted Job Creation Incentive",null,null,2.5000000000000001E-2,"Required level of payments",{"$f":"'Program Variables'!D10","v":0.1},"Incentive rate + contingency at",null,null,null,{"$f":"IF('Program Variables'!D12=\"No\",IF(E10=$M$4,ROUND(F10*B$6*H10*(1+J10),0),0),IF(E10=$M$4,ROUND(F10*(B$6+B$7)*H10*(1+J10),0),0))","v":0},25000]
[null,{"$f":"IF(E11=$M$4,F11+H11*J11,0)","v":0},"Retrofit Administration Fee",null,null,1500,"Base fee plus",null,"Inspections at"]
[null,{"$f":"IF(E12=$M$4,F12*H12,0)","v":0},"Utility Baseline Fee",null,null,1000,"Fee per baseline analysis x",null,"Analyses"]
[null,0,"Other (describe)",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND('Data Entry'!G25>0%,('Data Entry'!F25+'Data Entry'!F26)<'Data Entry'!F24),1,0)","v":0},"1= Partially Assisted",null,{"$f":"IF(M13=0,0,B14)","v":0},{"$f":"IF(M13=0,0,P13/'Data Entry'!F24)","v":0},{"$f":"Q13*MIN(5,ROUND(N17*10%,0))","v":0}]
[null,{"$f":"SUM(B6:B13)","v":0},"Gross Amount of GRP Funding"]
[]
[null,{"$f":"IF(Q20=4,\"Partially Assisted Contribution is $0 (Not Applicable)\",IF(AND('Data Entry'!G25>0%,'Data Entry'!G25<90%),\"Partially Assisted Contribution equals (below):\",\"Partially Assisted Contribution is $0 (Not Applicable)\"))","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(P19=2,\"Criteria for BOTH Partially Assisted and Large Account Balances are met:\",\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Total units","actual PB + \"Project benefit\" units"]
[null,"Total Green Retro. Grant or Loan=",null,{"$f":"IF(Q20=4,0,P13)","v":{"$error":"#DIV/0!"}},{"$f":"\"   divided by \"&'Data Entry'!F24&\" total units =\"","v":"   divided by 0 total units ="},null,{"$f":"IF(Q20=4,0,Q13)","v":{"$error":"#DIV/0!"}},{"$f":"\"   times \"&MIN(5,ROUND(N17*10%,0))&\" (lesser of 10% of Elig. Units OR 5 units) =\"","v":"   times 0 (lesser of 10% of Elig. Units OR 5 units) ="},null,{"$f":"IF(Q20=4,0,R13)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(M13=0,N17,J3)","v":0},{"$f":"'Data Entry'!F25+'Data Entry'!F26","v":0}]
[null,{"$f":"IF(Q20=3,\"Large Project Account Balances Contribution is $0 (Not Applicable)\",IF(M24=1,\"Large Project Account Balances are Applicable: Contribution equals (below):\",\"Large Project Account Balances Contribution is $0 (Not Applicable)\"))","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(P19=2,\"ONLY the larger of the two contributions will apply\",\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"If both criteria met, test larger:",null,{"$f":"MAX(R13,R24)","v":{"$error":"#DIV/0!"}}]
[null,"Lesser of:  a) total account balances",null,{"$f":"IF(Q20=3,0,P24)","v":{"$error":"#DIV/0!"}},"    minus $5,000 per unit =",null,{"$f":"IF(Q20=3,0,Q24)","v":{"$error":"#DIV/0!"}},{"$f":"\"      OR  b) 50% of account balances (\"&TEXT(M25,\"$0,000\")&\") =\"","v":"      OR  b) 50% of account balances ($0,000) ="},null,{"$f":"IF(Q20=3,0,R24)","v":{"$error":"#DIV/0!"}},null,null,"Large Project Account balances (>5k / unit)",null,null,{"$f":"M13+M24","v":{"$error":"#DIV/0!"}},"=2 if applicable"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(StartInput!K39:K41)","v":0},"R4R pre-closing",null,null,{"$f":"IF(P19=2,IF(R13>R24,3,4),0)","v":{"$error":"#DIV/0!"}},"3=PA, 4=LAB"]
[null,"Loan or Grant Recommendation",null,null,"PAE Recommendation:",null,"Owner Preference:",null,null,null,null,null,{"$f":"StartInput!K44","v":0},"Res Rcpts pre closing"]
[null,{"$f":"IF(O28=1,\"Section 202 Applicable: HUD may choose Loan or Grant\",IF(O29=1,\"Section 811 Applicable: HUD may choose Loan or Grant\",IF(SUM(O30:O32)=3,\"NP Owner and Tenants pay for lighting/other electric & heating: HUD may choose Loan or Grant\",IF(AND(O33=0,F21=\"Loan\"),\"Program Criteria Require a Loan, as PAE recommends\",\"ISSUE: PAE recommendation for a Grant is not consistent with program criteria - confirm criteria and/or select Loan\"))))","v":"Section 202 Applicable: HUD may choose Loan or Grant"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M20:M21)","v":0}]
[null,"Effect of owner contribution (if any); and breakdown between Green Retrofit Loan or Grant and Grant for Incentives",null,null,null,null,null,null,null,null,null,null,{"$f":"M22/'Data Entry'!F24","v":{"$error":"#DIV/0!"}}]
[null,"Total","Loan or Grant Amnt","GFI Amount","Description",null,null,null,null,null,null,null,{"$f":"IF(M23>5000,1,0)","v":{"$error":"#DIV/0!"}},"1= Large Acct Bals",null,{"$f":"IF(M24=0,0,M22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M24=0,0,M22-M26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M24=0,0,MIN(M22-M26,M25))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B14","v":0},{"$f":"B6+B7+B11+B12+B13","v":0},{"$f":"B25-C25","v":0},{"$f":"C14","v":"Gross Amount of GRP Funding"},null,null,null,null,null,null,null,{"$f":"M22*50%","v":0}]
[null,{"$f":"IF(AND(J17>0,J19>0,J17<J19),-J17,IF(AND(J17>0,J19=0),-J17,0))","v":{"$error":"#DIV/0!"}},{"$f":"B26","v":{"$error":"#DIV/0!"}},0,"Owner contribution (partially assisted)",null,null,{"$f":"IF(AND(J17>0,J19>0,J17>J19,B26=0),\"\",IF(AND(J17>0,J19>0,J17<J19,-J17<>B26),\"This contribution is smaller so should be selected\",IF(-J17<>B26,\"Data entry does not match calculated result (above)\",\"\")))","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"5000*'Data Entry'!F24","v":0}]
[null,{"$f":"IF(AND(J17>0,J19>0,J19<J17),-J19,IF(AND(J19>0,J17=0),-J19,0))","v":{"$error":"#DIV/0!"}},{"$f":"B27","v":{"$error":"#DIV/0!"}},0,"Owner contribution (large project account balances)",null,null,{"$f":"IF(AND(J17>0,J19>0,J17<J19,B27=0),\"\",IF(AND(J17>0,J19>0,J17>J19,-J19<>B27),\"This contribution is smaller so should be selected\",IF(-J19<>B27,\"Data entry does not match calculated result (above)\",\"\")))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"SUM(B25:B27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C25:C27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D25:D27)","v":0},"Net Amount of GRP Funding (and Loan or Grant / Grant-for-Incentives Breakdown)",null,null,null,null,null,null,null,"Loan","202?",{"$f":"IF(LEFT('Data Entry'!$F$41,3)=\"202\",1,0)","v":1}]
[null,{"$f":"IF(AND(B26<0,B27<0),\"There should not be both owner contributions: select the lesser of the two.\",\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(B28/J3>15000,\"PLEASE NOTE THAT THE $15K PER UNIT NET GRP FUNDING LIMIT IS EXCEEDED\",\"\")","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Grant","811?",{"$f":"IF(LEFT('Data Entry'!$F$41,3)=\"811\",1,0)","v":0},{"$f":"LEFT('Data Entry'!$E$42,3)","v":""}]
[null,"Provide any necessary comments in the boxes below:",null,null,null,null,null,null,null,null,null,null,null,"NP?",{"$f":"IF('Data Entry'!F27=\"Nonprofit\",1,0)","v":0}]
[null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,"TP Lights?",{"$f":"IF(StartInput!F72=\"Tenant\",1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TP Heat?",{"$f":"IF(StartInput!F70=\"Tenant\",1,0)","v":0}]
[null,"Comments:",null,null,null,null,null,null,null,null,null,null,null,"HUD choice logic:",{"$f":"IF(OR(O28=1,O29=1,SUM(O30:O32)=3),1,0)","v":1}]
[]
[null,"Comments:"]
[]
[null,{"$f":"IF(N119=0,\"\",IF(N119=1,\"One of the rehab costs below does not match the calculated result based on the Cap Needs Input data entry: provide comments\",N119&\" of the rehab costs below do not match the calculated results based on the Cap Needs Input data entry: provide comments\"))","v":""}]
[null,"GREEN RETROFITS"]
[null,"Total Cost","Category","Description, in enough detail to allow the owner to obtain bids and to allow the REA to monitor completion"]
[1,{"$f":"IF(ISERROR(VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M40<>B40,1,0)","v":0}]
[2,{"$f":"IF(ISERROR(VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M41<>B41,1,0)","v":0}]
[3,{"$f":"IF(ISERROR(VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[4,{"$f":"IF(ISERROR(VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[5,{"$f":"IF(ISERROR(VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"NOTE: Text-wrapping is enabled but the row may not automatically increase in height to fully display text. Worksheet protection will allow manual height increases.",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[6,{"$f":"IF(ISERROR(VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[7,{"$f":"IF(ISERROR(VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[8,{"$f":"IF(ISERROR(VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[9,{"$f":"IF(ISERROR(VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[10,{"$f":"IF(ISERROR(VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[11,{"$f":"IF(ISERROR(VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[12,{"$f":"IF(ISERROR(VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001]
[13,{"$f":"IF(ISERROR(VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002]
[14,{"$f":"IF(ISERROR(VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003]
[15,{"$f":"IF(ISERROR(VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004]
[16,{"$f":"IF(ISERROR(VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005]
[17,{"$f":"IF(ISERROR(VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[18,{"$f":"IF(ISERROR(VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007]
[19,{"$f":"IF(ISERROR(VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[20,{"$f":"IF(ISERROR(VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," ",null,null,null,null,null,null,null,2008]
[21,{"$f":"IF(ISERROR(VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "," "," ",null,null,null,null,null,null,null,2009]
[22,{"$f":"IF(ISERROR(VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[23,{"$f":"IF(ISERROR(VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
[24,{"$f":"IF(ISERROR(VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[25,{"$f":"IF(ISERROR(VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[26,{"$f":"IF(ISERROR(VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[27,{"$f":"IF(ISERROR(VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[28,{"$f":"IF(ISERROR(VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[29,{"$f":"IF(ISERROR(VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[30,{"$f":"IF(ISERROR(VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[31,{"$f":"IF(ISERROR(VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[32,{"$f":"IF(ISERROR(VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[33,{"$f":"IF(ISERROR(VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[34,{"$f":"IF(ISERROR(VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[35,{"$f":"IF(ISERROR(VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[36,{"$f":"IF(ISERROR(VLOOKUP(A75,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A75,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A75,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A75,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A75,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A75,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[37,{"$f":"IF(ISERROR(VLOOKUP(A76,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A76,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A76,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A76,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A76,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A76,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[38,{"$f":"IF(ISERROR(VLOOKUP(A77,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A77,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A77,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A77,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A77,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A77,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[39,{"$f":"IF(ISERROR(VLOOKUP(A78,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A78,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A78,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A78,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A78,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A78,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[40,{"$f":"IF(ISERROR(VLOOKUP(A79,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A79,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A79,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A79,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A79,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A79,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[41,{"$f":"IF(ISERROR(VLOOKUP(A80,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A80,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A80,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A80,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A80,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A80,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[42,{"$f":"IF(ISERROR(VLOOKUP(A81,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A81,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A81,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A81,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A81,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A81,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[43,{"$f":"IF(ISERROR(VLOOKUP(A82,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A82,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A82,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A82,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A82,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A82,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[44,{"$f":"IF(ISERROR(VLOOKUP(A83,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A83,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A83,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A83,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A83,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A83,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M83<>B83,1,0)","v":0}]
[45,{"$f":"IF(ISERROR(VLOOKUP(A84,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A84,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A84,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A84,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A84,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A84,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M84<>B84,1,0)","v":0}]
[46,{"$f":"IF(ISERROR(VLOOKUP(A85,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A85,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A85,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A85,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A85,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A85,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M85<>B85,1,0)","v":0}]
[47,{"$f":"IF(ISERROR(VLOOKUP(A86,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A86,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A86,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A86,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A86,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A86,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M86<>B86,1,0)","v":0}]
[48,{"$f":"IF(ISERROR(VLOOKUP(A87,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A87,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A87,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A87,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A87,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A87,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M87<>B87,1,0)","v":0}]
[49,{"$f":"IF(ISERROR(VLOOKUP(A88,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A88,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A88,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A88,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A88,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A88,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M88<>B88,1,0)","v":0}]
[50,{"$f":"IF(ISERROR(VLOOKUP(A89,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A89,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A89,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A89,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A89,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A89,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[51,{"$f":"IF(ISERROR(VLOOKUP(A90,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A90,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A90,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A90,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A90,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A90,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[52,{"$f":"IF(ISERROR(VLOOKUP(A91,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A91,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A91,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A91,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A91,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A91,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[53,{"$f":"IF(ISERROR(VLOOKUP(A92,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A92,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A92,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A92,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A92,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A92,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(M92<>B92,1,0)","v":0}]
[54,{"$f":"IF(ISERROR(VLOOKUP(A93,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A93,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A93,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A93,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A93,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A93,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[55,{"$f":"IF(ISERROR(VLOOKUP(A94,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A94,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A94,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A94,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A94,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A94,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[56,{"$f":"IF(ISERROR(VLOOKUP(A95,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A95,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A95,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A95,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A95,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A95,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[57,{"$f":"IF(ISERROR(VLOOKUP(A96,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A96,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A96,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A96,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A96,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A96,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0]
[58,{"$f":"IF(ISERROR(VLOOKUP(A97,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A97,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A97,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE)),\"\",VLOOKUP(A97,'Rehab-ExA Ref'!$G$5:$I$62,2,FALSE))","v":""},"Description",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(A97,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE)),\"\",VLOOKUP(A97,'Rehab-ExA Ref'!$G$5:$I$62,3,FALSE))","v":""},0,"end comparative pull (Rehab-Ex A reference limited to 58 items)"]
[null,null,null,"Additional PAE entry rows: hide/unhide as needed. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"SUM(B40:B118)","v":0},"Total Cost",{"$f":"IF(B119/$J$3<1000,\"equals \"&TEXT(B119/$J$3,\"$0\")&\" per Unit\",\"equals \"&TEXT(B119/$J$3,\"$0,000\")&\" per Unit\")","v":{"$error":"#DIV/0!"}},null,"Green Retrofits (eligible to be funded from Green Retrofit Grant / Green Retrofit Loan)",null,null,null,null,null,null,{"$f":"SUM(M40:M118)","v":0},{"$f":"SUM(N40:N118)","v":0}]
[]
[null,"OTHER REQUIRED REPAIRS: MUST BE FUNDED PRE-CLOSING"]
[null,"Cost","Category","Description, in enough detail to allow the owner to obtain bids and to allow the REA to monitor completion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,0,null,"Description"]
[null,0,null,"Description"]
[null,0,null,"Description"]
[null,0,null,"Description"]
[null,0,null,"Description"]
[null,{"$f":"SUM(B123:B127)","v":0},"Total Cost",{"$f":"IF(B128/$J$3<1000,\"equals \"&TEXT(B128/$J$3,\"$0\")&\" per Unit\",\"equals \"&TEXT(B128/$J$3,\"$0,000\")&\" per Unit\")","v":{"$error":"#DIV/0!"}},null,"Other Required Repairs (not eligible to be funded from Green Retrofit Grant / Green Retrofit Loan)"]
[null,"Provide any necessary comments in the boxes below:"]
[null,"Comments:"]
[]
[null,"Comments:"]
[]
[null,"Comments:"]

{"sheet":"R4R Funding Schedule","index":20,"n_rows":73,"n_cols":26,"rows_kept":73,"cut":false,"hidden":false,"merged":[[28,15,30,23],[31,15,33,23],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,5,27,13],[28,5,30,13],[31,5,33,13],[25,15,27,23],[19,1,19,3],[20,1,20,3],[13,1,13,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[15,1,15,3],[14,1,14,3]]}
[null,"Reserves for Replacement Schedule for:",null,null,{"$f":"'Data Entry'!$F$3","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E1","v":0}]
[null,{"$f":"\"PAE Name: \"&StartInput!$E$20","v":"PAE Name: "},null,null,"Input Data:"]
[null,null,null,null,null,null,"Anticipated Reserves at Closing:",{"$f":"StartInput!K42","v":0},null,"Reserve Account Interest Rate:",{"$f":"StartInput!K33","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,"Anticipated Residual Receipts at Closing:",{"$f":"StartInput!K44","v":0},null,"Current Reserve Deposit:",{"$f":"'Data Entry'!H233","v":0}]
[null,null,"Current Model Progress/Stage Date:",{"$f":"MAX(Cover!$E$16:$E$30)","v":"00:00:00"}]
[null,null,"Unit Count:",{"$f":"StartInput!J7","v":0},null,null,"Reserve Balance Established at Closing:",{"$f":"H3","v":0},{"$f":"IF(ROUND(H6,0)<>ROUND(H3,0),\"IDRR differs from balance at closing; explanation required\",\"\")","v":""}]
[null,null,null,null,null,null,"First Year Reserve Deposit:",0]
[null,null,null,null,null,null,"Reserve Balance Floor:",{"$f":"K4","v":0},"  (Floor = 1x Current Reserve Deposit)"]
[null,null,null,null,null,null,null,null,{"$f":"IF(L6>0,\"newer or older assisted on the StartInput page. Confirm the accuracy of the selection.\",\"\")","v":""}]
[]
[null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Year of Requirement",null,null,{"$f":"StartInput!G24","v":0},{"$f":"E13+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,"Totals","Averages"]
[null,"Inflated Annual PCA Needs",null,null,{"$f":"'20 Year Schedule'!D66","v":0},{"$f":"'20 Year Schedule'!E66","v":0},{"$f":"'20 Year Schedule'!F66","v":0},{"$f":"'20 Year Schedule'!G66","v":0},{"$f":"'20 Year Schedule'!H66","v":0},{"$f":"'20 Year Schedule'!I66","v":0},{"$f":"'20 Year Schedule'!J66","v":0},{"$f":"'20 Year Schedule'!K66","v":0},{"$f":"'20 Year Schedule'!L66","v":0},{"$f":"'20 Year Schedule'!M66","v":0},{"$f":"'20 Year Schedule'!N66","v":0},{"$f":"'20 Year Schedule'!O66","v":0},{"$f":"'20 Year Schedule'!P66","v":0},{"$f":"'20 Year Schedule'!Q66","v":0},{"$f":"'20 Year Schedule'!R66","v":0},{"$f":"'20 Year Schedule'!S66","v":0},{"$f":"'20 Year Schedule'!T66","v":0},{"$f":"'20 Year Schedule'!U66","v":0},{"$f":"'20 Year Schedule'!V66","v":0},{"$f":"'20 Year Schedule'!W66","v":0},{"$f":"SUM(E14:X14)","v":0},{"$f":"AVERAGE(E14:X14)","v":0}]
[null,"Inflated Annual PCA Needs per Unit",null,null,{"$f":"IF($D$6=0,0,E14/$D$6)","v":0},{"$f":"IF($D$6=0,0,F14/$D$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beginning Balance (= Reserve Balance Established at Closing in Year 1)",null,null,{"$f":"H6","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",0]
[null,"Annual Reserve (R4R) Deposit from Property Cash Flow",null,null,{"$f":"H7","v":0},{"$f":"E17*(1+StartInput!$K$34)","v":0},{"$f":"F17*(1+StartInput!$K$34)","v":0},{"$f":"G17*(1+StartInput!$K$34)","v":0},{"$f":"H17*(1+StartInput!$K$34)","v":0},{"$f":"I17*(1+StartInput!$K$34)","v":0},{"$f":"J17*(1+StartInput!$K$34)","v":0},{"$f":"K17*(1+StartInput!$K$34)","v":0},{"$f":"L17*(1+StartInput!$K$34)","v":0},{"$f":"M17*(1+StartInput!$K$34)","v":0},{"$f":"N17*(1+StartInput!$K$34)","v":0},{"$f":"O17*(1+StartInput!$K$34)","v":0},{"$f":"P17*(1+StartInput!$K$34)","v":0},{"$f":"Q17*(1+StartInput!$K$34)","v":0},{"$f":"R17*(1+StartInput!$K$34)","v":0},{"$f":"S17*(1+StartInput!$K$34)","v":0},{"$f":"T17*(1+StartInput!$K$34)","v":0},{"$f":"U17*(1+StartInput!$K$34)","v":0},{"$f":"V17*(1+StartInput!$K$34)","v":0},{"$f":"W17*(1+StartInput!$K$34)","v":0},{"$f":"SUM(E17:X17)","v":0},0]
[null,"Other Deposits to R4R",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E18:X18)","v":0},0]
[null,"Total R4R Deposits",null,null,{"$f":"SUM(E17:E18)","v":0},{"$f":"SUM(F17:F18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E19:X19)","v":0},0]
[null,"Balance After R4R Deposits",null,null,{"$f":"E16+E19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",0]
[null,"Withdrawals (Equal to Inflated Annual PCA Needs)",null,null,{"$f":"-E14","v":0},{"$f":"-F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E21:X21)","v":0},0]
[null,"Interest Income",null,null,{"$f":"(E16+(E19/2)+(E21/2))*StartInput!$K$33","v":0},{"$f":"(F16+(F19/2)+(F21/2))*StartInput!$K$33","v":0},{"$f":"(G16+(G19/2)+(G21/2))*StartInput!$K$33","v":0},{"$f":"(H16+(H19/2)+(H21/2))*StartInput!$K$33","v":0},{"$f":"(I16+(I19/2)+(I21/2))*StartInput!$K$33","v":0},{"$f":"(J16+(J19/2)+(J21/2))*StartInput!$K$33","v":0},{"$f":"(K16+(K19/2)+(K21/2))*StartInput!$K$33","v":0},{"$f":"(L16+(L19/2)+(L21/2))*StartInput!$K$33","v":0},{"$f":"(M16+(M19/2)+(M21/2))*StartInput!$K$33","v":0},{"$f":"(N16+(N19/2)+(N21/2))*StartInput!$K$33","v":0},{"$f":"(O16+(O19/2)+(O21/2))*StartInput!$K$33","v":0},{"$f":"(P16+(P19/2)+(P21/2))*StartInput!$K$33","v":0},{"$f":"(Q16+(Q19/2)+(Q21/2))*StartInput!$K$33","v":0},{"$f":"(R16+(R19/2)+(R21/2))*StartInput!$K$33","v":0},{"$f":"(S16+(S19/2)+(S21/2))*StartInput!$K$33","v":0},{"$f":"(T16+(T19/2)+(T21/2))*StartInput!$K$33","v":0},{"$f":"(U16+(U19/2)+(U21/2))*StartInput!$K$33","v":0},{"$f":"(V16+(V19/2)+(V21/2))*StartInput!$K$33","v":0},{"$f":"(W16+(W19/2)+(W21/2))*StartInput!$K$33","v":0},{"$f":"(X16+(X19/2)+(X21/2))*StartInput!$K$33","v":0},{"$f":"SUM(E22:X22)","v":0},0]
[null,"Ending Balance",null,null,{"$f":"SUM(E20:E22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"N/A",0]
[null,"Indicators of Reserve Inadequacy",null,null,{"$f":"IF(OR(E16<$H$8,E23<$H$8),\"< Floor\",\"\")","v":""},{"$f":"IF(F23<$H$8,\"< Floor\",\"\")","v":""},"","","","","","","","","","","","","","","","","","","N/A","N/A"]
[null,{"$f":"IF(E59=0,\"Reserves are Adequate in Each Year\",\"Reserve Adequacy Problems Occur in \"&C72)","v":"Reserves are Adequate in Each Year"}]
[null,null,null,null,null,"Reserve comments:",null,null,null,null,null,null,null,null,null,"Additional reserve comments:"]
[null,null,"Year-20 Ending Balance per Unit:",{"$f":"X23/StartInput!J7","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(D27<1000,\"Year-20 ending balance is under $1,000/unit: consider increasing\",\"\")","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(D49<500,\"Minimum ending balance is under $500/unit: consider increasing\",\"\")","v":{"$error":"#DIV/0!"}},null,null,null,"Reserve comments:",null,null,null,null,null,null,null,null,null,"Additional reserve comments:"]
[null,{"$f":"IF(D27>3000,\"Year 20 Balance Exceeds $3000 / unit\",\"\")","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,"Reserve comments:",null,null,null,null,null,null,null,null,null,"Additional reserve comments:"]
[]
[]
[]
[]
[null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","AVERAGE"]
[null,"Inflated Needs per Unit per Annum",null,null,{"$f":"E14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"F14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"G14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"H14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"I14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"J14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"K14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"L14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"M14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"N14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"O14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"P14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Q14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"R14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"S14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"T14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"U14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"V14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"W14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"X14/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E38:X38)","v":{"$error":"#DIV/0!"}}]
[null,"Reserve Deposit per Unit per Annum",null,null,{"$f":"E19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"F19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"G19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"H19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"I19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"J19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"K19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"L19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"M19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"N19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"O19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"P19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"Q19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"R19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"S19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"T19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"U19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"V19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"W19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"X19/StartInput!$J$7","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(E39:X39)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,"uninflated","with inflation",null,null,null,null,"  per unit"]
[null,"Maximum R4R Balance:",null,{"$f":"D61","v":0},"     Maximum Withdrawal:",null,{"$f":"C70","v":0},null,null,"Average Annual PCA Needs in Years 1-20:",{"$f":"AVERAGE('20 Year Schedule'!$D$65:$W$65)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$D$66:$W$66)","v":0},null,null,null,"Current Replacement Reserve Balance:",{"$f":"StartInput!$K$39/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,"     Per Unit:",null,{"$f":"D42/StartInput!J7","v":{"$error":"#DIV/0!"}},"          Per Unit:",null,{"$f":"G42/StartInput!J7","v":{"$error":"#DIV/0!"}},null,null,"Average PCA Needs for years 1-5:",{"$f":"AVERAGE('20 Year Schedule'!$D$65:$H$65)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$D$66:$H$66)","v":0},null,null,null,"Anticipated R4R Deposits (Pre-Closing):",{"$f":"StartInput!$K$40/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,"     vs. Current Deposit:",null,{"$f":"E62","v":0},"          vs. Average W/D:",null,{"$f":"G42/$Z$21","v":{"$error":"#DIV/0!"}},null,null,"Average PCA Needs for years 6-10:",{"$f":"AVERAGE('20 Year Schedule'!$I$65:$M$65)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$I$66:$M$66)","v":0},null,null,null,"Anticipated R4R Withdrawals (Pre-Closing):",{"$f":"StartInput!$K$41/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,"    Occurs in:",null,{"$f":"\"Year \"&E61","v":"Year 20"},"         Occurs in:",null,{"$f":"\"Year \"&E70","v":"Year 20"},null,null,"Average PCA Needs for years 11-15:",{"$f":"AVERAGE('20 Year Schedule'!$N$65:$R$65)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$N$66:$R$66)","v":0},null,null,null,"Anticipated/Existing R4R Balance at Closing:",{"$f":"StartInput!$K$42/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"IF(D44>4,\"Reserves May Be Overfunded in \"&D45,\"\")","v":""},null,null,null,null,null,null,null,"Average PCA Needs for years 16-20:",{"$f":"AVERAGE('20 Year Schedule'!$S$65:$W$65)","v":0},{"$f":"AVERAGE('20 Year Schedule'!$S$66:$W$66)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Deposit to Replacement Reserve (IDRR):",{"$f":"H6/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,"Minimum R4R Balance:",null,{"$f":"D64","v":0},"     Minimum Withdrawal:",null,{"$f":"C69","v":0},null,null,null,null,null,null,null,null,"First Year Reserve Deposit:",{"$f":"H7/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,"     Per Unit:",null,{"$f":"D48/StartInput!J7","v":{"$error":"#DIV/0!"}},"          Per Unit:",null,{"$f":"G48/StartInput!J7","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"Reserve Balance Floor:",{"$f":"H8/StartInput!$J$7","v":{"$error":"#DIV/0!"}}]
[null,"     vs. Current Deposit:",null,{"$f":"E65","v":0},"          vs. Average W/D:",null,{"$f":"G48/$Z$21","v":{"$error":"#DIV/0!"}}]
[null,"    Occurs in:",null,{"$f":"\"Year \"&E64","v":"Year 20"},"         Occurs in:",null,{"$f":"\"Year \"&E69","v":"Year 20"},{"$f":"IF(AND(G48=0,D73>1),\"Year \"&E69&\" is the last occurrence of the $0 withdrawal. $0 occurs in \"&D73&\" of 20 years.\",\"\")","v":"Year 20 is the last occurrence of the $0 withdrawal. $0 occurs in 20 of 20 years."}]
[]
[]
[]
[]
[]
[]
[]
[null,"1=Reserve warning present this year  0=not present",null,null,{"$f":"SUM(F59:Y59)","v":0},{"$f":"IF(E24=\"\",0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maximum Reserve balance",null,{"$f":"MAX(E$23:X$23)","v":0},{"$f":"MAX(F61:Y61)","v":20},{"$f":"IF(E$23=$D61,E$13+1-$E$13,\"\")","v":1},{"$f":"IF(F23=$D61,F$13+1-$E$13,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Multiple in year of maximum",null,null,{"$f":"MAX(F62:Y62)","v":0},{"$f":"IF(F61=$E61,F$67,-100)","v":-100},-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,-100,0]
[]
[null,"Minimum Reserve balance",null,{"$f":"MIN(E$23:X$23)","v":0},{"$f":"MAX(F64:Y64)","v":20},{"$f":"IF(E$23=$D64,E$13+1-$E$13,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Multiple in year of minimum",null,null,{"$f":"MIN(F65:Y65)","v":0},{"$f":"IF(F64=$E64,F$67,100)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0]
[]
[null,"Ending balance as multiple of current deposit",null,null,null,{"$f":"IF(E17=0,0,E23/E17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Min withdrawal",{"$f":"MAX(E21:X21)","v":0},"Year",{"$f":"MAX(F69:Y69)","v":20},{"$f":"IF(E$21=$C69,E$13+1-$E$13,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Max withdrawal",{"$f":"MIN(E21:X21)","v":0},"Year",{"$f":"MAX(F70:Y70)","v":20},{"$f":"IF(E$21=$C70,E$13+1-$E$13,\"\")","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,{"$f":"E59&\" of 20 years\"","v":"0 of 20 years"}]
[null,null,null,{"$f":"SUM(E73:X73)","v":20},{"$f":"IF(E21=0,1,0)","v":1},{"$f":"IF(F21=0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Inc & Exp","index":21,"n_rows":176,"n_cols":19,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Income and Expenses for:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Cover!$E$16:$E$30)","v":"00:00:00"}]
[null,{"$f":"+'Data Entry'!$F$3","v":0},null,null,null,null,null,null,null,null,null,null,"Unit Count:",{"$f":"StartInput!J7","v":0}]
[null,{"$f":"\"PAE: \"&StartInput!E20","v":"PAE: "}]
[]
[]
[null,null,null,null,{"$f":"'Data Entry'!$F$43&\" Audit\"","v":"0 Audit"},{"$f":"'Data Entry'!$F$43+1&\" Audit\"","v":"1 Audit"},{"$f":"'Data Entry'!$F$43+2&\" Audit\"","v":"2 Audit"},{"$f":"IF(StartInput!G23=0,'Data Entry'!F43+3&\" Annualized Data N/A\",'Data Entry'!F43+3&\" YTD Annualized\")","v":"3 Annualized Data N/A"},null,{"$f":"\"Typical Historical (\"&'Data Entry'!$F$43+2&\")\"","v":"Typical Historical (2)"},null,{"$f":"\"Underwritten (\"&'Data Entry'!$F$43+2&\")\"","v":"Underwritten (2)"},null,"PAE Line Item Specific Comments"]
[null,null,null,null,"Actual","Actual","Actual",{"$f":"IF(StartInput!G23=0,\"N/A\",StartInput!G23& \" Months\")","v":"N/A"},"Annualized","$ Amt","$/Unit/Yr","$ Amt","$/Unit/Yr","Aqua indicates UW difference with typ. hist. and no comment provided"]
[null,"Rental Income"]
[null,null,"Residential- "]
[null,null,"     Section 8 Project-Based",null,{"$f":"+'Data Entry'!F133","v":0},{"$f":"+'Data Entry'!G133","v":0},{"$f":"+'Data Entry'!H133","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H11*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E11*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F11*(1+'Program Variables'!$D$4),'Inc & Exp'!G11)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J11/StartInput!$J$7)","v":0},{"$f":"RentInput!$F$40","v":0},{"$f":"IF(StartInput!$J$7=0,0,L11/StartInput!$J$7)","v":0}]
[null,null,"     Tenant Portion",null,{"$f":"+'Data Entry'!F134","v":0},{"$f":"+'Data Entry'!G134","v":0},{"$f":"+'Data Entry'!H134","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H12*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E12*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F12*(1+'Program Variables'!$D$4),'Inc & Exp'!G12)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J12/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L12/StartInput!$J$7)","v":0}]
[null,null,"     Unassisted ",null,{"$f":"+'Data Entry'!F135","v":0},{"$f":"+'Data Entry'!G135","v":0},{"$f":"+'Data Entry'!H135","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H13*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E13*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F13*(1+'Program Variables'!$D$4),'Inc & Exp'!G13)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J13/StartInput!$J$7)","v":0},{"$f":"RentInput!$K$40","v":0},{"$f":"IF(StartInput!$J$7=0,0,L13/StartInput!$J$7)","v":0},null,null,null,null,null,"0 = comment flag"]
[null,null,"Stores & Commercial- ",null,{"$f":"+'Data Entry'!F136","v":0},{"$f":"+'Data Entry'!G136","v":0},{"$f":"+'Data Entry'!H136","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H14*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E14*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F14*(1+'Program Variables'!$D$4),'Inc & Exp'!G14)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J14/StartInput!$J$7)","v":0},{"$f":"J14","v":0},{"$f":"IF(StartInput!$J$7=0,0,L14/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N14=\"\",L14<>J14),0,1)","v":1}]
[null,null,"Prk., F&E, Flex Sub., Misc- ",null,{"$f":"+'Data Entry'!F137","v":0},{"$f":"+'Data Entry'!G137","v":0},{"$f":"+'Data Entry'!H137","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H15*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E15*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F15*(1+'Program Variables'!$D$4),'Inc & Exp'!G15)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J15/StartInput!$J$7)","v":0},{"$f":"J15","v":0},{"$f":"IF(StartInput!$J$7=0,0,L15/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N15=\"\",L15<>J15),0,1)","v":1}]
[null,"Total Rental Income:",null,null,{"$f":"SUM(E11:E15)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J16/StartInput!$J$7)","v":0},{"$f":"SUM(L11:L15)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L16/StartInput!$J$7)","v":0}]
[]
[null,"Vacancies: Enter as Negative "]
[null,null,"Apartments- ",null,{"$f":"+'Data Entry'!F141","v":0},{"$f":"+'Data Entry'!G141","v":0},{"$f":"+'Data Entry'!H141","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H19*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E19*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F19*(1+'Program Variables'!$D$4),'Inc & Exp'!G19)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J19/StartInput!$J$7)","v":0},{"$f":"-ROUND((L11+L12+L13)*StartInput!G33,0)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L19/StartInput!$J$7)","v":0}]
[null,null,"Furniture & Equipment- ",null,{"$f":"+'Data Entry'!F142","v":0},{"$f":"+'Data Entry'!G142","v":0},{"$f":"+'Data Entry'!H142","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H20*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E20*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F20*(1+'Program Variables'!$D$4),'Inc & Exp'!G20)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J20/StartInput!$J$7)","v":0},{"$f":"J20","v":0},{"$f":"IF(StartInput!$J$7=0,0,L20/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N20=\"\",L20<>J20),0,1)","v":1}]
[null,null,"Stores & Commercial- ",null,{"$f":"+'Data Entry'!F143","v":0},{"$f":"+'Data Entry'!G143","v":0},{"$f":"+'Data Entry'!H143","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H21*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E21*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F21*(1+'Program Variables'!$D$4),'Inc & Exp'!G21)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J21/StartInput!$J$7)","v":0},{"$f":"J21","v":0},{"$f":"IF(StartInput!$J$7=0,0,L21/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N21=\"\",L21<>J21),0,1)","v":1}]
[null,null,"Garage & Parking Spaces- ",null,{"$f":"+'Data Entry'!F144","v":0},{"$f":"+'Data Entry'!G144","v":0},{"$f":"+'Data Entry'!H144","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H22*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E22*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F22*(1+'Program Variables'!$D$4),'Inc & Exp'!G22)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J22/StartInput!$J$7)","v":0},{"$f":"J22","v":0},{"$f":"IF(StartInput!$J$7=0,0,L22/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N22=\"\",L22<>J22),0,1)","v":1}]
[null,null,"Miscellaneous Concessions- ",null,{"$f":"+'Data Entry'!F145","v":0},{"$f":"+'Data Entry'!G145","v":0},{"$f":"+'Data Entry'!H145","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H23*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E23*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F23*(1+'Program Variables'!$D$4),'Inc & Exp'!G23)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J23/StartInput!$J$7)","v":0},{"$f":"J23","v":0},{"$f":"IF(StartInput!$J$7=0,0,L23/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N23=\"\",L23<>J23),0,1)","v":1}]
[null,"Total Vacancies:",null,null,{"$f":"SUM(E19:E23)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J24/StartInput!$J$7)","v":0},{"$f":"SUM(L19:L23)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L24/StartInput!$J$7)","v":0}]
[null,"Net Rental Income:",null,null,{"$f":"E16+E24","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J25/StartInput!$J$7)","v":0},{"$f":"L16+L24","v":0},{"$f":"IF(StartInput!$J$7=0,0,L25/StartInput!$J$7)","v":0}]
[]
[null,null,"Apartment Vacancy % of GPR",null,{"$f":"IF(SUM(E10:E13)=0,0,+-E19/SUM(E10:E13))","v":0},0,0,0,0,0,0,0,0]
[null,null,"Apartment Bad Debt % of GPR",null,{"$f":"IF(SUM(E10:E13)=0,0,+-E34/SUM(E10:E13))","v":0},0,0,0,0,0,0,0,0]
[null,null,"    Total Apt Rent Loss % of GPR",null,{"$f":"+E28+E27","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Other Income & Bad Debt "]
[null,null,"Laundry & Vending- ",null,{"$f":"+'Data Entry'!F153","v":0},{"$f":"+'Data Entry'!G153","v":0},{"$f":"+'Data Entry'!H153","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H32*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E32*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F32*(1+'Program Variables'!$D$4),'Inc & Exp'!G32)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J32/StartInput!$J$7)","v":0},{"$f":"J32","v":0},{"$f":"IF(StartInput!$J$7=0,0,L32/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N32=\"\",L32<>J32),0,1)","v":1}]
[null,null,"Damages & Cleaning Fees- ",null,{"$f":"+'Data Entry'!F154","v":0},{"$f":"+'Data Entry'!G154","v":0},{"$f":"+'Data Entry'!H154","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H33*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E33*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F33*(1+'Program Variables'!$D$4),'Inc & Exp'!G33)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J33/StartInput!$J$7)","v":0},{"$f":"J33","v":0},{"$f":"IF(StartInput!$J$7=0,0,L33/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N33=\"\",L33<>J33),0,1)","v":1}]
[null,null,"Apartment Bad Debt- Enter as Neg.",null,{"$f":"+'Data Entry'!F155","v":0},{"$f":"+'Data Entry'!G155","v":0},{"$f":"+'Data Entry'!H155","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H34*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E34*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F34*(1+'Program Variables'!$D$4),'Inc & Exp'!G34)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J34/StartInput!$J$7)","v":0},{"$f":"-(((L11+L12+L13)*StartInput!G34))","v":0},{"$f":"IF(StartInput!$J$7=0,0,L34/StartInput!$J$7)","v":0}," "]
[null,null,"Commercial Bad Debt- Enter as Neg.",null,{"$f":"+'Data Entry'!F156","v":0},{"$f":"+'Data Entry'!G156","v":0},{"$f":"+'Data Entry'!H156","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H35*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E35*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F35*(1+'Program Variables'!$D$4),'Inc & Exp'!G35)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J35/StartInput!$J$7)","v":0},{"$f":"J35","v":0},{"$f":"IF(StartInput!$J$7=0,0,L35/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N35=\"\",L35<>J35),0,1)","v":1}]
[null,null,"NSF & Late Charges, Other- ",null,{"$f":"+'Data Entry'!F157","v":0},{"$f":"+'Data Entry'!G157","v":0},{"$f":"+'Data Entry'!H157","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H36*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E36*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F36*(1+'Program Variables'!$D$4),'Inc & Exp'!G36)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J36/StartInput!$J$7)","v":0},{"$f":"J36","v":0},{"$f":"IF(StartInput!$J$7=0,0,L36/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N36=\"\",L36<>J36),0,1)","v":1}]
[null,"Total Other Income:",null,null,{"$f":"SUM(E32:E36)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J37/StartInput!$J$7)","v":0},{"$f":"SUM(L32:L36)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L37/StartInput!$J$7)","v":0}]
[null,"EFFECTIVE GROSS INCOME",null,null,{"$f":"E25+E37","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J38/StartInput!$J$7)","v":0},{"$f":"L25+L37","v":0},{"$f":"IF(StartInput!$J$7=0,0,L38/StartInput!$J$7)","v":0}]
[]
[]
[null,"Admin. Exps "]
[null,null,"Advertising-",null,{"$f":"+'Data Entry'!F162","v":0},{"$f":"+'Data Entry'!G162","v":0},{"$f":"+'Data Entry'!H162","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H42*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E42*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F42*(1+'Program Variables'!$D$4),'Inc & Exp'!G42)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J42/StartInput!$J$7)","v":0},{"$f":"J42","v":0},{"$f":"IF(StartInput!$J$7=0,0,L42/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N42=\"\",L42<>J42),0,1)","v":1}]
[null,null,"Section 8 Admin. Exps.- ",null,{"$f":"+'Data Entry'!F163","v":0},{"$f":"+'Data Entry'!G163","v":0},{"$f":"+'Data Entry'!H163","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H43*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E43*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F43*(1+'Program Variables'!$D$4),'Inc & Exp'!G43)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J43/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L43/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Other Admin. Exps.-",null,{"$f":"+'Data Entry'!F164","v":0},{"$f":"+'Data Entry'!G164","v":0},{"$f":"+'Data Entry'!H164","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H44*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E44*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F44*(1+'Program Variables'!$D$4),'Inc & Exp'!G44)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J44/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L44/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Office Salaries- ",null,{"$f":"+'Data Entry'!F165","v":0},{"$f":"+'Data Entry'!G165","v":0},{"$f":"+'Data Entry'!H165","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H45*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E45*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F45*(1+'Program Variables'!$D$4),'Inc & Exp'!G45)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J45/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L45/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Office Supplies- ",null,{"$f":"+'Data Entry'!F166","v":0},{"$f":"+'Data Entry'!G166","v":0},{"$f":"+'Data Entry'!H166","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H46*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E46*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F46*(1+'Program Variables'!$D$4),'Inc & Exp'!G46)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J46/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L46/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Office or Model Apt. Rent- ",null,{"$f":"+'Data Entry'!F167","v":0},{"$f":"+'Data Entry'!G167","v":0},{"$f":"+'Data Entry'!H167","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H47*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E47*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F47*(1+'Program Variables'!$D$4),'Inc & Exp'!G47)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J47/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L47/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Management Fee- ",null,{"$f":"+'Data Entry'!F168","v":0},{"$f":"+'Data Entry'!G168","v":0},{"$f":"+'Data Entry'!H168","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H48*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E48*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F48*(1+'Program Variables'!$D$4),'Inc & Exp'!G48)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J48/StartInput!$J$7)","v":0},{"$f":"StartInput!$G$43*12*StartInput!$K$7","v":0},{"$f":"IF(StartInput!$J$7=0,0,L48/StartInput!$J$7)","v":0}]
[null,null,"Management or Super. Sal.-  ",null,{"$f":"+'Data Entry'!F169","v":0},{"$f":"+'Data Entry'!G169","v":0},{"$f":"+'Data Entry'!H169","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H49*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E49*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F49*(1+'Program Variables'!$D$4),'Inc & Exp'!G49)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J49/StartInput!$J$7)","v":0},{"$f":"J49","v":0},{"$f":"IF(StartInput!$J$7=0,0,L49/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Mgmt. or Super. Free Rent Unit- ",null,{"$f":"+'Data Entry'!F170","v":0},{"$f":"+'Data Entry'!G170","v":0},{"$f":"+'Data Entry'!H170","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H50*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E50*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F50*(1+'Program Variables'!$D$4),'Inc & Exp'!G50)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J50/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L50/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Legal Expenses (Project)- ",null,{"$f":"+'Data Entry'!F171","v":0},{"$f":"+'Data Entry'!G171","v":0},{"$f":"+'Data Entry'!H171","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H51*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E51*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F51*(1+'Program Variables'!$D$4),'Inc & Exp'!G51)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J51/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L51/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Auditing Exps. (Project)- ",null,{"$f":"+'Data Entry'!F172","v":0},{"$f":"+'Data Entry'!G172","v":0},{"$f":"+'Data Entry'!H172","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H52*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E52*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F52*(1+'Program Variables'!$D$4),'Inc & Exp'!G52)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J52/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L52/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Bookkeeping Fees/Acct. Services- ",null,{"$f":"+'Data Entry'!F173","v":0},{"$f":"+'Data Entry'!G173","v":0},{"$f":"+'Data Entry'!H173","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H53*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E53*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F53*(1+'Program Variables'!$D$4),'Inc & Exp'!G53)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J53/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L53/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Telephone & Answ. Ser.- ",null,{"$f":"+'Data Entry'!F174","v":0},{"$f":"+'Data Entry'!G174","v":0},{"$f":"+'Data Entry'!H174","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H54*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E54*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F54*(1+'Program Variables'!$D$4),'Inc & Exp'!G54)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J54/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L54/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Employee Training- ",null,{"$f":"+'Data Entry'!F175","v":0},{"$f":"+'Data Entry'!G175","v":0},{"$f":"+'Data Entry'!H175","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H55*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E55*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F55*(1+'Program Variables'!$D$4),'Inc & Exp'!G55)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J55/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L55/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Miscellaneous Admin. Exps- ",null,{"$f":"+'Data Entry'!F176","v":0},{"$f":"+'Data Entry'!G176","v":0},{"$f":"+'Data Entry'!H176","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H56*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E56*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F56*(1+'Program Variables'!$D$4),'Inc & Exp'!G56)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J56/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L56/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,"Total Admin. Less Management Fee: ",null,null,{"$f":"SUM(E42:E56)-E48","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J57/StartInput!$J$7)","v":0},{"$f":"SUM(L42:L56)-L48","v":0},{"$f":"IF(StartInput!$J$7=0,0,L57/StartInput!$J$7)","v":0}]
[null,"Total Admin. Exps.:",null,null,{"$f":"SUM(E42:E56)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J58/StartInput!$J$7)","v":0},{"$f":"SUM(L42:L56)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L58/StartInput!$J$7)","v":0}]
[null,"Utilities Expense "]
[null,null,"Fuel Oil/Coal- ",null,{"$f":"+'Data Entry'!F180","v":0},{"$f":"+'Data Entry'!G180","v":0},{"$f":"+'Data Entry'!H180","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H60*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E60*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F60*(1+'Program Variables'!$D$4),'Inc & Exp'!G60)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J60/StartInput!$J$7)","v":0},{"$f":"J60","v":0},{"$f":"IF(StartInput!$J$7=0,0,L60/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N60=\"\",L60<>J60),0,1)","v":1}]
[null,null,"Fuel for Domestic Hot Water- ",null,{"$f":"+'Data Entry'!F181","v":0},{"$f":"+'Data Entry'!G181","v":0},{"$f":"+'Data Entry'!H181","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H61*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E61*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F61*(1+'Program Variables'!$D$4),'Inc & Exp'!G61)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J61/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L61/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Electricity (Light & Misc. Power)- ",null,{"$f":"+'Data Entry'!F182","v":0},{"$f":"+'Data Entry'!G182","v":0},{"$f":"+'Data Entry'!H182","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H62*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E62*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F62*(1+'Program Variables'!$D$4),'Inc & Exp'!G62)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J62/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L62/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Water- ",null,{"$f":"+'Data Entry'!F183","v":0},{"$f":"+'Data Entry'!G183","v":0},{"$f":"+'Data Entry'!H183","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H63*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E63*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F63*(1+'Program Variables'!$D$4),'Inc & Exp'!G63)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J63/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L63/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Gas- ",null,{"$f":"+'Data Entry'!F184","v":0},{"$f":"+'Data Entry'!G184","v":0},{"$f":"+'Data Entry'!H184","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H64*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E64*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F64*(1+'Program Variables'!$D$4),'Inc & Exp'!G64)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J64/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L64/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Sewer- ",null,{"$f":"+'Data Entry'!F185","v":0},{"$f":"+'Data Entry'!G185","v":0},{"$f":"+'Data Entry'!H185","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H65*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E65*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F65*(1+'Program Variables'!$D$4),'Inc & Exp'!G65)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J65/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L65/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Other Utils- ",null,{"$f":"+'Data Entry'!F186","v":0},{"$f":"+'Data Entry'!G186","v":0},{"$f":"+'Data Entry'!H186","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H66*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E66*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F66*(1+'Program Variables'!$D$4),'Inc & Exp'!G66)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J66/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L66/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,"Total Utilities Exps.:",null,null,{"$f":"SUM(E60:E66)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J67/StartInput!$J$7)","v":0},{"$f":"SUM(L60:L66)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L67/StartInput!$J$7)","v":0}]
[null,"O & M Expenses "]
[null,null,"Janitor & Clean Payroll- ",null,{"$f":"+'Data Entry'!F189","v":0},{"$f":"+'Data Entry'!G189","v":0},{"$f":"+'Data Entry'!H189","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H69*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E69*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F69*(1+'Program Variables'!$D$4),'Inc & Exp'!G69)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J69/StartInput!$J$7)","v":0},{"$f":"J69","v":0},{"$f":"IF(StartInput!$J$7=0,0,L69/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N69=\"\",L69<>J69),0,1)","v":1}]
[null,null,"Janitor & Clean Supplies- ",null,{"$f":"+'Data Entry'!F190","v":0},{"$f":"+'Data Entry'!G190","v":0},{"$f":"+'Data Entry'!H190","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H70*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E70*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F70*(1+'Program Variables'!$D$4),'Inc & Exp'!G70)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J70/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L70/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Janitor & Clean Contract- ",null,{"$f":"+'Data Entry'!F191","v":0},{"$f":"+'Data Entry'!G191","v":0},{"$f":"+'Data Entry'!H191","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H71*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E71*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F71*(1+'Program Variables'!$D$4),'Inc & Exp'!G71)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J71/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L71/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Extermin. Payroll/Contract- ",null,{"$f":"+'Data Entry'!F192","v":0},{"$f":"+'Data Entry'!G192","v":0},{"$f":"+'Data Entry'!H192","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H72*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E72*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F72*(1+'Program Variables'!$D$4),'Inc & Exp'!G72)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J72/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L72/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Exterminating Supplies- ",null,{"$f":"+'Data Entry'!F193","v":0},{"$f":"+'Data Entry'!G193","v":0},{"$f":"+'Data Entry'!H193","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H73*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E73*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F73*(1+'Program Variables'!$D$4),'Inc & Exp'!G73)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J73/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L73/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Garbage & Trash Removal- ",null,{"$f":"+'Data Entry'!F194","v":0},{"$f":"+'Data Entry'!G194","v":0},{"$f":"+'Data Entry'!H194","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H74*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E74*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F74*(1+'Program Variables'!$D$4),'Inc & Exp'!G74)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J74/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L74/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Security Payroll/Contract- ",null,{"$f":"+'Data Entry'!F195","v":0},{"$f":"+'Data Entry'!G195","v":0},{"$f":"+'Data Entry'!H195","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H75*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E75*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F75*(1+'Program Variables'!$D$4),'Inc & Exp'!G75)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J75/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L75/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Grounds Payroll-",null,{"$f":"+'Data Entry'!F196","v":0},{"$f":"+'Data Entry'!G196","v":0},{"$f":"+'Data Entry'!H196","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H76*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E76*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F76*(1+'Program Variables'!$D$4),'Inc & Exp'!G76)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J76/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L76/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Grounds Supplies- ",null,{"$f":"+'Data Entry'!F197","v":0},{"$f":"+'Data Entry'!G197","v":0},{"$f":"+'Data Entry'!H197","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H77*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E77*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F77*(1+'Program Variables'!$D$4),'Inc & Exp'!G77)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J77/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L77/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Grounds Contract- ",null,{"$f":"+'Data Entry'!F198","v":0},{"$f":"+'Data Entry'!G198","v":0},{"$f":"+'Data Entry'!H198","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H78*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E78*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F78*(1+'Program Variables'!$D$4),'Inc & Exp'!G78)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J78/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L78/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Repairs Payroll-",null,{"$f":"+'Data Entry'!F199","v":0},{"$f":"+'Data Entry'!G199","v":0},{"$f":"+'Data Entry'!H199","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H79*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E79*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F79*(1+'Program Variables'!$D$4),'Inc & Exp'!G79)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J79/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L79/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Repairs Material- ",null,{"$f":"+'Data Entry'!F200","v":0},{"$f":"+'Data Entry'!G200","v":0},{"$f":"+'Data Entry'!H200","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H80*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E80*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F80*(1+'Program Variables'!$D$4),'Inc & Exp'!G80)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J80/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L80/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Repairs Contract- ",null,{"$f":"+'Data Entry'!F201","v":0},{"$f":"+'Data Entry'!G201","v":0},{"$f":"+'Data Entry'!H201","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H81*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E81*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F81*(1+'Program Variables'!$D$4),'Inc & Exp'!G81)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J81/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L81/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Elevator Maintenance/Contract- ",null,{"$f":"+'Data Entry'!F202","v":0},{"$f":"+'Data Entry'!G202","v":0},{"$f":"+'Data Entry'!H202","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H82*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E82*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F82*(1+'Program Variables'!$D$4),'Inc & Exp'!G82)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J82/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L82/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"HVAC R & M- ",null,{"$f":"+'Data Entry'!F203","v":0},{"$f":"+'Data Entry'!G203","v":0},{"$f":"+'Data Entry'!H203","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H83*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E83*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F83*(1+'Program Variables'!$D$4),'Inc & Exp'!G83)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J83/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L83/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Pool Maintenance/Contract- ",null,{"$f":"+'Data Entry'!F204","v":0},{"$f":"+'Data Entry'!G204","v":0},{"$f":"+'Data Entry'!H204","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H84*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E84*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F84*(1+'Program Variables'!$D$4),'Inc & Exp'!G84)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J84/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L84/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Snow Removal- ",null,{"$f":"+'Data Entry'!F205","v":0},{"$f":"+'Data Entry'!G205","v":0},{"$f":"+'Data Entry'!H205","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H85*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E85*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F85*(1+'Program Variables'!$D$4),'Inc & Exp'!G85)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J85/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L85/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Decorating Payroll/Contract-",null,{"$f":"+'Data Entry'!F206","v":0},{"$f":"+'Data Entry'!G206","v":0},{"$f":"+'Data Entry'!H206","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H86*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E86*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F86*(1+'Program Variables'!$D$4),'Inc & Exp'!G86)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J86/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L86/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Decorating Supplies- ",null,{"$f":"+'Data Entry'!F207","v":0},{"$f":"+'Data Entry'!G207","v":0},{"$f":"+'Data Entry'!H207","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H87*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E87*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F87*(1+'Program Variables'!$D$4),'Inc & Exp'!G87)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J87/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L87/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Other Expenses-   ",null,{"$f":"+'Data Entry'!F208","v":0},{"$f":"+'Data Entry'!G208","v":0},{"$f":"+'Data Entry'!H208","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H88*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E88*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F88*(1+'Program Variables'!$D$4),'Inc & Exp'!G88)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J88/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L88/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Misc. O & M Expenses- ",null,{"$f":"+'Data Entry'!F209","v":0},{"$f":"+'Data Entry'!G209","v":0},{"$f":"+'Data Entry'!H209","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H89*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E89*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F89*(1+'Program Variables'!$D$4),'Inc & Exp'!G89)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J89/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L89/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Neighborhood Network-",null,{"$f":"+'Data Entry'!F210","v":0},{"$f":"+'Data Entry'!G210","v":0},{"$f":"+'Data Entry'!H210","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H90*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E90*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F90*(1+'Program Variables'!$D$4),'Inc & Exp'!G90)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J90/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L90/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,"Total O & M Expenses:",null,null,{"$f":"SUM(E69:E90)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J91/StartInput!$J$7)","v":0},{"$f":"SUM(L69:L90)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L91/StartInput!$J$7)","v":0}]
[null,"Taxes & Insurance "]
[null,null,"Real Estate Taxes- ",null,{"$f":"+'Data Entry'!F213","v":0},{"$f":"+'Data Entry'!G213","v":0},{"$f":"+'Data Entry'!H213","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H93*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E93*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F93*(1+'Program Variables'!$D$4),'Inc & Exp'!G93)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J93/StartInput!$J$7)","v":0},{"$f":"J93","v":0},{"$f":"IF(StartInput!$J$7=0,0,L93/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N93=\"\",L93<>J93),0,1)","v":1}]
[null,null,"Payroll Taxes (FICA)-  ",null,{"$f":"+'Data Entry'!F214","v":0},{"$f":"+'Data Entry'!G214","v":0},{"$f":"+'Data Entry'!H214","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H94*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E94*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F94*(1+'Program Variables'!$D$4),'Inc & Exp'!G94)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J94/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L94/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Misc. Taxes, Licenses, & Permits- ",null,{"$f":"+'Data Entry'!F215","v":0},{"$f":"+'Data Entry'!G215","v":0},{"$f":"+'Data Entry'!H215","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H95*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E95*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F95*(1+'Program Variables'!$D$4),'Inc & Exp'!G95)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J95/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L95/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Property & Liability Insurance- ",null,{"$f":"+'Data Entry'!F216","v":0},{"$f":"+'Data Entry'!G216","v":0},{"$f":"+'Data Entry'!H216","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H96*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E96*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F96*(1+'Program Variables'!$D$4),'Inc & Exp'!G96)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J96/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L96/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Fidelity Bond Insurance- ",null,{"$f":"+'Data Entry'!F217","v":0},{"$f":"+'Data Entry'!G217","v":0},{"$f":"+'Data Entry'!H217","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H97*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E97*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F97*(1+'Program Variables'!$D$4),'Inc & Exp'!G97)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J97/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L97/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Workmen's Compensation- ",null,{"$f":"+'Data Entry'!F218","v":0},{"$f":"+'Data Entry'!G218","v":0},{"$f":"+'Data Entry'!H218","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H98*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E98*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F98*(1+'Program Variables'!$D$4),'Inc & Exp'!G98)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J98/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L98/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Health Ins. & Other Emp.Benefits- ",null,{"$f":"+'Data Entry'!F219","v":0},{"$f":"+'Data Entry'!G219","v":0},{"$f":"+'Data Entry'!H219","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H99*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E99*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F99*(1+'Program Variables'!$D$4),'Inc & Exp'!G99)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J99/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L99/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Fire/Hazard (not incl in Prop&Liab)- ",null,{"$f":"+'Data Entry'!F220","v":0},{"$f":"+'Data Entry'!G220","v":0},{"$f":"+'Data Entry'!H220","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H100*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E100*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F100*(1+'Program Variables'!$D$4),'Inc & Exp'!G100)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J100/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L100/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Flood (not already incl in Prop&Liab)- ",null,{"$f":"+'Data Entry'!F221","v":0},{"$f":"+'Data Entry'!G221","v":0},{"$f":"+'Data Entry'!H221","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H101*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E101*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F101*(1+'Program Variables'!$D$4),'Inc & Exp'!G101)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J101/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L101/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Boiler (not already incl in Prop&Liab)- ",null,{"$f":"+'Data Entry'!F222","v":0},{"$f":"+'Data Entry'!G222","v":0},{"$f":"+'Data Entry'!H222","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H102*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E102*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F102*(1+'Program Variables'!$D$4),'Inc & Exp'!G102)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J102/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L102/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,null,"Other Insurance- ",null,{"$f":"+'Data Entry'!F223","v":0},{"$f":"+'Data Entry'!G223","v":0},{"$f":"+'Data Entry'!H223","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H103*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E103*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F103*(1+'Program Variables'!$D$4),'Inc & Exp'!G103)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J103/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L103/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,"Total Taxes & Insurance:",null,null,{"$f":"SUM(E93:E103)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J104/StartInput!$J$7)","v":0},{"$f":"SUM(L93:L103)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L104/StartInput!$J$7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(StartInput!I31<>\"\",\"Flood insurance required: underwrite in row 101 if not included in P&L\",\"\")","v":""}]
[null,"Elderly & Congregate Service Expenses "]
[null,null,"Total Service Expenses- ",null,{"$f":"+'Data Entry'!F227","v":0},{"$f":"+'Data Entry'!G227","v":0},{"$f":"+'Data Entry'!H227","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H107*12/StartInput!$G$23)","v":0},{"$f":"AVERAGE(E107*(1+'Program Variables'!$D$4)^2,'Inc & Exp'!F107*(1+'Program Variables'!$D$4),'Inc & Exp'!G107)","v":0},{"$f":"IF(StartInput!$J$7=0,0,J107/StartInput!$J$7)","v":0},{"$f":"J107","v":0},{"$f":"IF(StartInput!$J$7=0,0,L107/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N107=\"\",L107<>J107),0,1)","v":1}]
[null,"Total Elderly & Cong. Service Expenses:",null,null,{"$f":"E107","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J108/StartInput!$J$7)","v":0},{"$f":"L107","v":0},{"$f":"IF(StartInput!$J$7=0,0,L108/StartInput!$J$7)","v":0}]
[]
[null,"TOTAL OPERATING EXPENSES:",null,null,{"$f":"E58+E67+E91+E104+E108","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J110/StartInput!$J$7)","v":0},{"$f":"L58+L67+L91+L104+L108","v":0},{"$f":"IF(StartInput!$J$7=0,0,L110/StartInput!$J$7)","v":0}]
[]
[null,"NET OPERATING INCOME:",null,null,{"$f":"E38-E110","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J112/StartInput!$J$7)","v":0},{"$f":"L38-L110","v":0},{"$f":"IF(StartInput!$J$7=0,0,L112/StartInput!$J$7)","v":0}]
[]
[null,"Replacement Reserves",null,null,{"$f":"+'Data Entry'!F233","v":0},{"$f":"+'Data Entry'!G233","v":0},{"$f":"+'Data Entry'!H233","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H114*12/StartInput!$G$23)","v":0},{"$f":"+G114","v":0},{"$f":"IF(StartInput!$J$7=0,0,J114/StartInput!$J$7)","v":0},{"$f":"'R4R Funding Schedule'!H7","v":0},{"$f":"IF(StartInput!$J$7=0,0,L114/StartInput!$J$7)","v":0}]
[]
[null,"ADJUSTED NET OPERATING INCOME",null,null,{"$f":"E112-E114","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J116/StartInput!$J$7)","v":0},{"$f":"L112-L114","v":0},{"$f":"IF(StartInput!$J$7=0,0,L116/StartInput!$J$7)","v":0}]
[]
[null,{"$f":"+'Data Entry'!B238","v":"   1st Mortgage P&I"},null,null,{"$f":"+'Data Entry'!F238","v":0},{"$f":"+'Data Entry'!G238","v":0},{"$f":"+'Data Entry'!H238","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H118*12/StartInput!$G$23)","v":0},{"$f":"+G118","v":0},{"$f":"IF(StartInput!$J$7=0,0,J118/StartInput!$J$7)","v":0},{"$f":"J118","v":0},{"$f":"IF(StartInput!$J$7=0,0,L118/StartInput!$J$7)","v":0},null,null,null,null,null,{"$f":"IF(AND(N118=\"\",L118<>J118),0,1)","v":1}]
[null,{"$f":"+'Data Entry'!B239","v":"   1st Mortgage MIP"},null,null,{"$f":"+'Data Entry'!F239","v":0},{"$f":"+'Data Entry'!G239","v":0},{"$f":"+'Data Entry'!H239","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H119*12/StartInput!$G$23)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,J119/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L119/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,{"$f":"+'Data Entry'!B240","v":"   1st Mortgage IRP (enter as negative)"},null,null,{"$f":"+'Data Entry'!F240","v":0},{"$f":"+'Data Entry'!G240","v":0},{"$f":"+'Data Entry'!H240","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H120*12/StartInput!$G$23)","v":0},{"$f":"G120","v":0},{"$f":"IF(StartInput!$J$7=0,0,J120/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L120/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,{"$f":"+'Data Entry'!B241","v":"   2nd Mortgage P&I"},null,null,{"$f":"+'Data Entry'!F241","v":0},{"$f":"+'Data Entry'!G241","v":0},{"$f":"+'Data Entry'!H241","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H121*12/StartInput!$G$23)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,J121/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L121/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,{"$f":"+'Data Entry'!B242","v":"   2nd Mortgage MIP"},null,null,{"$f":"+'Data Entry'!F242","v":0},{"$f":"+'Data Entry'!G242","v":0},{"$f":"+'Data Entry'!H242","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H122*12/StartInput!$G$23)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,J122/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L122/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,{"$f":"+'Data Entry'!B243","v":"   Other Debt Service (explain)"},null,null,{"$f":"+'Data Entry'!F243","v":0},{"$f":"+'Data Entry'!G243","v":0},{"$f":"+'Data Entry'!H243","v":0},0,{"$f":"IF(StartInput!$G$23=0,0,H123*12/StartInput!$G$23)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,J123/StartInput!$J$7)","v":0},0,{"$f":"IF(StartInput!$J$7=0,0,L123/StartInput!$J$7)","v":0},null,null,null,null,null,1]
[null,"TOTAL MORTGAGE DEBT SERVICE:",null,null,{"$f":"SUM(E117:E123)","v":0},0,0,0,0,0,{"$f":"IF(StartInput!$J$7=0,0,J124/StartInput!$J$7)","v":0},{"$f":"SUM(L117:L123)","v":0},{"$f":"IF(StartInput!$J$7=0,0,L124/StartInput!$J$7)","v":0}]
[]
[null,"1st Mortgage DSCR:",null,null,{"$f":"IF(E124=0,\"NAP\",E116/SUM(E118:E120))","v":"NAP"},"NAP","NAP","NAP","NAP","NAP","NAP",{"$f":"IF(L124=0,\"NAP\",L116/SUM(L118:L120))","v":"NAP"},"NAP"]
[]
[]
[]
[null,"Line Item Group Summary"]
[null,"     Real Estate Taxes",null,null,{"$f":"E93","v":0},null,{"$f":"G93","v":0},null,{"$f":"I93","v":0},{"$f":"J93","v":0},null,{"$f":"L93","v":0}]
[null,"     Insurance",null,null,{"$f":"E96+E100+E101+E102+E103","v":0},null,{"$f":"G96+G100+G101+G102+G103","v":0},null,{"$f":"I96+I100+I101+I102+I103","v":0},{"$f":"J96+J100+J101+J102+J103","v":0},null,{"$f":"L96+L100+L101+L102+L103","v":0}]
[null,"     Utilities & Garbage Removal",null,null,{"$f":"E67+E74","v":0},null,{"$f":"G67+G74","v":0},null,{"$f":"I67+I74","v":0},{"$f":"J67+J74","v":0},null,{"$f":"L67+L74","v":0}]
[null,"     Management Fees",null,null,{"$f":"E48","v":0},null,{"$f":"G48","v":0},null,{"$f":"I48","v":0},{"$f":"J48","v":0},null,{"$f":"L48","v":0}]
[null,"     Salaries & Benefits",null,null,{"$f":"E45+E49+E69+E76+E79+E94+E97+E98+E99","v":0},null,{"$f":"G45+G49+G69+G76+G79+G94+G97+G98+G99","v":0},null,{"$f":"I45+I49+I69+I76+I79+I94+I97+I98+I99","v":0},{"$f":"J45+J49+J69+J76+J79+J94+J97+J98+J99","v":0},null,{"$f":"L45+L49+L69+L76+L79+L94+L97+L98+L99","v":0}]
[null,"     Other Administrative",null,null,{"$f":"E42+E44+E46+E47+E95+E50+E51+E52+E53+E54+E55+E56","v":0},null,{"$f":"G42+G44+G46+G47+G95+G50+G51+G52+G53+G54+G55+G56","v":0},null,{"$f":"I42+I44+I46+I47+I95+I50+I51+I52+I53+I54+I55+I56","v":0},{"$f":"J42+J44+J46+J47+J95+J50+J51+J52+J53+J54+J55+J56","v":0},null,{"$f":"L42+L44+L46+L47+L95+L50+L51+L52+L53+L54+L55+L56","v":0}]
[null,"     Section 8 Administrative",null,null,{"$f":"E43","v":0},null,{"$f":"G43","v":0},null,{"$f":"I43","v":0},{"$f":"J43","v":0},null,{"$f":"L43","v":0}]
[null,"     Oper./Repairs & Maintenance",null,null,{"$f":"E70+E71+E72+E73+E77+E78+E80+E81+E82+E83+E84+E85+E86+E87+E88+E89","v":0},null,{"$f":"G70+G71+G72+G73+G77+G78+G80+G81+G82+G83+G84+G85+G86+G87+G88+G89","v":0},null,{"$f":"I70+I71+I72+I73+I77+I78+I80+I81+I82+I83+I84+I85+I86+I87+I88+I89","v":0},{"$f":"J70+J71+J72+J73+J77+J78+J80+J81+J82+J83+J84+J85+J86+J87+J88+J89","v":0},null,{"$f":"L70+L71+L72+L73+L77+L78+L80+L81+L82+L83+L84+L85+L86+L87+L88+L89","v":0}]
[null,"     Security",null,null,{"$f":"E75","v":0},null,{"$f":"G75","v":0},null,{"$f":"I75","v":0},{"$f":"J75","v":0},null,{"$f":"L75","v":0}]
[null,"     Elderly/Disabled Services",null,null,{"$f":"E107","v":0},null,{"$f":"G107","v":0},null,{"$f":"I107","v":0},{"$f":"J107","v":0},null,{"$f":"L107","v":0}]
[null,"     Neighborhood Network",null,null,{"$f":"E90","v":0},null,{"$f":"G90","v":0},null,{"$f":"I90","v":0},{"$f":"J90","v":0},null,{"$f":"L90","v":0}]
[]
[null,"Total Expenses",null,null,{"$f":"SUM(E131:E142)","v":0},null,{"$f":"SUM(G131:G142)","v":0},null,{"$f":"SUM(I131:I142)","v":0},{"$f":"SUM(J131:J142)","v":0},null,{"$f":"SUM(L131:L142)","v":0}]
[null,"Offset Indicator",null,null,{"$f":"ROUND(E143-E110,0)","v":0},null,{"$f":"ROUND(G143-G110,0)","v":0},null,{"$f":"ROUND(I143-I110,0)","v":0},{"$f":"ROUND(J143-J110,0)","v":0},null,{"$f":"ROUND(L143-L110,0)","v":0}]
[]
[]
[null,null,null,null,"Number of Assisted Units (Post-Restr.):",{"$f":"StartInput!K8","v":0}]
[null,null,null,null,"Number of Unassisted Units (Post-Restr.):",{"$f":"StartInput!K9","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0]
[null,null,1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,11]
[null,null,12]

{"sheet":"Sources&Uses","index":22,"n_rows":37,"n_cols":27,"rows_kept":37,"cut":false,"hidden":false,"merged":[[32,1,33,11],[34,1,35,11],[36,1,37,11]]}
[]
[]
[null,null,{"$f":"\"Sources and Uses for \"&'Data Entry'!$F$3","v":"Sources and Uses for 0"}]
[null,null,null,null,null,"Current Model Progress/Stage Date:",{"$f":"MAX(Cover!$E$16:$E$30)","v":"00:00:00"},"PAE:",{"$f":"StartInput!E20","v":0}]
[]
[null,null,"Fund Sources",null,null,null,null,null,"Fund Uses"]
[null,null,null,null,null,null,"$ Amount",null,null,null,"$ Amount"]
[null,null,"Green Retrofit Component of Loan or Grant",null,null,null,{"$f":"'Rehab Escrow Needs'!B6","v":0},null,"Green Retrofit Predevelopment Incentive *",null,{"$f":"'Rehab Escrow Needs'!B8","v":0}]
[null,null,"Contingency",null,null,null,{"$f":"'Rehab Escrow Needs'!B7","v":0},null,"Estimated Cost of Green Retrofits *",null,{"$f":"'Rehab Escrow Needs'!B6+'Rehab Escrow Needs'!B7","v":0}]
[null,null,"GRP Incentives",null,null,null,{"$f":"SUM('Rehab Escrow Needs'!B8:B10)","v":0},null,"Estimated Amounts for Other Incentives *",null,{"$f":"'Rehab Escrow Needs'!B9+'Rehab Escrow Needs'!B10","v":0}]
[null,null,{"$f":"IF('Rehab Escrow Needs'!B13=0,\"GRP Fees\",\"GRP Fees, Other GRP Funding\")","v":"GRP Fees"},null,null,null,{"$f":"SUM('Rehab Escrow Needs'!B11:B13)","v":0},null,"Rehabilitation Administration Fee *",null,{"$f":"'Rehab Escrow Needs'!B11","v":0}]
[null,null,"Reserve Funds to be Used for Owner Contribution",null,null,null,0,null,"Utility Baseline Fee / Other *",null,{"$f":"'Rehab Escrow Needs'!B13+'Rehab Escrow Needs'!B12","v":0}]
[null,null,"Existing Balance of Reserve for Replacements",null,null,null,{"$f":"'R4R Funding Schedule'!H3-G12","v":0},null,"Other Required Repairs",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!M24","v":{"$error":"#DIV/0!"}}]
[null,null,"Res. Rcpts Funds to be Used for Owner Contrib.",null,null,null,0,null,{"$f":"'R4R Funding Schedule'!G6","v":"Reserve Balance Established at Closing:"},null,{"$f":"'R4R Funding Schedule'!H6","v":0}]
[null,null,"Owner Cash for Owner Contribution:",null,null,null,null,null,"Other (describe)",null,0]
[null,null,"     Partially Assisted Projects",null,null,null,{"$f":"-'Rehab Escrow Needs'!B26","v":{"$error":"#DIV/0!"}},null,"Other (describe)",null,0]
[null,null,"     Large Balance Projects",null,null,null,{"$f":"-'Rehab Escrow Needs'!B27","v":{"$error":"#DIV/0!"}},null,"Other (describe)",null,0]
[null,null,"     Other Required Repairs",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other (describe)",null,null,null,0,null,"Other (describe)",null,0]
[null,null,"Other Sources Needed to Balance",null,null,null,{"$f":"ROUND(+G27-SUM(G8:G25),0)","v":{"$error":"#DIV/0!"}},null,"Other (describe)",null,0]
[null,null,"Total Sources of Funds",null,null,null,{"$f":"+K27","v":0},null,"Total Uses of Funds",null,{"$f":"SUM(K8:K26)","v":0}]
[]
[null,null,{"$f":"IF(ROUND(G26,0)=0,\"\",IF(AND(G26>0,G26>=1000),\"Out of Balance; Show \"&TEXT(G26,\"$0,000.00\")&\" of Additional Sources\",IF(AND(G26>0,G26<1000),\"Out of Balance; Show $\"&G26&\" of Additional Sources\",IF(AND(G26<0,G26<=-1000),\"Out of Balance; Show \"&TEXT(-G26,\"$0,000.00\")&\" of Additional Uses\",\"Out of Balance; Show $\"&-G26&\" of Additional Uses\"))))","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(G12+G14+G16+G17<>-SUM('Rehab Escrow Needs'!B26:B27),IF(-SUM('Rehab Escrow Needs'!B26:B27)<1000,\"PROBLEM: The Total Owner Contribution does not match the \"&TEXT(-SUM('Rehab Escrow Needs'!B26:B27),\"$0.00\")&\" Requirement\",\"PROBLEM: The Total Owner Contribution does not match the \"&TEXT(-SUM('Rehab Escrow Needs'!B26:B27),\"$0,000.00\")&\" Requirement\"),\"\")","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"IF(G14=0,\"\",\"Explanation needed for Residual Receipts\")","v":""}]
[null,null,"* Deposited with rehabilitation escrow administrator"]
[]
[null,"Comments:"]
[]
[null,"Comments:"]
[]
[null,"Comments:"]

{"sheet":"Final Feasibility","index":23,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[[37,1,39,12],[40,1,42,12],[43,1,45,12]]}
[]
[null,{"$f":"\"GRP Final Feasibility Assessment for \"&'Data Entry'!$F$3","v":"GRP Final Feasibility Assessment for 0"}]
[null,{"$f":"\"Three Years' AFS Starting With \"&'Data Entry'!$F$43","v":"Three Years' AFS Starting With 0"},null,null,null,null,{"$f":"+'Data Entry'!F24","v":0},"Units",null,null,"Feasibility Criteria Type:",{"$f":"+'Feasibility Criteria'!B18","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,{"$f":"$O$6","v":0},{"$f":"E6+1","v":1},{"$f":"F6+1","v":2},"Feasibility",null,null,null,null,null,null,{"$f":"'Data Entry'!$F$43","v":0}]
[null,"Line Description",null,null,"Actual","Actual","Actual","Assessment",null,"Explanation",null,"         Feasibility Criteria"]
[null,"Feasibility Assessment:"]
[]
[null,"Gross Potential (Apartments)",null,null,{"$f":"+'Data Entry'!F133+'Data Entry'!F134+'Data Entry'!F135","v":0},{"$f":"+'Data Entry'!G133+'Data Entry'!G134+'Data Entry'!G135","v":0},{"$f":"+'Data Entry'!H133+'Data Entry'!H134+'Data Entry'!H135","v":0},{"$f":"SUM('Inc & Exp'!L11:L13)","v":0},null,"As underwritten "]
[null,"Gross Potential (Other)",null,null,{"$f":"+'Data Entry'!F136+'Data Entry'!F137","v":0},{"$f":"+'Data Entry'!G136+'Data Entry'!G137","v":0},{"$f":"+'Data Entry'!H136+'Data Entry'!H137","v":0},{"$f":"SUM('Inc & Exp'!L14:L15)","v":0},null,"As underwritten "]
[null,"Rent Loss (Apartments)",null,null,{"$f":"+'Data Entry'!F141+'Data Entry'!F155","v":0},{"$f":"+'Data Entry'!G141+'Data Entry'!G155","v":0},{"$f":"+'Data Entry'!H141+'Data Entry'!H155","v":0},{"$f":"'Inc & Exp'!L19+'Inc & Exp'!L34","v":0},null,"As underwritten "]
[null,"Rent Loss (Other)",null,null,{"$f":"+'Data Entry'!F146-'Data Entry'!F141+'Data Entry'!F156","v":0},{"$f":"+'Data Entry'!G146-'Data Entry'!G141+'Data Entry'!G156","v":0},{"$f":"+'Data Entry'!H146-'Data Entry'!H141+'Data Entry'!H156","v":0},{"$f":"SUM('Inc & Exp'!L20:L23)","v":0},null,{"$f":"+$J$11","v":"As underwritten "}]
[null,"Other Income",null,null,{"$f":"+'Data Entry'!F159-SUM(E8:E13)","v":0},{"$f":"+'Data Entry'!G159-SUM(F8:F13)","v":0},{"$f":"+'Data Entry'!H159-SUM(G8:G13)","v":0},{"$f":"'Inc & Exp'!L38-SUM('Final Feasibility'!H9:H13)","v":0},null,{"$f":"+$J$11","v":"As underwritten "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-(H21-G21)/$G$3","v":{"$error":"#DIV/0!"}},"post-GRP R4R increase PUPA"]
[null,null,"Effective Gross Income",null,{"$f":"SUM(E8:E15)","v":0},{"$f":"SUM(F8:F15)","v":0},{"$f":"SUM(G8:G15)","v":0},{"$f":"SUM(H8:H15)","v":0},null,null,null,null,null,null,{"$f":"+-G21/$G$3","v":{"$error":"#DIV/0!"}},"pre-GRP R4R deposit PUPA"]
[]
[null,"Utilities Expenses",null,null,{"$f":"-('Data Entry'!F310-'Data Entry'!F194)","v":0},{"$f":"-('Data Entry'!G310-'Data Entry'!G194)","v":0},{"$f":"-('Data Entry'!H310-'Data Entry'!H194)","v":0},{"$f":"-('Inc & Exp'!L133-'Inc & Exp'!L74)","v":0},null,"As underwritten ",null,null,null,null,{"$f":"+-H18/(1-L18)+H18","v":0},{"$f":"+O18/$G$3","v":{"$error":"#DIV/0!"}},"PUPA Utilities saving"]
[null,"Oper/Repairs & Maintenance",null,null,{"$f":"+-'Data Entry'!F315","v":0},{"$f":"+-'Data Entry'!G315","v":0},{"$f":"+-'Data Entry'!H315","v":0},{"$f":"-'Inc & Exp'!L138","v":0},null,"As underwritten ",null,null,null,null,{"$f":"+-H19/(1-L19)+H19","v":0},{"$f":"+O19/$G$3","v":{"$error":"#DIV/0!"}},"PUPA Maint saving"]
[null,"Other Operating Expenses",null,null,{"$f":"+-'Data Entry'!F230-E19-E18","v":0},{"$f":"+-'Data Entry'!G230-F19-F18","v":0},{"$f":"+-'Data Entry'!H230-G19-G18","v":0},{"$f":"-'Inc & Exp'!L143-H19-H18","v":0},null,{"$f":"+$J$11","v":"As underwritten "}]
[null,"Replacement Reserve Deposit",null,null,{"$f":"+-'Data Entry'!F233","v":0},{"$f":"+-'Data Entry'!G233","v":0},{"$f":"+-'Data Entry'!H233","v":0},{"$f":"-'Inc & Exp'!L114","v":0},null,"As underwritten "]
[]
[null,null,"Adjusted NOI",null,{"$f":"SUM(E15:E22)","v":0},{"$f":"SUM(F15:F22)","v":0},{"$f":"SUM(G15:G22)","v":0},{"$f":"SUM(H15:H22)","v":0}]
[]
[null,"Total Mortgage Debt Service",null,null,{"$f":"+-'Data Entry'!F244","v":0},{"$f":"+-'Data Entry'!G244","v":0},{"$f":"+-'Data Entry'!H244","v":0},{"$f":"-'Inc & Exp'!L124","v":0},null,"As underwritten"]
[]
[null,null,"Operating Cushion",null,{"$f":"SUM(E23:E26)","v":0},{"$f":"SUM(F23:F26)","v":0},{"$f":"SUM(G23:G26)","v":0},{"$f":"SUM(H23:H26)","v":0}]
[]
[null,"Rent Loss (Apartments) % of GPR",null,null,{"$f":"+-E12/E10","v":{"$error":"#DIV/0!"}},{"$f":"+-F12/F10","v":{"$error":"#DIV/0!"}},{"$f":"+-G12/G10","v":{"$error":"#DIV/0!"}},{"$f":"+-H12/H10","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Operating Cushion % of Expenses*",null,null,{"$f":"+-E27/(SUM(E17:E20))","v":{"$error":"#DIV/0!"}},{"$f":"+-F27/(SUM(F17:F20))","v":{"$error":"#DIV/0!"}},{"$f":"+-G27/(SUM(G17:G20))","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(-H27/SUM(H17:H20),4)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(H32>=L32,\"Pass\",\"Fail\")","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND('Feasibility Criteria'!B31,3)","v":{"$error":"#N/A"}},"*"]
[null,"Debt Service Coverage Ratio*",null,null,{"$f":"IF(E25=0,\"NA\",E23/-E25)","v":"NA"},{"$f":"IF(F25=0,\"NA\",F23/-F25)","v":"NA"},{"$f":"IF(G25=0,\"NA\",G23/-G25)","v":"NA"},{"$f":"IF(H25=0,\"NA\",(ROUND(H23/-H25,4)))","v":"NA"},null,{"$f":"IF(H33>=L33,\"Pass\",\"Fail\")","v":{"$error":"#N/A"}},null,{"$f":"ROUND('Feasibility Criteria'!B33,3)","v":{"$error":"#N/A"}},"*"]
[]
[null,null,{"$f":"\"*Cushion / coverage standard for \"&L3&\" is \"&'Feasibility Criteria'!B35","v":{"$error":"#N/A"}}]
[]
[]
[null,"PAE Comments on Feasibility Assessment: "]
[]
[]
[null,"Additional comments:"]
[]
[]
[null,"Additional comments:"]
[]
[]
[]
[null,null,null,null,{"$f":"E6","v":0},{"$f":"E48+1","v":1},{"$f":"F48+1","v":2},"Feasibility"]
[null,null,"Line Item Group Summary",null,"Actual","Actual","Actual","Assessment"]
[null,null,"     Real Estate Taxes",null,{"$f":"-'Data Entry'!F308","v":0},{"$f":"-'Data Entry'!G308","v":0},{"$f":"-'Data Entry'!H308","v":0},{"$f":"-'Inc & Exp'!L131","v":0}]
[null,null,"     Insurance",null,{"$f":"-'Data Entry'!F309","v":0},{"$f":"-'Data Entry'!G309","v":0},{"$f":"-'Data Entry'!H309","v":0},{"$f":"-'Inc & Exp'!L132","v":0}]
[null,null,"     Utilities",null,{"$f":"-'Data Entry'!F310+'Data Entry'!F194","v":0},{"$f":"-'Data Entry'!G310+'Data Entry'!G194","v":0},{"$f":"-'Data Entry'!H310+'Data Entry'!H194","v":0},{"$f":"-('Inc & Exp'!L133-'Inc & Exp'!L74)","v":0}]
[null,null,"     Garbage Removal",null,{"$f":"-'Data Entry'!F194","v":0},{"$f":"-'Data Entry'!G194","v":0},{"$f":"-'Data Entry'!H194","v":0},{"$f":"-'Inc & Exp'!L74","v":0}]
[null,null,"     Management Fees",null,{"$f":"-'Data Entry'!F311","v":0},{"$f":"-'Data Entry'!G311","v":0},{"$f":"-'Data Entry'!H311","v":0},{"$f":"-'Inc & Exp'!L134","v":0}]
[null,null,"     Salaries & Benefits",null,{"$f":"-'Data Entry'!F312","v":0},{"$f":"-'Data Entry'!G312","v":0},{"$f":"-'Data Entry'!H312","v":0},{"$f":"-'Inc & Exp'!L135","v":0}]
[null,null,"     Other Administrative",null,{"$f":"-'Data Entry'!F313","v":0},{"$f":"-'Data Entry'!G313","v":0},{"$f":"-'Data Entry'!H313","v":0},{"$f":"-'Inc & Exp'!L136","v":0}]
[null,null,"     Section 8 Administrative",null,{"$f":"-'Data Entry'!F314","v":0},{"$f":"-'Data Entry'!G314","v":0},{"$f":"-'Data Entry'!H314","v":0},{"$f":"-'Inc & Exp'!L137","v":0}]
[null,null,"     Oper./Repairs & Maintenance",null,{"$f":"-'Data Entry'!F315","v":0},{"$f":"-'Data Entry'!G315","v":0},{"$f":"-'Data Entry'!H315","v":0},{"$f":"-'Inc & Exp'!L138","v":0}]
[null,null,"     Security",null,{"$f":"-'Data Entry'!F316","v":0},{"$f":"-'Data Entry'!G316","v":0},{"$f":"-'Data Entry'!H316","v":0},{"$f":"-'Inc & Exp'!L139","v":0}]
[null,null,"     Elderly/Disabled Services",null,{"$f":"-'Data Entry'!F317","v":0},{"$f":"-'Data Entry'!G317","v":0},{"$f":"-'Data Entry'!H317","v":0},{"$f":"-'Inc & Exp'!L140","v":0}]
[null,null,"     Neighborhood Network",null,{"$f":"-'Data Entry'!F318","v":0},{"$f":"-'Data Entry'!G318","v":0},{"$f":"-'Data Entry'!H318","v":0},{"$f":"-'Inc & Exp'!L141","v":0}]
[]
[null,null,"Total Expenses",null,{"$f":"SUM(E50:E61)","v":0},{"$f":"SUM(F50:F61)","v":0},{"$f":"SUM(G50:G61)","v":0},{"$f":"SUM(H50:H61)","v":0}]
[null,null,"check",null,{"$f":"SUM(E18:E20)","v":0},{"$f":"SUM(F18:F20)","v":0},{"$f":"SUM(G18:G20)","v":0},{"$f":"SUM(H18:H20)","v":0}]

{"sheet":"Exhibit A-GRP","index":24,"n_rows":130,"n_cols":21,"rows_kept":130,"cut":false,"hidden":false,"merged":[[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[102,1,104,10],[12,10,13,10],[12,7,13,7],[12,8,13,8],[12,9,13,9],[15,1,15,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[20,1,20,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[99,1,101,10],[35,1,35,2],[24,1,24,2],[8,1,8,10],[9,1,9,10],[11,0,11,6],[11,7,11,10],[19,1,19,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[46,1,46,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[63,1,63,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[15,15,15,16],[15,17,15,18],[15,19,15,20],[62,1,62,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[47,1,47,2],[48,1,48,2],[42,1,42,2],[49,1,49,2],[50,1,50,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[85,1,85,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[92,1,92,2],[93,1,93,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2]]}
[]
["Project Name",null,null,{"$f":"'Data Entry'!F3","v":0},null,null,null,null,null,"GRP Closing:"]
["Street Address",null,null,{"$f":"'Data Entry'!F5","v":0},null,null,null,null,null,"Total # of Units:",{"$f":"'Data Entry'!F24","v":0}]
["City, State",null,null,{"$f":"'Data Entry'!F6&\", \"&'Data Entry'!F7","v":"0, IA"},null,null,null,null,null,"Original PCA Date:"]
["Zip Code",null,null,{"$f":"'Data Entry'!F8","v":0},null,null,null,null,null,"Last Time All Bids (Budget) Updated:"]
["New FHA #, if applicable",null,null,null,null,null,null,null,null,"Total Rehab Figure Conforms to Rehab Escrow?:",{"$f":"IF(G96<>P96,\"NO\",\"Yes\")","v":"Yes"}]
[null,{"$f":"IF(K6=\"NO\",\"PROBLEM: Exhibit A Budget must match up with Rehab Escrow Needs, else Exhibit A will not correctly reflect the fund Uses\",\"\")","v":""}]
[null,{"$f":"IF(AND(K6=\"NO\",Q96=1),\"Exhibit A Budget does not match Rehab Escrow Needs in one case\",IF(AND(K6=\"NO\",Q96>1),\"Exhibit A Budget does not match Rehab Escrow Needs in \"&Q96&\" cases\",\"\"))","v":""}]
[null,"EXHIBIT A-GRP"]
[null,"REPAIRS"]
[]
["WORK",null,null,null,null,null,null,"ANTICIPATED TIMELINE"]
[null,null,null,null,null,null,null,"Work Start","Work End","Inspection Scheduled","Draw #"]
[null,"Work Item",null,"Description of Green Rehab Work","Quantity ","Unit Cost","Budget"]
[null,"(A)",null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)"]
[null,"Rehab Items",null,null,{"$f":"IF(U96=0,\"\",IF(U96=1,\"Qty * Unit Cost does not equal the Budget result in one case\",\"Qty * Unit Costs do not equal the Budget results in \"&U96&\" cases\"))","v":""},null,null,null,null,null,null,null,null,null,null,"vs rehab escrow",null,"vs Cap Needs Input",null,"vs Qty * Unit Cost"]
[1,{"$f":"'Rehab Escrow Needs'!C40","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D40=\"\",\"\",'Rehab Escrow Needs'!D40)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A17,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A17,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A17,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A17,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B40","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B40","v":""},{"$f":"IF(G17<>P17,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M40","v":""},{"$f":"IF(G17<>R17,1,0)","v":0},{"$f":"IF(OR(E17=\"\",F17=\"\"),\"\",E17*F17)","v":""},{"$f":"IF(G17<>T17,1,0)","v":0}]
[2,{"$f":"'Rehab Escrow Needs'!C41","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D41=\"\",\"\",'Rehab Escrow Needs'!D41)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A18,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A18,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A18,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A18,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B41","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B41","v":""},{"$f":"IF(G18<>P18,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M41","v":""},{"$f":"IF(G18<>R18,1,0)","v":0},{"$f":"IF(OR(E18=\"\",F18=\"\"),\"\",E18*F18)","v":""},{"$f":"IF(G18<>T18,1,0)","v":0}]
[3,{"$f":"'Rehab Escrow Needs'!C42","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D42=\"\",\"\",'Rehab Escrow Needs'!D42)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A19,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A19,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A19,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A19,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B42","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B42","v":""},0,{"$f":"'Rehab Escrow Needs'!M42","v":""},0,"",0]
[4,{"$f":"'Rehab Escrow Needs'!C43","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D43=\"\",\"\",'Rehab Escrow Needs'!D43)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A20,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A20,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A20,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A20,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B43","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B43","v":""},0,{"$f":"'Rehab Escrow Needs'!M43","v":""},0,"",0]
[5,{"$f":"'Rehab Escrow Needs'!C44","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D44=\"\",\"\",'Rehab Escrow Needs'!D44)","v":"NOTE: Text-wrapping is enabled but the row may not automatically increase in height to fully display text. Worksheet protection will allow manual height increases."},{"$f":"IF(ISERROR(VLOOKUP(A21,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A21,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A21,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A21,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B44","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B44","v":""},0,{"$f":"'Rehab Escrow Needs'!M44","v":""},0,"",0]
[6,{"$f":"'Rehab Escrow Needs'!C45","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D45=\"\",\"\",'Rehab Escrow Needs'!D45)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A22,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A22,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A22,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A22,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B45","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B45","v":""},0,{"$f":"'Rehab Escrow Needs'!M45","v":""},0,"",0]
[7,{"$f":"'Rehab Escrow Needs'!C46","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D46=\"\",\"\",'Rehab Escrow Needs'!D46)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A23,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A23,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A23,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A23,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B46","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B46","v":""},0,{"$f":"'Rehab Escrow Needs'!M46","v":""},0,"",0]
[8,{"$f":"'Rehab Escrow Needs'!C47","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D47=\"\",\"\",'Rehab Escrow Needs'!D47)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A24,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A24,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A24,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A24,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B47","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B47","v":""},0,{"$f":"'Rehab Escrow Needs'!M47","v":""},0,"",0]
[9,{"$f":"'Rehab Escrow Needs'!C48","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D48=\"\",\"\",'Rehab Escrow Needs'!D48)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A25,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A25,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A25,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A25,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B48","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B48","v":""},0,{"$f":"'Rehab Escrow Needs'!M48","v":""},0,"",0]
[10,{"$f":"'Rehab Escrow Needs'!C49","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D49=\"\",\"\",'Rehab Escrow Needs'!D49)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A26,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A26,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A26,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A26,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B49","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B49","v":""},0,{"$f":"'Rehab Escrow Needs'!M49","v":""},0,"",0]
[11,{"$f":"'Rehab Escrow Needs'!C50","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D50=\"\",\"\",'Rehab Escrow Needs'!D50)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A27,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A27,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A27,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A27,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B50","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B50","v":""},0,{"$f":"'Rehab Escrow Needs'!M50","v":""},0,"",0]
[12,{"$f":"'Rehab Escrow Needs'!C51","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D51=\"\",\"\",'Rehab Escrow Needs'!D51)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A28,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A28,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A28,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A28,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B51","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B51","v":""},0,{"$f":"'Rehab Escrow Needs'!M51","v":""},0,"",0]
[13,{"$f":"'Rehab Escrow Needs'!C52","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D52=\"\",\"\",'Rehab Escrow Needs'!D52)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A29,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A29,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A29,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A29,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B52","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B52","v":""},0,{"$f":"'Rehab Escrow Needs'!M52","v":""},0,"",0]
[14,{"$f":"'Rehab Escrow Needs'!C53","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D53=\"\",\"\",'Rehab Escrow Needs'!D53)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A30,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A30,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A30,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A30,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B53","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B53","v":""},0,{"$f":"'Rehab Escrow Needs'!M53","v":""},0,"",0]
[15,{"$f":"'Rehab Escrow Needs'!C54","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D54=\"\",\"\",'Rehab Escrow Needs'!D54)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A31,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A31,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A31,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A31,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B54","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B54","v":""},0,{"$f":"'Rehab Escrow Needs'!M54","v":""},0,"",0]
[16,{"$f":"'Rehab Escrow Needs'!C55","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D55=\"\",\"\",'Rehab Escrow Needs'!D55)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A32,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A32,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A32,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A32,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B55","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B55","v":""},0,{"$f":"'Rehab Escrow Needs'!M55","v":""},0,"",0]
[17,{"$f":"'Rehab Escrow Needs'!C56","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D56=\"\",\"\",'Rehab Escrow Needs'!D56)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A33,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A33,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A33,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A33,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B56","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B56","v":""},0,{"$f":"'Rehab Escrow Needs'!M56","v":""},0,"",0]
[18,{"$f":"'Rehab Escrow Needs'!C57","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D57=\"\",\"\",'Rehab Escrow Needs'!D57)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A34,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A34,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A34,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A34,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B57","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B57","v":""},0,{"$f":"'Rehab Escrow Needs'!M57","v":""},0,"",0]
[19,{"$f":"'Rehab Escrow Needs'!C58","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D58=\"\",\"\",'Rehab Escrow Needs'!D58)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A35,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A35,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A35,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A35,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B58","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B58","v":""},0,{"$f":"'Rehab Escrow Needs'!M58","v":""},0,"",0]
[20,{"$f":"'Rehab Escrow Needs'!C59","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D59=\"\",\"\",'Rehab Escrow Needs'!D59)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A36,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A36,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A36,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A36,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B59","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B59","v":""},0,{"$f":"'Rehab Escrow Needs'!M59","v":""},0,"",0]
[21,{"$f":"'Rehab Escrow Needs'!C60","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D60=\"\",\"\",'Rehab Escrow Needs'!D60)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A37,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A37,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A37,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A37,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B60","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B60","v":""},0,{"$f":"'Rehab Escrow Needs'!M60","v":""},0,"",0]
[22,{"$f":"'Rehab Escrow Needs'!C61","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D61=\"\",\"\",'Rehab Escrow Needs'!D61)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A38,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A38,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A38,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A38,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B61","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B61","v":""},0,{"$f":"'Rehab Escrow Needs'!M61","v":""},0,"",0]
[23,{"$f":"'Rehab Escrow Needs'!C62","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D62=\"\",\"\",'Rehab Escrow Needs'!D62)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A39,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A39,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A39,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A39,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B62","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B62","v":""},0,{"$f":"'Rehab Escrow Needs'!M62","v":""},0,"",0]
[24,{"$f":"'Rehab Escrow Needs'!C63","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D63=\"\",\"\",'Rehab Escrow Needs'!D63)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A40,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B63","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B63","v":""},0,{"$f":"'Rehab Escrow Needs'!M63","v":""},0,"",0]
[25,{"$f":"'Rehab Escrow Needs'!C64","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D64=\"\",\"\",'Rehab Escrow Needs'!D64)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A41,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B64","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B64","v":""},0,{"$f":"'Rehab Escrow Needs'!M64","v":""},0,"",0]
[26,{"$f":"'Rehab Escrow Needs'!C65","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D65=\"\",\"\",'Rehab Escrow Needs'!D65)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A42,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B65","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B65","v":""},0,{"$f":"'Rehab Escrow Needs'!M65","v":""},0,"",0]
[27,{"$f":"'Rehab Escrow Needs'!C66","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D66=\"\",\"\",'Rehab Escrow Needs'!D66)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A43,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B66","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B66","v":""},0,{"$f":"'Rehab Escrow Needs'!M66","v":""},0,"",0]
[28,{"$f":"'Rehab Escrow Needs'!C67","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D67=\"\",\"\",'Rehab Escrow Needs'!D67)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A44,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B67","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B67","v":""},0,{"$f":"'Rehab Escrow Needs'!M67","v":""},0,"",0]
[29,{"$f":"'Rehab Escrow Needs'!C68","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D68=\"\",\"\",'Rehab Escrow Needs'!D68)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A45,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B68","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B68","v":""},0,{"$f":"'Rehab Escrow Needs'!M68","v":""},0,"",0]
[30,{"$f":"'Rehab Escrow Needs'!C69","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D69=\"\",\"\",'Rehab Escrow Needs'!D69)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A46,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B69","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B69","v":""},0,{"$f":"'Rehab Escrow Needs'!M69","v":""},0,"",0]
[31,{"$f":"'Rehab Escrow Needs'!C70","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D70=\"\",\"\",'Rehab Escrow Needs'!D70)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A47,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B70","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B70","v":""},0,{"$f":"'Rehab Escrow Needs'!M70","v":""},0,"",0]
[32,{"$f":"'Rehab Escrow Needs'!C71","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D71=\"\",\"\",'Rehab Escrow Needs'!D71)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A48,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B71","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B71","v":""},0,{"$f":"'Rehab Escrow Needs'!M71","v":""},0,"",0]
[33,{"$f":"'Rehab Escrow Needs'!C72","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D72=\"\",\"\",'Rehab Escrow Needs'!D72)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A49,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B72","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B72","v":""},0,{"$f":"'Rehab Escrow Needs'!M72","v":""},0,"",0]
[34,{"$f":"'Rehab Escrow Needs'!C73","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D73=\"\",\"\",'Rehab Escrow Needs'!D73)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A50,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B73","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B73","v":""},0,{"$f":"'Rehab Escrow Needs'!M73","v":""},0,"",0]
[35,{"$f":"'Rehab Escrow Needs'!C74","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D74=\"\",\"\",'Rehab Escrow Needs'!D74)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A51,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B74","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B74","v":""},0,{"$f":"'Rehab Escrow Needs'!M74","v":""},0,"",0]
[36,{"$f":"'Rehab Escrow Needs'!C75","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D75=\"\",\"\",'Rehab Escrow Needs'!D75)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A52,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B75","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B75","v":""},0,{"$f":"'Rehab Escrow Needs'!M75","v":""},0,"",0]
[37,{"$f":"'Rehab Escrow Needs'!C76","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D76=\"\",\"\",'Rehab Escrow Needs'!D76)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A53,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B76","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B76","v":""},0,{"$f":"'Rehab Escrow Needs'!M76","v":""},0,"",0]
[38,{"$f":"'Rehab Escrow Needs'!C77","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D77=\"\",\"\",'Rehab Escrow Needs'!D77)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A54,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B77","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B77","v":""},0,{"$f":"'Rehab Escrow Needs'!M77","v":""},0,"",0]
[39,{"$f":"'Rehab Escrow Needs'!C78","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D78=\"\",\"\",'Rehab Escrow Needs'!D78)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A55,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B78","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B78","v":""},0,{"$f":"'Rehab Escrow Needs'!M78","v":""},0,"",0]
[40,{"$f":"'Rehab Escrow Needs'!C79","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D79=\"\",\"\",'Rehab Escrow Needs'!D79)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A56,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B79","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B79","v":""},0,{"$f":"'Rehab Escrow Needs'!M79","v":""},0,"",0]
[41,{"$f":"'Rehab Escrow Needs'!C80","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D80=\"\",\"\",'Rehab Escrow Needs'!D80)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A57,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B80","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B80","v":""},0,{"$f":"'Rehab Escrow Needs'!M80","v":""},0,"",0]
[42,{"$f":"'Rehab Escrow Needs'!C81","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D81=\"\",\"\",'Rehab Escrow Needs'!D81)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A58,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B81","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B81","v":""},0,{"$f":"'Rehab Escrow Needs'!M81","v":""},0,"",0]
[43,{"$f":"'Rehab Escrow Needs'!C82","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D82=\"\",\"\",'Rehab Escrow Needs'!D82)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A59,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B82","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B82","v":""},0,{"$f":"'Rehab Escrow Needs'!M82","v":""},0,"",0]
[44,{"$f":"'Rehab Escrow Needs'!C83","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D83=\"\",\"\",'Rehab Escrow Needs'!D83)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A60,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B83","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B83","v":""},{"$f":"IF(G60<>P60,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M83","v":""},{"$f":"IF(G60<>R60,1,0)","v":0},{"$f":"IF(OR(E60=\"\",F60=\"\"),\"\",E60*F60)","v":""},{"$f":"IF(G60<>T60,1,0)","v":0}]
[45,{"$f":"'Rehab Escrow Needs'!C84","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D84=\"\",\"\",'Rehab Escrow Needs'!D84)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A61,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B84","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B84","v":""},{"$f":"IF(G61<>P61,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M84","v":""},{"$f":"IF(G61<>R61,1,0)","v":0},{"$f":"IF(OR(E61=\"\",F61=\"\"),\"\",E61*F61)","v":""},{"$f":"IF(G61<>T61,1,0)","v":0}]
[46,{"$f":"'Rehab Escrow Needs'!C85","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D85=\"\",\"\",'Rehab Escrow Needs'!D85)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A62,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B85","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B85","v":""},{"$f":"IF(G62<>P62,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M85","v":""},{"$f":"IF(G62<>R62,1,0)","v":0},{"$f":"IF(OR(E62=\"\",F62=\"\"),\"\",E62*F62)","v":""},{"$f":"IF(G62<>T62,1,0)","v":0}]
[47,{"$f":"'Rehab Escrow Needs'!C86","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D86=\"\",\"\",'Rehab Escrow Needs'!D86)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A63,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B86","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B86","v":""},{"$f":"IF(G63<>P63,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M86","v":""},{"$f":"IF(G63<>R63,1,0)","v":0},{"$f":"IF(OR(E63=\"\",F63=\"\"),\"\",E63*F63)","v":""},{"$f":"IF(G63<>T63,1,0)","v":0}]
[48,{"$f":"'Rehab Escrow Needs'!C87","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D87=\"\",\"\",'Rehab Escrow Needs'!D87)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A64,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B87","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B87","v":""},{"$f":"IF(G64<>P64,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M87","v":""},{"$f":"IF(G64<>R64,1,0)","v":0},{"$f":"IF(OR(E64=\"\",F64=\"\"),\"\",E64*F64)","v":""},{"$f":"IF(G64<>T64,1,0)","v":0}]
[49,{"$f":"'Rehab Escrow Needs'!C88","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D88=\"\",\"\",'Rehab Escrow Needs'!D88)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A65,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B88","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B88","v":""},{"$f":"IF(G65<>P65,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M88","v":""},{"$f":"IF(G65<>R65,1,0)","v":0},{"$f":"IF(OR(E65=\"\",F65=\"\"),\"\",E65*F65)","v":""},{"$f":"IF(G65<>T65,1,0)","v":0}]
[50,{"$f":"'Rehab Escrow Needs'!C89","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D89=\"\",\"\",'Rehab Escrow Needs'!D89)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A66,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B89","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B89","v":""},0,{"$f":"'Rehab Escrow Needs'!M89","v":""},0,"",0]
[51,{"$f":"'Rehab Escrow Needs'!C90","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D90=\"\",\"\",'Rehab Escrow Needs'!D90)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A67,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B90","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B90","v":""},0,{"$f":"'Rehab Escrow Needs'!M90","v":""},0,"",0]
[52,{"$f":"'Rehab Escrow Needs'!C91","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D91=\"\",\"\",'Rehab Escrow Needs'!D91)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A68,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B91","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B91","v":""},0,{"$f":"'Rehab Escrow Needs'!M91","v":""},0,"",0]
[53,{"$f":"'Rehab Escrow Needs'!C92","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D92=\"\",\"\",'Rehab Escrow Needs'!D92)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A69,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B92","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B92","v":""},0,{"$f":"'Rehab Escrow Needs'!M92","v":""},0,"",0]
[54,{"$f":"'Rehab Escrow Needs'!C93","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D93=\"\",\"\",'Rehab Escrow Needs'!D93)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A70,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B93","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B93","v":""},0,{"$f":"'Rehab Escrow Needs'!M93","v":""},0,"",0]
[55,{"$f":"'Rehab Escrow Needs'!C94","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D94=\"\",\"\",'Rehab Escrow Needs'!D94)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A71,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B94","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B94","v":""},0,{"$f":"'Rehab Escrow Needs'!M94","v":""},0,"",0]
[56,{"$f":"'Rehab Escrow Needs'!C95","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D95=\"\",\"\",'Rehab Escrow Needs'!D95)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A72,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B95","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B95","v":""},0,{"$f":"'Rehab Escrow Needs'!M95","v":""},0,"",0]
[57,{"$f":"'Rehab Escrow Needs'!C96","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D96=\"\",\"\",'Rehab Escrow Needs'!D96)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A73,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B96","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B96","v":""},0,{"$f":"'Rehab Escrow Needs'!M96","v":""},0,"",0]
[58,{"$f":"'Rehab Escrow Needs'!C97","v":""},null,{"$f":"IF('Rehab Escrow Needs'!D97=\"\",\"\",'Rehab Escrow Needs'!D97)","v":"Description"},{"$f":"IF(ISERROR(VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE)),\"\",VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$K$62,4,FALSE))","v":""},{"$f":"IF(ISERROR(VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE)),\"\",VLOOKUP(A74,'Rehab-ExA Ref'!$G$5:$K$62,5,FALSE))","v":""},{"$f":"'Rehab Escrow Needs'!B97","v":""},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B97","v":""},0,{"$f":"'Rehab Escrow Needs'!M97","v":""},0,"",0]
[null,{"$f":"'Rehab Escrow Needs'!C98","v":0},null,"Additional PAE entry rows: hide/unhide as needed. ",0,0,{"$f":"'Rehab Escrow Needs'!B98","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B98","v":0},{"$f":"IF(G75<>P75,1,0)","v":0},{"$f":"'Rehab Escrow Needs'!M98","v":0},0,{"$f":"IF(OR(E75=\"\",F75=\"\"),\"\",E75*F75)","v":0},{"$f":"IF(G75<>T75,1,0)","v":0}]
[null,{"$f":"'Rehab Escrow Needs'!C99","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B99","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B99","v":0},0,{"$f":"'Rehab Escrow Needs'!M99","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C100","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B100","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B100","v":0},0,{"$f":"'Rehab Escrow Needs'!M100","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C101","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B101","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B101","v":0},0,{"$f":"'Rehab Escrow Needs'!M101","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C102","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B102","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B102","v":0},0,{"$f":"'Rehab Escrow Needs'!M102","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C103","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B103","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B103","v":0},0,{"$f":"'Rehab Escrow Needs'!M103","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C104","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B104","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B104","v":0},0,{"$f":"'Rehab Escrow Needs'!M104","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C105","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B105","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B105","v":0},0,{"$f":"'Rehab Escrow Needs'!M105","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C106","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B106","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B106","v":0},0,{"$f":"'Rehab Escrow Needs'!M106","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C107","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B107","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B107","v":0},0,{"$f":"'Rehab Escrow Needs'!M107","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C108","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B108","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B108","v":0},0,{"$f":"'Rehab Escrow Needs'!M108","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C109","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B109","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B109","v":0},0,{"$f":"'Rehab Escrow Needs'!M109","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C110","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B110","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B110","v":0},0,{"$f":"'Rehab Escrow Needs'!M110","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C111","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B111","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B111","v":0},0,{"$f":"'Rehab Escrow Needs'!M111","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C112","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B112","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B112","v":0},0,{"$f":"'Rehab Escrow Needs'!M112","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C113","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B113","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B113","v":0},0,{"$f":"'Rehab Escrow Needs'!M113","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C114","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B114","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B114","v":0},0,{"$f":"'Rehab Escrow Needs'!M114","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C115","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B115","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B115","v":0},0,{"$f":"'Rehab Escrow Needs'!M115","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C116","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B116","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B116","v":0},0,{"$f":"'Rehab Escrow Needs'!M116","v":0},0,0,0]
[null,{"$f":"'Rehab Escrow Needs'!C117","v":0},null,null,0,0,{"$f":"'Rehab Escrow Needs'!B117","v":0},null,null,null,null,null,null,null,null,{"$f":"'Rehab Escrow Needs'!B117","v":0},0,{"$f":"'Rehab Escrow Needs'!M117","v":0},0,0,0]
[]
[null,null,null,null,null,"Total Rehab",{"$f":"SUM(G17:G95)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(P17:P95)","v":0},0,0,0,0,0]
[null,null,null,null,null,{"$f":"TEXT('Program Variables'!D11,\"0%\")&\" Contingency\"","v":"10% Contingency"},{"$f":"G96*'Program Variables'!D11","v":0}]
[null,"Comment cells provided below:",null,null,null,"Total Rehab Plus Contingency",{"$f":"G96+G97","v":0}]
[null,{"$f":"IF(S96=0,\"\",IF(S96=1,\"Exhibit A Budget does not match with Cap Needs Input results in one case: provide comments below\",\"Exhibit A Budget does not match with Cap Needs Input results in \"&S96&\" cases: provide comments below\"))","v":""}]
[null,"Comment on cost variances vs. Cap Needs Input data, etc.:"]
[]
[]
[null,"Additional comments:"]
[]
[]
[]
["LEGEND"]
["(A)",{"$f":"B14","v":"Work Item"}]
[null," List all work items that need to be done in A.  This will default to all Green items in the Rehab Escrow Needs (via Cap Needs Input)."]
["(B)",{"$f":"D14","v":"Description of Green Rehab Work"}]
[null,"Provide a description of the work (at a minimum, what the purpose of the work item is and where the work item is located or to be done; identify the actual building "]
[null,"number or unit number) in B.  This can also include: Specifications, Products, Materials, Installation, Parameters and Methods, Performance Specifications, Tolerances, etc. "]
[null,"This will default to all Green item descriptions in the Rehab Escrow Needs."]
["(C)",{"$f":"E14","v":"Quantity "}]
[null,"How many units need to be done or purchased. This will default to all Green item quantities from Cap Needs Input."]
["(D)","Unit Cost"]
[null,"This will be a weighted average for line items representing more than one Cap Needs Input entry and will default to the results from the same worksheet."]
["(E)",{"$f":"G14","v":"Budget"}]
[null,"The total cost based on quantity and unit cost as entered on Cap Needs Input. Shading will change if the result (as seen on Rehab Escrow Needs) is overwritten."]
["(F)",{"$f":"H13","v":"Work Start"}]
[null,"Anticipated date that the work item will commence."]
["(G)",{"$f":"I13","v":"Work End"}]
[null,"Anticipated date that the work item will be completed."]
["(H)",{"$f":"J13","v":"Inspection Scheduled"}]
[null,"Anticipated date the inspection will be performed."]
["(I)","Draw #"]
[null,"This number indicates from which draw this work item will be expected to be reimbursed."]
[]
["NOTE"]
[1,"Increase row height as necessary to capture all input text."]

{"sheet":"Program Variables","index":25,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[[21,1,23,5],[24,1,26,5]]}
[]
[null,"Program Variables","Generally no changes should be made here. Unusual conditions should be commented (why changed)."]
[null,null,"Suggested","UW","Comment","Flag"]
[null,"Income & Expense Trending Rate",2.5000000000000001E-2,{"$f":"C4","v":2.5000000000000001E-2},null,{"$f":"IF(C4<>D4,\"Non-standard Entry\",\"\")","v":""},null,{"$f":"IF(C4<>D4,1,0)","v":0},"Yes"]
[null,"Cap Needs Inflation Rate",2.5000000000000001E-2,{"$f":"C5","v":2.5000000000000001E-2},null,{"$f":"IF(C5<>D5,\"Non-standard Entry\",\"\")","v":""},null,{"$f":"IF(C5<>D5,1,0)","v":0},"No"]
[null,"Reserve Account Interest Rate",1.4999999999999999E-2,{"$f":"C6","v":1.4999999999999999E-2},null,"",null,0]
[null,null,null,null,null,"",null,0]
[null,"Green Retrofit Predevelopment Incentive",0.01,{"$f":"C8","v":0.01},null,{"$f":"IF(C8<>D8,\"Non-standard Entry\",\"\")","v":""},null,{"$f":"IF(C8<>D8,1,0)","v":0}]
[null,"Green Retrofit Efficiency Incentive",0.03,{"$f":"C9","v":0.03},null,{"$f":"IF(C9<>D9,\"Non-standard Entry\",\"\")","v":""},null,{"$f":"IF(C9<>D9,1,0)","v":0}]
[null,"Targeted Job Creation Incentive %",0.1,{"$f":"C10","v":0.1},null,{"$f":"IF(C10<>D10,\"Non-standard Entry\",\"\")","v":""},null,{"$f":"IF(C10<>D10,1,0)","v":0}]
[null,"Green Retrofit Contingency (GRC)",0.1,{"$f":"C11","v":0.1},null,"",null,0]
[null,"Include GRC in base for Incentive % calcs ?","No",{"$f":"C12","v":"No"},null,"",null,0]
[null,null,null,null,null,"",null,0]
[null,null,null,null,null,"",null,0]
[null,"Payback flag benchmarks:",null,null,null,"",null,0]
[null,"   Minimum",1,{"$f":"C16","v":1},null,"",null,0]
[null,"   Maximum",30,{"$f":"C17","v":30},null,"",null,0]
[null,null,null,null,null,"",null,0]
[null,"Program Standard Early Replacement Threshold",1.5,{"$f":"C19","v":1.5},null,"",null,0]
[null,"Program Standard % of EUL for Early Replacement",0.15,{"$f":"C20","v":0.15},null,"",null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H4:H20)","v":0}]
[null,"Comments:"]
[]
[]
[null,"Comments:"]

{"sheet":"MISExport","index":26,"n_rows":8,"n_cols":255,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["REMS","Property","PropAddr","City","State","ZipCode","HUDRegion","Total 0BR","Total 1BR","Total 2BR","Total 3BR","Total 4BR","Total 5BR","Total 6BR","Total 7BR","Assisted 0BR","Assisted 1BR","Assisted 2BR","Assisted 3BR","Assisted 4BR","Assisted 5BR","Assisted 6BR","Assisted 7BR","NonAsst 0BR","NonAsst 1BR","NonAsst 2BR","NonAsst 3BR","NonAsst 4BR","NonAsst 5BR","NonAsst 6BR","NonAsst 7BR","Revn 0BR","Revn 1BR","Revn 2BR","Revn 3BR","Revn 4BR","Revn 5BR","Revn 6BR","Revn 7BR","NonRev 0BR","NonRev 1BR","NonRev 2BR","NonRev 3BR","NonRev 4BR","NonRev 5BR","NonRev 6BR","NonRev 7BR","Total Units","Asst Units","MinUnitCount","PercentAsst","ProjBen Units","TotNonAsst","TotRevn","TotNonRevn","OwnerType","OtheEligGRP","R4RBal","ResRcptsBal","LimDistribs","LimDistAmt","HasFHA","FHANum","FHA1st3","FHAmid","FHAlast3","ProjType","1stAFS","Bucket","REAC","DateREAC","MgmtRev","DateMgmt","Original Loan Amount","Interest Rate","Mortgage Insurance Premium","Number of Months","Calculated P&I Payment (Monthly)","Actual P&I Payment (Monthly)","Recent Unpaid Principal Balance","Balance date","RefiLoanAmt","Refi Interest Rate","RefiMIP","RefiMths","RefiP&I","RefiMIPAmt","RefiP&I&MIP","Other Loan Amount","OthInterest Rate","OtherMIP","OtherMonths","OtherP&Imonthly","OthActual P&I Payment Mthly","OthRecentUPB","OthBalance date","OthRefiLoanAmt","OthRefi Interest Rate","OthRefiMIP","OthRefiMths","OthRefiP&I","OthRefiMIPAmt","OthRefiP&I&MIP","SubsidyContract1","SubCon1f4","SubCon1m4","SubCon1l3","SubsidyContract2","SubCon2f4","SubCon2m4","SubCon2l3","GRP Model Rev","GRP UWM Date","UWM Progress date","Legal Name of Owner Entity:","Owner's Street Address:","Owner City, State:","Ownership Entity Type:","Owner Contact:","Owner's Contact Phone Number:","General Partner:","Management Company:","Type of Agent:","Year Constructed:","Year Rehab Completed:","Loan Servicer:","Lender Name:","Note Holder (if available):","PAE","DollarUnit","ElectricUnit","FuelOilUnit","NatGasUnit","PropaneUnit","KeroUnit","WaterUnit","SewerUnit","OtherUnitDescrip","DollarTenPd","ElectricityTenPd","Fuel OilTenPd","Natural GasTenPd","PropaneTenPd","KeroseneTenPd","WaterTenPd","SewerTenPd","OtherTenPd","DollarOwnerPd","ElectricityOwnerPd","Fuel OilOwnerPd","Natural GasOwnerPd","PropaneOwnerPd","KeroseneOwnerPd","WaterOwnerPd","SewerOwnerPd","OtherOwnerPd","Cooking","In Unit: Heat","In Unit: AC","In Unit: Lighting/Other Elec","In Unit: Cold Water","Hot Water (heating)","Laundry: Washers","Laundry : Dryers","Common Area: Heat","Common Area: AC","Common Area: Hot Water (heat)","Common Area: Cold Water","Common Area: Lighting","Cooking PdBy","In Unit: Heat PdBy","In Unit: AC PdBy","In Unit: Lighting/Other Elec PdBy","In Unit: Cold Water PdBy","Hot Water (heating) PdBy","Laundry: Washers PdBy","Laundry : Dryers PdBy","Common Area: Heat PdBy","Common Area: AC PdBy","Common Area: Hot Water (heat) PdBy","Common Area: Cold Water PdBy","Common Area: Lighting PdBy","Amount_Green Retrofits","Amount_Contingency","Amount_Predev Incentive","Amount_Efficiency Incentive","Amount_Job Creation Incentive","Amount_Rehab Admin Fee","Amount_Utility Baseline Fee","Amount_Other","Amount_Other_Desc","Total_Amnt_Gross","Total_Amnt_Part_Asst","Total_Amnt_Large_Acct_Bal","Total_Net_Adj","Tot_Loan_or_Grant_Amnt","Net_Loan_or_Grant_Amnt","Sources_Loan","Sources_Contingency","Sources_GRP_Incentives","Sources_GRP_Fees - Other","Sources_R4R_for_Owner_Contrib","Sources_RR Bal","Sources_RsdlRcpts_for_OwnerContrib","Sources_OwnerContib_PartAsst","Sources_OwnerContrib_LargeAcctBals","Sources_OwnerContrib_OtherReqdRepairs","Sources_Other1","Sources_Other1 Desc","Sources_Other2","Sources_Other2 Desc","Sources_Other3","Sources_Other3 Desc","Sources_Other4","Sources_Other4 Desc","Sources_Other5","Sources_Other5 Desc","Sources_Other6","Sources_Other6 Desc","Sources_Other7","Sources_Other7 Desc","Sources_ToBalance","Sources_Total","Uses_Predv Incentive","Uses_Retrofit_Cost","Uses_Other Incentives","Uses_Rehab Admin Fee","Uses_Utility Baseline Fee - Other","Uses_Other Reqd Rprs","Uses_R4R at Closing","Uses_Other1","Uses_Other1 Desc","Uses_Other2","Uses_Other2 Desc","Uses_Other3","Uses_Other3 Desc","Uses_Other4","Uses_Other4 Desc","Uses_Other5","Uses_Other5 Desc","Uses_Other6","Uses_Other6 Desc","Uses_Other7","Uses_Other7 Desc","Uses_Other8","Uses_Other8 Desc","Uses_Other9","Uses_Other9 Desc","Uses_Other10","Uses_Other10 Desc","Uses_Other11","Uses_Other11 Desc","Uses_Other12","Uses_Other12 Desc","Uses_Total"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$F$7","v":"IA"},{"$f":"'Data Entry'!$F$8","v":0},{"$f":"'Data Entry'!$F$9","v":7},{"$f":"'Data Entry'!$E$12","v":0},{"$f":"'Data Entry'!$E$13","v":0},{"$f":"'Data Entry'!$E$14","v":0},{"$f":"'Data Entry'!$E$15","v":0},{"$f":"'Data Entry'!$E$16","v":0},{"$f":"'Data Entry'!$E$17","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$E$19","v":0},{"$f":"'Data Entry'!$F$12","v":0},{"$f":"'Data Entry'!$F$13","v":0},{"$f":"'Data Entry'!$F$14","v":0},{"$f":"'Data Entry'!$F$15","v":0},{"$f":"'Data Entry'!$F$16","v":0},{"$f":"'Data Entry'!$F$17","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"'Data Entry'!$F$19","v":0},{"$f":"'Data Entry'!$G$12","v":0},{"$f":"'Data Entry'!$G$13","v":0},{"$f":"'Data Entry'!$G$14","v":0},{"$f":"'Data Entry'!$G$15","v":0},{"$f":"'Data Entry'!$G$16","v":0},{"$f":"'Data Entry'!$G$17","v":0},{"$f":"'Data Entry'!$G$18","v":0},{"$f":"'Data Entry'!$G$19","v":0},{"$f":"'Data Entry'!$H$12","v":0},{"$f":"'Data Entry'!$H$13","v":0},{"$f":"'Data Entry'!$H$14","v":0},{"$f":"'Data Entry'!$H$15","v":0},{"$f":"'Data Entry'!$H$16","v":0},{"$f":"'Data Entry'!$H$17","v":0},{"$f":"'Data Entry'!$H$18","v":0},{"$f":"'Data Entry'!$H$19","v":0},{"$f":"'Data Entry'!$I$12","v":0},{"$f":"'Data Entry'!$I$13","v":0},{"$f":"'Data Entry'!$I$14","v":0},{"$f":"'Data Entry'!$I$15","v":0},{"$f":"'Data Entry'!$I$16","v":0},{"$f":"'Data Entry'!$I$17","v":0},{"$f":"'Data Entry'!$I$18","v":0},{"$f":"'Data Entry'!$I$19","v":0},{"$f":"'Data Entry'!$F$24","v":0},{"$f":"'Data Entry'!F25","v":0},{"$f":"'Data Entry'!G24","v":32},{"$f":"'Data Entry'!G25","v":0},{"$f":"'Data Entry'!F26","v":0},{"$f":"'Data Entry'!$G$20","v":0},{"$f":"'Data Entry'!$H$20","v":0},{"$f":"'Data Entry'!$I$20","v":0},{"$f":"'Data Entry'!F27","v":"Limited Dividend"},{"$f":"'Data Entry'!F29","v":0},{"$f":"'Data Entry'!F32","v":0},{"$f":"'Data Entry'!F33","v":0},{"$f":"'Data Entry'!F34","v":"No"},{"$f":"'Data Entry'!F35","v":0},{"$f":"'Data Entry'!F36","v":"Has FHA Number"},{"$f":"'Data Entry'!F37","v":"NNN-NN-NNN"},{"$f":"'Data Entry'!$F$38","v":"NNN"},{"$f":"'Data Entry'!$F$39","v":"NN"},{"$f":"'Data Entry'!$F$40","v":"NNN"},{"$f":"'Data Entry'!$F$41","v":"202 Direct (1974-1991)"},{"$f":"'Data Entry'!$F$43","v":0},{"$f":"'Data Entry'!$F$44","v":"Section 202"},{"$f":"'Data Entry'!$F$45","v":0},{"$f":"'Data Entry'!$F$46","v":"00:00:00"},{"$f":"'Data Entry'!$F$47","v":0},{"$f":"'Data Entry'!$F$48","v":"00:00:00"},{"$f":"'Data Entry'!$F$60","v":0},{"$f":"'Data Entry'!$F$61","v":0},{"$f":"'Data Entry'!$F$62","v":0},{"$f":"'Data Entry'!$F$63","v":0},{"$f":"'Data Entry'!$F$64","v":{"$error":"#DIV/0!"}},{"$f":"'Data Entry'!$F$65","v":0},{"$f":"'Data Entry'!$F$66","v":0},{"$f":"'Data Entry'!$F$67","v":"00:00:00"},{"$f":"'Data Entry'!$I$60","v":0},{"$f":"'Data Entry'!$I$61","v":0},{"$f":"'Data Entry'!$I$62","v":0},{"$f":"'Data Entry'!$I$63","v":0},{"$f":"'Data Entry'!$I$64","v":{"$error":"#DIV/0!"}},{"$f":"'Data Entry'!$I$65","v":0},{"$f":"'Data Entry'!$I$66","v":{"$error":"#DIV/0!"}},{"$f":"'Data Entry'!$F$70","v":0},{"$f":"'Data Entry'!$F$71","v":0},{"$f":"'Data Entry'!$F$72","v":0},{"$f":"'Data Entry'!$F$73","v":0},{"$f":"'Data Entry'!$F$74","v":0},{"$f":"'Data Entry'!$F$75","v":0},{"$f":"'Data Entry'!$F$76","v":0},{"$f":"'Data Entry'!$F$77","v":"00:00:00"},{"$f":"'Data Entry'!$I$70","v":0},{"$f":"'Data Entry'!$I$71","v":0},{"$f":"'Data Entry'!$I$72","v":0},{"$f":"'Data Entry'!$I$73","v":0},{"$f":"'Data Entry'!$I$74","v":{"$error":"#DIV/0!"}},{"$f":"'Data Entry'!$I$75","v":0},{"$f":"'Data Entry'!$I$76","v":{"$error":"#DIV/0!"}},{"$f":"'Data Entry'!$F$89","v":" - - "},{"$f":"'Data Entry'!$F$90","v":" "},{"$f":"'Data Entry'!$F$91","v":" "},{"$f":"'Data Entry'!$F$92","v":" "},{"$f":"'Data Entry'!$F$94","v":" - - "},{"$f":"'Data Entry'!$F$95","v":" "},{"$f":"'Data Entry'!$F$96","v":" "},{"$f":"'Data Entry'!$F$97","v":" "},{"$f":"StartInput!K2","v":"1.02p"},{"$f":"StartInput!K3","v":"2009-10-26"},{"$f":"StartInput!F3","v":"00:00:00"},{"$f":"StartInput!$E$6","v":0},{"$f":"StartInput!$E$7","v":0},{"$f":"StartInput!$E$8","v":0},{"$f":"StartInput!$E$9","v":0},{"$f":"StartInput!$E$10","v":0},{"$f":"StartInput!$E$11","v":0},{"$f":"StartInput!$E$12","v":0},{"$f":"StartInput!$E$13","v":0},{"$f":"StartInput!$E$14","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"StartInput!$E$16","v":0},{"$f":"StartInput!$E$17","v":0},{"$f":"StartInput!$E$18","v":0},{"$f":"StartInput!$E$19","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!E58","v":"Dollar"},{"$f":"StartInput!E59","v":"KWH"},{"$f":"StartInput!E60","v":"Gallons"},{"$f":"StartInput!E61","v":0},{"$f":"StartInput!E62","v":"Gallons"},{"$f":"StartInput!E63","v":"Gallons"},{"$f":"StartInput!E64","v":0},{"$f":"StartInput!E65","v":0},{"$f":"StartInput!E66","v":0},{"$f":"StartInput!$F$58","v":1},{"$f":"StartInput!$F$59","v":0},{"$f":"StartInput!$F$60","v":0},{"$f":"StartInput!$F$61","v":0},{"$f":"StartInput!$F$62","v":0},{"$f":"StartInput!$F$63","v":0},{"$f":"StartInput!$F$64","v":0},{"$f":"StartInput!$F$65","v":0},{"$f":"StartInput!$F$66","v":0},{"$f":"StartInput!$G$58","v":1},{"$f":"StartInput!$G$59","v":0},{"$f":"StartInput!$G$60","v":0},{"$f":"StartInput!$G$61","v":0},{"$f":"StartInput!$G$62","v":0},{"$f":"StartInput!$G$63","v":0},{"$f":"StartInput!$G$64","v":0},{"$f":"StartInput!$G$65","v":0},{"$f":"StartInput!$G$66","v":0},{"$f":"StartInput!$E$69","v":0},{"$f":"StartInput!$E$70","v":0},{"$f":"StartInput!$E$71","v":"Electricity"},{"$f":"StartInput!$E$72","v":"Electricity"},{"$f":"StartInput!$E$73","v":"Water & Sewer"},{"$f":"StartInput!$E$74","v":0},{"$f":"StartInput!$E$75","v":"Electricity"},{"$f":"StartInput!$E$76","v":0},{"$f":"StartInput!$E$77","v":0},{"$f":"StartInput!$E$78","v":"Electricity"},{"$f":"StartInput!$E$79","v":0},{"$f":"StartInput!$E$80","v":"Water & Sewer"},{"$f":"StartInput!$E$81","v":"Electricity"},{"$f":"StartInput!$F$69","v":0},{"$f":"StartInput!$F$70","v":0},{"$f":"StartInput!$F$71","v":0},{"$f":"StartInput!$F$72","v":0},{"$f":"StartInput!$F$73","v":0},{"$f":"StartInput!$F$74","v":0},{"$f":"StartInput!$F$75","v":0},{"$f":"StartInput!$F$76","v":0},{"$f":"StartInput!$F$77","v":"Owner"},{"$f":"StartInput!$F$78","v":"Owner"},{"$f":"StartInput!$F$79","v":"Owner"},{"$f":"StartInput!$F$80","v":"Owner"},{"$f":"StartInput!$F$81","v":"Owner"},{"$f":"'Rehab Escrow Needs'!B6","v":0},{"$f":"'Rehab Escrow Needs'!B7","v":0},{"$f":"'Rehab Escrow Needs'!B8","v":0},{"$f":"'Rehab Escrow Needs'!B9","v":0},{"$f":"'Rehab Escrow Needs'!B10","v":0},{"$f":"'Rehab Escrow Needs'!B11","v":0},{"$f":"'Rehab Escrow Needs'!B12","v":0},{"$f":"'Rehab Escrow Needs'!B13","v":0},{"$f":"'Rehab Escrow Needs'!C13","v":"Other (describe)"},{"$f":"'Rehab Escrow Needs'!B14","v":0},{"$f":"'Rehab Escrow Needs'!B26","v":{"$error":"#DIV/0!"}},{"$f":"'Rehab Escrow Needs'!B27","v":{"$error":"#DIV/0!"}},{"$f":"'Rehab Escrow Needs'!B28","v":{"$error":"#DIV/0!"}},{"$f":"'Rehab Escrow Needs'!C25","v":0},{"$f":"'Rehab Escrow Needs'!C28","v":{"$error":"#DIV/0!"}},{"$f":"'Sources&Uses'!$G$8","v":0},{"$f":"'Sources&Uses'!G9","v":0},{"$f":"'Sources&Uses'!G10","v":0},{"$f":"'Sources&Uses'!G11","v":0},{"$f":"'Sources&Uses'!G12","v":0},{"$f":"'Sources&Uses'!$G$13","v":0},{"$f":"'Sources&Uses'!$G$14","v":0},{"$f":"'Sources&Uses'!$G$16","v":{"$error":"#DIV/0!"}},{"$f":"'Sources&Uses'!$G$17","v":{"$error":"#DIV/0!"}},{"$f":"'Sources&Uses'!$G$18","v":0},{"$f":"'Sources&Uses'!$G$19","v":0},{"$f":"'Sources&Uses'!$C$19","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$20","v":0},{"$f":"'Sources&Uses'!$C$20","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$21","v":0},{"$f":"'Sources&Uses'!$C$21","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$22","v":0},{"$f":"'Sources&Uses'!$C$22","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$23","v":0},{"$f":"'Sources&Uses'!$C$23","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$24","v":0},{"$f":"'Sources&Uses'!$C$24","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$25","v":0},{"$f":"'Sources&Uses'!$C$25","v":"Other (describe)"},{"$f":"'Sources&Uses'!$G$26","v":{"$error":"#DIV/0!"}},{"$f":"'Sources&Uses'!$G$27","v":0},{"$f":"'Sources&Uses'!$K$8","v":0},{"$f":"'Sources&Uses'!$K$9","v":0},{"$f":"'Sources&Uses'!$K$10","v":0},{"$f":"'Sources&Uses'!$K$11","v":0},{"$f":"'Sources&Uses'!$K$12","v":0},{"$f":"'Sources&Uses'!$K$13","v":0},{"$f":"'Sources&Uses'!$K$14","v":0},{"$f":"'Sources&Uses'!$K$15","v":0},{"$f":"'Sources&Uses'!$I$15","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$16","v":0},{"$f":"'Sources&Uses'!$I$16","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$17","v":0},{"$f":"'Sources&Uses'!$I$17","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$18","v":0},{"$f":"'Sources&Uses'!$I$18","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$19","v":0},{"$f":"'Sources&Uses'!$I$19","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$20","v":0},{"$f":"'Sources&Uses'!$I$20","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$21","v":0},{"$f":"'Sources&Uses'!$I$21","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$22","v":0},{"$f":"'Sources&Uses'!$I$22","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$23","v":0},{"$f":"'Sources&Uses'!$I$23","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$24","v":0},{"$f":"'Sources&Uses'!$I$24","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$25","v":0},{"$f":"'Sources&Uses'!$I$25","v":"Other (describe)"},{"$f":"'Sources&Uses'!$K$26","v":0},{"$f":"'Sources&Uses'!$I$26","v":"Other (describe)"},{"$f":"'Sources&Uses'!K27","v":0}]
[]
[]
["Source is Data Entry"]
["Source is Start Input"]
["Source is Rehab Escrow Needs"]
["Source is Sources&Uses"]

{"sheet":"GreenExport","index":27,"n_rows":391,"n_cols":53,"rows_kept":391,"cut":false,"hidden":true,"merged":[]}
["REMS","Property","City","State","Total Units","Asst Units","PAE","Year Constructed","Component","Source Energy Usage","Paid By","Identifier","Description","Quantity","Unit","PCA Cost","UW Cost","Usage","Unit","EUL","Installed",">85percent","Rate","Replacement Component","Replace When","Replace Type","Start Year","Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Existing Annual","Per Unit Per Month","Post Rehab Annual","Savings Annual","Savings PUPM"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$17","v":0},{"$f":"'Cap Needs Input'!$D$3","v":0},{"$f":"'Cap Needs Input'!A6","v":"E1"},{"$f":"'Cap Needs Input'!B6","v":0},{"$f":"'Cap Needs Input'!C6","v":0},{"$f":"'Cap Needs Input'!D6","v":"Each"},{"$f":"'Cap Needs Input'!E6","v":0},{"$f":"'Cap Needs Input'!F6","v":0},{"$f":"'Cap Needs Input'!G6","v":0},{"$f":"'Cap Needs Input'!H6","v":"KWH"},{"$f":"'Cap Needs Input'!I6","v":0},{"$f":"'Cap Needs Input'!J6","v":0},{"$f":"'Cap Needs Input'!K6","v":""},{"$f":"'Cap Needs Input'!L6","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$26,2)='Cap Needs Input'!$A$14,'Cap Needs Input'!$A$14,(IF(LEFT('Cap Needs Input'!$B$26,2)='Cap Needs Input'!$A$15,'Cap Needs Input'!$A$15,(IF(LEFT('Cap Needs Input'!$B$26,1)='Cap Needs Input'!$A$11,'Cap Needs Input'!$A$11,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C32","v":""},{"$f":"'Cap Needs Input'!E32","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C7","v":0},{"$f":"'20 Year Detail'!D7","v":0},{"$f":"'20 Year Detail'!E7","v":0},{"$f":"'20 Year Detail'!F7","v":0},{"$f":"'20 Year Detail'!G7","v":0},{"$f":"'20 Year Detail'!H7","v":0},{"$f":"'20 Year Detail'!I7","v":0},{"$f":"'20 Year Detail'!J7","v":0},{"$f":"'20 Year Detail'!K7","v":0},{"$f":"'20 Year Detail'!L7","v":0},{"$f":"'20 Year Detail'!M7","v":0},{"$f":"'20 Year Detail'!N7","v":0},{"$f":"'20 Year Detail'!O7","v":0},{"$f":"'20 Year Detail'!P7","v":0},{"$f":"'20 Year Detail'!Q7","v":0},{"$f":"'20 Year Detail'!R7","v":0},{"$f":"'20 Year Detail'!S7","v":0},{"$f":"'20 Year Detail'!T7","v":0},{"$f":"'20 Year Detail'!U7","v":0},{"$f":"'20 Year Detail'!V7","v":0},{"$f":"'20 Year Detail'!W7","v":0},{"$f":"'Utility Savings'!H6+'Utility Savings'!N6","v":0},{"$f":"IF(AND('Utility Savings'!I6=\"\",'Utility Savings'!O6=\"\"),0,IF('Utility Savings'!I6=\"\",'Utility Savings'!O6,'Utility Savings'!I6))","v":0},{"$f":"IF(AND('Utility Savings'!J6=\"\",'Utility Savings'!P6=\"\"),0,IF('Utility Savings'!J6=\"\",'Utility Savings'!P6,'Utility Savings'!J6))","v":0},{"$f":"IF(AND('Utility Savings'!K6=\"\",'Utility Savings'!Q6=\"\"),0,IF('Utility Savings'!K6=\"\",'Utility Savings'!Q6,'Utility Savings'!K6))","v":0},{"$f":"IF(AND('Utility Savings'!L6=\"\",'Utility Savings'!R6=\"\"),0,IF('Utility Savings'!L6=\"\",'Utility Savings'!R6,'Utility Savings'!L6))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$17","v":0},{"$f":"'Cap Needs Input'!$D$3","v":0},{"$f":"'Cap Needs Input'!A7","v":"E2"},{"$f":"'Cap Needs Input'!B7","v":0},{"$f":"'Cap Needs Input'!C7","v":0},{"$f":"'Cap Needs Input'!D7","v":"Each"},{"$f":"'Cap Needs Input'!E7","v":0},{"$f":"'Cap Needs Input'!F7","v":0},{"$f":"'Cap Needs Input'!G7","v":0},{"$f":"'Cap Needs Input'!H7","v":"KWH"},{"$f":"'Cap Needs Input'!I7","v":0},{"$f":"'Cap Needs Input'!J7","v":0},{"$f":"'Cap Needs Input'!K7","v":""},{"$f":"'Cap Needs Input'!L7","v":0},{"$f":"X2","v":"T"},{"$f":"'Cap Needs Input'!C33","v":""},{"$f":"'Cap Needs Input'!E33","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C8","v":0},{"$f":"'20 Year Detail'!D8","v":0},{"$f":"'20 Year Detail'!E8","v":0},{"$f":"'20 Year Detail'!F8","v":0},{"$f":"'20 Year Detail'!G8","v":0},{"$f":"'20 Year Detail'!H8","v":0},{"$f":"'20 Year Detail'!I8","v":0},{"$f":"'20 Year Detail'!J8","v":0},{"$f":"'20 Year Detail'!K8","v":0},{"$f":"'20 Year Detail'!L8","v":0},{"$f":"'20 Year Detail'!M8","v":0},{"$f":"'20 Year Detail'!N8","v":0},{"$f":"'20 Year Detail'!O8","v":0},{"$f":"'20 Year Detail'!P8","v":0},{"$f":"'20 Year Detail'!Q8","v":0},{"$f":"'20 Year Detail'!R8","v":0},{"$f":"'20 Year Detail'!S8","v":0},{"$f":"'20 Year Detail'!T8","v":0},{"$f":"'20 Year Detail'!U8","v":0},{"$f":"'20 Year Detail'!V8","v":0},{"$f":"'20 Year Detail'!W8","v":0},{"$f":"AW2","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$17","v":0},{"$f":"'Cap Needs Input'!$D$3","v":0},{"$f":"'Cap Needs Input'!A8","v":"E3"},{"$f":"'Cap Needs Input'!B8","v":0},{"$f":"'Cap Needs Input'!C8","v":0},{"$f":"'Cap Needs Input'!D8","v":"Each"},{"$f":"'Cap Needs Input'!E8","v":0},{"$f":"'Cap Needs Input'!F8","v":0},{"$f":"'Cap Needs Input'!G8","v":0},{"$f":"'Cap Needs Input'!H8","v":"KWH"},{"$f":"'Cap Needs Input'!I8","v":0},{"$f":"'Cap Needs Input'!J8","v":0},{"$f":"'Cap Needs Input'!K8","v":""},{"$f":"'Cap Needs Input'!L8","v":0},{"$f":"X3","v":"T"},{"$f":"'Cap Needs Input'!C34","v":""},{"$f":"'Cap Needs Input'!E34","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C9","v":0},{"$f":"'20 Year Detail'!D9","v":0},{"$f":"'20 Year Detail'!E9","v":0},{"$f":"'20 Year Detail'!F9","v":0},{"$f":"'20 Year Detail'!G9","v":0},{"$f":"'20 Year Detail'!H9","v":0},{"$f":"'20 Year Detail'!I9","v":0},{"$f":"'20 Year Detail'!J9","v":0},{"$f":"'20 Year Detail'!K9","v":0},{"$f":"'20 Year Detail'!L9","v":0},{"$f":"'20 Year Detail'!M9","v":0},{"$f":"'20 Year Detail'!N9","v":0},{"$f":"'20 Year Detail'!O9","v":0},{"$f":"'20 Year Detail'!P9","v":0},{"$f":"'20 Year Detail'!Q9","v":0},{"$f":"'20 Year Detail'!R9","v":0},{"$f":"'20 Year Detail'!S9","v":0},{"$f":"'20 Year Detail'!T9","v":0},{"$f":"'20 Year Detail'!U9","v":0},{"$f":"'20 Year Detail'!V9","v":0},{"$f":"'20 Year Detail'!W9","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$17","v":0},{"$f":"'Cap Needs Input'!$D$3","v":0},{"$f":"'Cap Needs Input'!A11","v":"T"},{"$f":"'Cap Needs Input'!B11","v":0},{"$f":"'Cap Needs Input'!C11","v":0},{"$f":"'Cap Needs Input'!D11","v":"Each"},{"$f":"'Cap Needs Input'!E11","v":0},{"$f":"'Cap Needs Input'!F11","v":0},{"$f":"'Cap Needs Input'!G11","v":0},{"$f":"'Cap Needs Input'!H11","v":"KWH"},{"$f":"'Cap Needs Input'!I11","v":0},null,null,{"$f":"'Cap Needs Input'!L11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$17","v":0},{"$f":"'Cap Needs Input'!$D$3","v":0},{"$f":"'Cap Needs Input'!A14","v":"G1"},{"$f":"'Cap Needs Input'!B14","v":0},{"$f":"'Cap Needs Input'!C14","v":0},{"$f":"'Cap Needs Input'!D14","v":"Each"},{"$f":"'Cap Needs Input'!E14","v":0},{"$f":"'Cap Needs Input'!F14","v":0},{"$f":"'Cap Needs Input'!G14","v":0},{"$f":"'Cap Needs Input'!H14","v":"KWH"},{"$f":"'Cap Needs Input'!I14","v":0},null,null,{"$f":"'Cap Needs Input'!L14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$3","v":"Refrigerators 1"},{"$f":"'Cap Needs Input'!$C$17","v":0},{"$f":"'Cap Needs Input'!$D$3","v":0},{"$f":"'Cap Needs Input'!A15","v":"G2"},{"$f":"'Cap Needs Input'!B15","v":0},{"$f":"'Cap Needs Input'!C15","v":0},{"$f":"'Cap Needs Input'!D15","v":"Each"},{"$f":"'Cap Needs Input'!E15","v":0},{"$f":"'Cap Needs Input'!F15","v":0},{"$f":"'Cap Needs Input'!G15","v":0},{"$f":"'Cap Needs Input'!H15","v":"KWH"},{"$f":"'Cap Needs Input'!I15","v":0},null,null,{"$f":"'Cap Needs Input'!L15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$36","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$50","v":0},{"$f":"'Cap Needs Input'!$D$36","v":0},{"$f":"'Cap Needs Input'!A39","v":"E1"},{"$f":"'Cap Needs Input'!B39","v":0},{"$f":"'Cap Needs Input'!C39","v":0},{"$f":"'Cap Needs Input'!D39","v":"Each"},{"$f":"'Cap Needs Input'!E39","v":0},{"$f":"'Cap Needs Input'!F39","v":0},{"$f":"'Cap Needs Input'!G39","v":0},{"$f":"'Cap Needs Input'!H39","v":"KWH"},{"$f":"'Cap Needs Input'!I39","v":0},{"$f":"'Cap Needs Input'!J39","v":0},{"$f":"'Cap Needs Input'!K39","v":""},{"$f":"'Cap Needs Input'!L39","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$59,2)='Cap Needs Input'!$A$47,'Cap Needs Input'!$A$47,(IF(LEFT('Cap Needs Input'!$B$59,2)='Cap Needs Input'!$A$48,'Cap Needs Input'!$A$48,(IF(LEFT('Cap Needs Input'!$B$59,1)='Cap Needs Input'!$A$44,'Cap Needs Input'!$A$44,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C65","v":""},{"$f":"'Cap Needs Input'!E65","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C17","v":0},{"$f":"'20 Year Detail'!D17","v":0},{"$f":"'20 Year Detail'!E17","v":0},{"$f":"'20 Year Detail'!F17","v":0},{"$f":"'20 Year Detail'!G17","v":0},{"$f":"'20 Year Detail'!H17","v":0},{"$f":"'20 Year Detail'!I17","v":0},{"$f":"'20 Year Detail'!J17","v":0},{"$f":"'20 Year Detail'!K17","v":0},{"$f":"'20 Year Detail'!L17","v":0},{"$f":"'20 Year Detail'!M17","v":0},{"$f":"'20 Year Detail'!N17","v":0},{"$f":"'20 Year Detail'!O17","v":0},{"$f":"'20 Year Detail'!P17","v":0},{"$f":"'20 Year Detail'!Q17","v":0},{"$f":"'20 Year Detail'!R17","v":0},{"$f":"'20 Year Detail'!S17","v":0},{"$f":"'20 Year Detail'!T17","v":0},{"$f":"'20 Year Detail'!U17","v":0},{"$f":"'20 Year Detail'!V17","v":0},{"$f":"'20 Year Detail'!W17","v":0},{"$f":"'Utility Savings'!H7+'Utility Savings'!N7","v":0},{"$f":"IF(AND('Utility Savings'!I7=\"\",'Utility Savings'!O7=\"\"),0,IF('Utility Savings'!I7=\"\",'Utility Savings'!O7,'Utility Savings'!I7))","v":0},{"$f":"IF(AND('Utility Savings'!J7=\"\",'Utility Savings'!P7=\"\"),0,IF('Utility Savings'!J7=\"\",'Utility Savings'!P7,'Utility Savings'!J7))","v":0},{"$f":"IF(AND('Utility Savings'!K7=\"\",'Utility Savings'!Q7=\"\"),0,IF('Utility Savings'!K7=\"\",'Utility Savings'!Q7,'Utility Savings'!K7))","v":0},{"$f":"IF(AND('Utility Savings'!L7=\"\",'Utility Savings'!R7=\"\"),0,IF('Utility Savings'!L7=\"\",'Utility Savings'!R7,'Utility Savings'!L7))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$36","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$50","v":0},{"$f":"'Cap Needs Input'!$D$36","v":0},{"$f":"'Cap Needs Input'!A40","v":"E2"},{"$f":"'Cap Needs Input'!B40","v":0},{"$f":"'Cap Needs Input'!C40","v":0},{"$f":"'Cap Needs Input'!D40","v":"Each"},{"$f":"'Cap Needs Input'!E40","v":0},{"$f":"'Cap Needs Input'!F40","v":0},{"$f":"'Cap Needs Input'!G40","v":0},{"$f":"'Cap Needs Input'!H40","v":"KWH"},{"$f":"'Cap Needs Input'!I40","v":0},{"$f":"'Cap Needs Input'!J40","v":0},{"$f":"'Cap Needs Input'!K40","v":""},{"$f":"'Cap Needs Input'!L40","v":0},{"$f":"X8","v":"T"},{"$f":"'Cap Needs Input'!C66","v":""},{"$f":"'Cap Needs Input'!E66","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C18","v":0},{"$f":"'20 Year Detail'!D18","v":0},{"$f":"'20 Year Detail'!E18","v":0},{"$f":"'20 Year Detail'!F18","v":0},{"$f":"'20 Year Detail'!G18","v":0},{"$f":"'20 Year Detail'!H18","v":0},{"$f":"'20 Year Detail'!I18","v":0},{"$f":"'20 Year Detail'!J18","v":0},{"$f":"'20 Year Detail'!K18","v":0},{"$f":"'20 Year Detail'!L18","v":0},{"$f":"'20 Year Detail'!M18","v":0},{"$f":"'20 Year Detail'!N18","v":0},{"$f":"'20 Year Detail'!O18","v":0},{"$f":"'20 Year Detail'!P18","v":0},{"$f":"'20 Year Detail'!Q18","v":0},{"$f":"'20 Year Detail'!R18","v":0},{"$f":"'20 Year Detail'!S18","v":0},{"$f":"'20 Year Detail'!T18","v":0},{"$f":"'20 Year Detail'!U18","v":0},{"$f":"'20 Year Detail'!V18","v":0},{"$f":"'20 Year Detail'!W18","v":0},{"$f":"AW8","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$36","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$50","v":0},{"$f":"'Cap Needs Input'!$D$36","v":0},{"$f":"'Cap Needs Input'!A41","v":"E3"},{"$f":"'Cap Needs Input'!B41","v":0},{"$f":"'Cap Needs Input'!C41","v":0},{"$f":"'Cap Needs Input'!D41","v":"Each"},{"$f":"'Cap Needs Input'!E41","v":0},{"$f":"'Cap Needs Input'!F41","v":0},{"$f":"'Cap Needs Input'!G41","v":0},{"$f":"'Cap Needs Input'!H41","v":"KWH"},{"$f":"'Cap Needs Input'!I41","v":0},{"$f":"'Cap Needs Input'!J41","v":0},{"$f":"'Cap Needs Input'!K41","v":""},{"$f":"'Cap Needs Input'!L41","v":0},{"$f":"X9","v":"T"},{"$f":"'Cap Needs Input'!C67","v":""},{"$f":"'Cap Needs Input'!E67","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C19","v":0},{"$f":"'20 Year Detail'!D19","v":0},{"$f":"'20 Year Detail'!E19","v":0},{"$f":"'20 Year Detail'!F19","v":0},{"$f":"'20 Year Detail'!G19","v":0},{"$f":"'20 Year Detail'!H19","v":0},{"$f":"'20 Year Detail'!I19","v":0},{"$f":"'20 Year Detail'!J19","v":0},{"$f":"'20 Year Detail'!K19","v":0},{"$f":"'20 Year Detail'!L19","v":0},{"$f":"'20 Year Detail'!M19","v":0},{"$f":"'20 Year Detail'!N19","v":0},{"$f":"'20 Year Detail'!O19","v":0},{"$f":"'20 Year Detail'!P19","v":0},{"$f":"'20 Year Detail'!Q19","v":0},{"$f":"'20 Year Detail'!R19","v":0},{"$f":"'20 Year Detail'!S19","v":0},{"$f":"'20 Year Detail'!T19","v":0},{"$f":"'20 Year Detail'!U19","v":0},{"$f":"'20 Year Detail'!V19","v":0},{"$f":"'20 Year Detail'!W19","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$36","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$50","v":0},{"$f":"'Cap Needs Input'!$D$36","v":0},{"$f":"'Cap Needs Input'!A44","v":"T"},{"$f":"'Cap Needs Input'!B44","v":0},{"$f":"'Cap Needs Input'!C44","v":0},{"$f":"'Cap Needs Input'!D44","v":"Each"},{"$f":"'Cap Needs Input'!E44","v":0},{"$f":"'Cap Needs Input'!F44","v":0},{"$f":"'Cap Needs Input'!G44","v":0},{"$f":"'Cap Needs Input'!H44","v":"KWH"},{"$f":"'Cap Needs Input'!I44","v":0},null,null,{"$f":"'Cap Needs Input'!L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$36","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$50","v":0},{"$f":"'Cap Needs Input'!$D$36","v":0},{"$f":"'Cap Needs Input'!A47","v":"G1"},{"$f":"'Cap Needs Input'!B47","v":0},{"$f":"'Cap Needs Input'!C47","v":0},{"$f":"'Cap Needs Input'!D47","v":"Each"},{"$f":"'Cap Needs Input'!E47","v":0},{"$f":"'Cap Needs Input'!F47","v":0},{"$f":"'Cap Needs Input'!G47","v":0},{"$f":"'Cap Needs Input'!H47","v":"KWH"},{"$f":"'Cap Needs Input'!I47","v":0},null,null,{"$f":"'Cap Needs Input'!L47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$36","v":"Refrigerators 2"},{"$f":"'Cap Needs Input'!$C$50","v":0},{"$f":"'Cap Needs Input'!$D$36","v":0},{"$f":"'Cap Needs Input'!A48","v":"G2"},{"$f":"'Cap Needs Input'!B48","v":0},{"$f":"'Cap Needs Input'!C48","v":0},{"$f":"'Cap Needs Input'!D48","v":"Each"},{"$f":"'Cap Needs Input'!E48","v":0},{"$f":"'Cap Needs Input'!F48","v":0},{"$f":"'Cap Needs Input'!G48","v":0},{"$f":"'Cap Needs Input'!H48","v":"KWH"},{"$f":"'Cap Needs Input'!I48","v":0},null,null,{"$f":"'Cap Needs Input'!L48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$69","v":"Roofs"},{"$f":"'Cap Needs Input'!$C$83","v":0},{"$f":"'Cap Needs Input'!$D$69","v":0},{"$f":"'Cap Needs Input'!A72","v":"E1"},{"$f":"'Cap Needs Input'!B72","v":0},{"$f":"'Cap Needs Input'!C72","v":0},{"$f":"'Cap Needs Input'!D72","v":"Units"},{"$f":"'Cap Needs Input'!E72","v":0},{"$f":"'Cap Needs Input'!F72","v":0},{"$f":"'Cap Needs Input'!G72","v":0},{"$f":"'Cap Needs Input'!H72","v":"Dollar"},{"$f":"'Cap Needs Input'!I72","v":0},{"$f":"'Cap Needs Input'!J72","v":0},{"$f":"'Cap Needs Input'!K72","v":0},{"$f":"'Cap Needs Input'!L72","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B$92,2)='Cap Needs Input'!$A$80,'Cap Needs Input'!$A$80,(IF(LEFT('Cap Needs Input'!$B$92,2)='Cap Needs Input'!$A$81,'Cap Needs Input'!$A$81,(IF(LEFT('Cap Needs Input'!$B$92,1)='Cap Needs Input'!$A$77,'Cap Needs Input'!$A$77,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C98","v":""},{"$f":"'Cap Needs Input'!E98","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C27","v":0},{"$f":"'20 Year Detail'!D27","v":0},{"$f":"'20 Year Detail'!E27","v":0},{"$f":"'20 Year Detail'!F27","v":0},{"$f":"'20 Year Detail'!G27","v":0},{"$f":"'20 Year Detail'!H27","v":0},{"$f":"'20 Year Detail'!I27","v":0},{"$f":"'20 Year Detail'!J27","v":0},{"$f":"'20 Year Detail'!K27","v":0},{"$f":"'20 Year Detail'!L27","v":0},{"$f":"'20 Year Detail'!M27","v":0},{"$f":"'20 Year Detail'!N27","v":0},{"$f":"'20 Year Detail'!O27","v":0},{"$f":"'20 Year Detail'!P27","v":0},{"$f":"'20 Year Detail'!Q27","v":0},{"$f":"'20 Year Detail'!R27","v":0},{"$f":"'20 Year Detail'!S27","v":0},{"$f":"'20 Year Detail'!T27","v":0},{"$f":"'20 Year Detail'!U27","v":0},{"$f":"'20 Year Detail'!V27","v":0},{"$f":"'20 Year Detail'!W27","v":0},{"$f":"'Utility Savings'!H8+'Utility Savings'!N8","v":0},{"$f":"IF(AND('Utility Savings'!I8=\"\",'Utility Savings'!O8=\"\"),0,IF('Utility Savings'!I8=\"\",'Utility Savings'!O8,'Utility Savings'!I8))","v":0},{"$f":"IF(AND('Utility Savings'!J8=\"\",'Utility Savings'!P8=\"\"),0,IF('Utility Savings'!J8=\"\",'Utility Savings'!P8,'Utility Savings'!J8))","v":0},{"$f":"IF(AND('Utility Savings'!K8=\"\",'Utility Savings'!Q8=\"\"),0,IF('Utility Savings'!K8=\"\",'Utility Savings'!Q8,'Utility Savings'!K8))","v":0},{"$f":"IF(AND('Utility Savings'!L8=\"\",'Utility Savings'!R8=\"\"),0,IF('Utility Savings'!L8=\"\",'Utility Savings'!R8,'Utility Savings'!L8))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$69","v":"Roofs"},{"$f":"'Cap Needs Input'!$C$83","v":0},{"$f":"'Cap Needs Input'!$D$69","v":0},{"$f":"'Cap Needs Input'!A73","v":"E2"},{"$f":"'Cap Needs Input'!B73","v":0},{"$f":"'Cap Needs Input'!C73","v":0},{"$f":"'Cap Needs Input'!D73","v":"Units"},{"$f":"'Cap Needs Input'!E73","v":0},{"$f":"'Cap Needs Input'!F73","v":0},{"$f":"'Cap Needs Input'!G73","v":0},{"$f":"'Cap Needs Input'!H73","v":"Dollar"},{"$f":"'Cap Needs Input'!I73","v":0},{"$f":"'Cap Needs Input'!J73","v":0},{"$f":"'Cap Needs Input'!K73","v":0},{"$f":"'Cap Needs Input'!L73","v":1},{"$f":"X14","v":"T"},{"$f":"'Cap Needs Input'!C99","v":""},{"$f":"'Cap Needs Input'!E99","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C28","v":0},{"$f":"'20 Year Detail'!D28","v":0},{"$f":"'20 Year Detail'!E28","v":0},{"$f":"'20 Year Detail'!F28","v":0},{"$f":"'20 Year Detail'!G28","v":0},{"$f":"'20 Year Detail'!H28","v":0},{"$f":"'20 Year Detail'!I28","v":0},{"$f":"'20 Year Detail'!J28","v":0},{"$f":"'20 Year Detail'!K28","v":0},{"$f":"'20 Year Detail'!L28","v":0},{"$f":"'20 Year Detail'!M28","v":0},{"$f":"'20 Year Detail'!N28","v":0},{"$f":"'20 Year Detail'!O28","v":0},{"$f":"'20 Year Detail'!P28","v":0},{"$f":"'20 Year Detail'!Q28","v":0},{"$f":"'20 Year Detail'!R28","v":0},{"$f":"'20 Year Detail'!S28","v":0},{"$f":"'20 Year Detail'!T28","v":0},{"$f":"'20 Year Detail'!U28","v":0},{"$f":"'20 Year Detail'!V28","v":0},{"$f":"'20 Year Detail'!W28","v":0},{"$f":"AW14","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$69","v":"Roofs"},{"$f":"'Cap Needs Input'!$C$83","v":0},{"$f":"'Cap Needs Input'!$D$69","v":0},{"$f":"'Cap Needs Input'!A74","v":"E3"},{"$f":"'Cap Needs Input'!B74","v":0},{"$f":"'Cap Needs Input'!C74","v":0},{"$f":"'Cap Needs Input'!D74","v":"Units"},{"$f":"'Cap Needs Input'!E74","v":0},{"$f":"'Cap Needs Input'!F74","v":0},{"$f":"'Cap Needs Input'!G74","v":0},{"$f":"'Cap Needs Input'!H74","v":"Dollar"},{"$f":"'Cap Needs Input'!I74","v":0},{"$f":"'Cap Needs Input'!J74","v":0},{"$f":"'Cap Needs Input'!K74","v":0},{"$f":"'Cap Needs Input'!L74","v":1},{"$f":"X15","v":"T"},{"$f":"'Cap Needs Input'!C100","v":""},null,{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C29","v":0},{"$f":"'20 Year Detail'!D29","v":0},{"$f":"'20 Year Detail'!E29","v":0},{"$f":"'20 Year Detail'!F29","v":0},{"$f":"'20 Year Detail'!G29","v":0},{"$f":"'20 Year Detail'!H29","v":0},{"$f":"'20 Year Detail'!I29","v":0},{"$f":"'20 Year Detail'!J29","v":0},{"$f":"'20 Year Detail'!K29","v":0},{"$f":"'20 Year Detail'!L29","v":0},{"$f":"'20 Year Detail'!M29","v":0},{"$f":"'20 Year Detail'!N29","v":0},{"$f":"'20 Year Detail'!O29","v":0},{"$f":"'20 Year Detail'!P29","v":0},{"$f":"'20 Year Detail'!Q29","v":0},{"$f":"'20 Year Detail'!R29","v":0},{"$f":"'20 Year Detail'!S29","v":0},{"$f":"'20 Year Detail'!T29","v":0},{"$f":"'20 Year Detail'!U29","v":0},{"$f":"'20 Year Detail'!V29","v":0},{"$f":"'20 Year Detail'!W29","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$69","v":"Roofs"},{"$f":"'Cap Needs Input'!$C$83","v":0},{"$f":"'Cap Needs Input'!$D$69","v":0},{"$f":"'Cap Needs Input'!A77","v":"T"},{"$f":"'Cap Needs Input'!B75","v":0},{"$f":"'Cap Needs Input'!C75","v":0},{"$f":"'Cap Needs Input'!D75","v":"Confirm costs: typically expected that Traditional alternative would cost more than existing"},{"$f":"'Cap Needs Input'!E75","v":0},{"$f":"'Cap Needs Input'!F75","v":0},{"$f":"'Cap Needs Input'!G75","v":0},{"$f":"'Cap Needs Input'!H75","v":0},{"$f":"'Cap Needs Input'!I75","v":0},{"$f":"'Cap Needs Input'!J75","v":0},null,{"$f":"'Cap Needs Input'!L75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$69","v":"Roofs"},{"$f":"'Cap Needs Input'!$C$83","v":0},{"$f":"'Cap Needs Input'!$D$69","v":0},{"$f":"'Cap Needs Input'!A80","v":"G1"},{"$f":"'Cap Needs Input'!B80","v":0},{"$f":"'Cap Needs Input'!C80","v":0},{"$f":"'Cap Needs Input'!D80","v":"Units"},{"$f":"'Cap Needs Input'!E80","v":0},{"$f":"'Cap Needs Input'!F80","v":0},{"$f":"'Cap Needs Input'!G80","v":0},{"$f":"'Cap Needs Input'!H80","v":"Dollar"},{"$f":"'Cap Needs Input'!I80","v":0},{"$f":"'Cap Needs Input'!J80","v":0},null,{"$f":"'Cap Needs Input'!L80","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$69","v":"Roofs"},{"$f":"'Cap Needs Input'!$C$83","v":0},{"$f":"'Cap Needs Input'!$D$69","v":0},{"$f":"'Cap Needs Input'!A81","v":"G2"},{"$f":"'Cap Needs Input'!B81","v":0},{"$f":"'Cap Needs Input'!C81","v":0},{"$f":"'Cap Needs Input'!D81","v":"Units"},{"$f":"'Cap Needs Input'!E81","v":0},{"$f":"'Cap Needs Input'!F81","v":0},{"$f":"'Cap Needs Input'!G81","v":0},{"$f":"'Cap Needs Input'!H81","v":"Dollar"},{"$f":"'Cap Needs Input'!I81","v":0},{"$f":"'Cap Needs Input'!J81","v":0},null,{"$f":"'Cap Needs Input'!L81","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$102","v":"Windows"},{"$f":"'Cap Needs Input'!$C$116","v":0},{"$f":"'Cap Needs Input'!$D$102","v":0},{"$f":"'Cap Needs Input'!A105","v":"E1"},{"$f":"'Cap Needs Input'!B105","v":0},{"$f":"'Cap Needs Input'!C105","v":0},{"$f":"'Cap Needs Input'!D105","v":"Each"},{"$f":"'Cap Needs Input'!E105","v":0},{"$f":"'Cap Needs Input'!F105","v":0},{"$f":"'Cap Needs Input'!G105","v":0},{"$f":"'Cap Needs Input'!H105","v":"Dollar"},{"$f":"'Cap Needs Input'!I105","v":0},{"$f":"'Cap Needs Input'!J105","v":0},{"$f":"'Cap Needs Input'!K105","v":""},{"$f":"'Cap Needs Input'!L105","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B$125,2)='Cap Needs Input'!$A$113,'Cap Needs Input'!$A$113,(IF(LEFT('Cap Needs Input'!$B$125,2)='Cap Needs Input'!$A$114,'Cap Needs Input'!$A$114,(IF(LEFT('Cap Needs Input'!$B$125,1)='Cap Needs Input'!$A$110,'Cap Needs Input'!$A$110,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C131","v":""},{"$f":"'Cap Needs Input'!E131","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C37","v":0},{"$f":"'20 Year Detail'!D37","v":0},{"$f":"'20 Year Detail'!E37","v":0},{"$f":"'20 Year Detail'!F37","v":0},{"$f":"'20 Year Detail'!G37","v":0},{"$f":"'20 Year Detail'!H37","v":0},{"$f":"'20 Year Detail'!I37","v":0},{"$f":"'20 Year Detail'!J37","v":0},{"$f":"'20 Year Detail'!K37","v":0},{"$f":"'20 Year Detail'!L37","v":0},{"$f":"'20 Year Detail'!M37","v":0},{"$f":"'20 Year Detail'!N37","v":0},{"$f":"'20 Year Detail'!O37","v":0},{"$f":"'20 Year Detail'!P37","v":0},{"$f":"'20 Year Detail'!Q37","v":0},{"$f":"'20 Year Detail'!R37","v":0},{"$f":"'20 Year Detail'!S37","v":0},{"$f":"'20 Year Detail'!T37","v":0},{"$f":"'20 Year Detail'!U37","v":0},{"$f":"'20 Year Detail'!V37","v":0},{"$f":"'20 Year Detail'!W37","v":0},{"$f":"'Utility Savings'!H9+'Utility Savings'!N9","v":0},{"$f":"IF(AND('Utility Savings'!I9=\"\",'Utility Savings'!O9=\"\"),0,IF('Utility Savings'!I9=\"\",'Utility Savings'!O9,'Utility Savings'!I9))","v":0},{"$f":"IF(AND('Utility Savings'!J9=\"\",'Utility Savings'!P9=\"\"),0,IF('Utility Savings'!J9=\"\",'Utility Savings'!P9,'Utility Savings'!J9))","v":0},{"$f":"IF(AND('Utility Savings'!K9=\"\",'Utility Savings'!Q9=\"\"),0,IF('Utility Savings'!K9=\"\",'Utility Savings'!Q9,'Utility Savings'!K9))","v":0},{"$f":"IF(AND('Utility Savings'!L9=\"\",'Utility Savings'!R9=\"\"),0,IF('Utility Savings'!L9=\"\",'Utility Savings'!R9,'Utility Savings'!L9))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$102","v":"Windows"},{"$f":"'Cap Needs Input'!$C$116","v":0},{"$f":"'Cap Needs Input'!$D$102","v":0},{"$f":"'Cap Needs Input'!A106","v":"E2"},{"$f":"'Cap Needs Input'!B106","v":0},{"$f":"'Cap Needs Input'!C106","v":0},{"$f":"'Cap Needs Input'!D106","v":"Each"},{"$f":"'Cap Needs Input'!E106","v":0},{"$f":"'Cap Needs Input'!F106","v":0},{"$f":"'Cap Needs Input'!G106","v":0},{"$f":"'Cap Needs Input'!H106","v":"Dollar"},{"$f":"'Cap Needs Input'!I106","v":0},{"$f":"'Cap Needs Input'!J106","v":0},{"$f":"'Cap Needs Input'!K106","v":""},{"$f":"'Cap Needs Input'!L106","v":1},{"$f":"X20","v":"T"},{"$f":"'Cap Needs Input'!C132","v":""},{"$f":"'Cap Needs Input'!E132","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C38","v":0},{"$f":"'20 Year Detail'!D38","v":0},{"$f":"'20 Year Detail'!E38","v":0},{"$f":"'20 Year Detail'!F38","v":0},{"$f":"'20 Year Detail'!G38","v":0},{"$f":"'20 Year Detail'!H38","v":0},{"$f":"'20 Year Detail'!I38","v":0},{"$f":"'20 Year Detail'!J38","v":0},{"$f":"'20 Year Detail'!K38","v":0},{"$f":"'20 Year Detail'!L38","v":0},{"$f":"'20 Year Detail'!M38","v":0},{"$f":"'20 Year Detail'!N38","v":0},{"$f":"'20 Year Detail'!O38","v":0},{"$f":"'20 Year Detail'!P38","v":0},{"$f":"'20 Year Detail'!Q38","v":0},{"$f":"'20 Year Detail'!R38","v":0},{"$f":"'20 Year Detail'!S38","v":0},{"$f":"'20 Year Detail'!T38","v":0},{"$f":"'20 Year Detail'!U38","v":0},{"$f":"'20 Year Detail'!V38","v":0},{"$f":"'20 Year Detail'!W38","v":0},{"$f":"AW20","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$102","v":"Windows"},{"$f":"'Cap Needs Input'!$C$116","v":0},{"$f":"'Cap Needs Input'!$D$102","v":0},{"$f":"'Cap Needs Input'!A107","v":"E3"},{"$f":"'Cap Needs Input'!B107","v":0},{"$f":"'Cap Needs Input'!C107","v":0},{"$f":"'Cap Needs Input'!D107","v":"Each"},{"$f":"'Cap Needs Input'!E107","v":0},{"$f":"'Cap Needs Input'!F107","v":0},{"$f":"'Cap Needs Input'!G107","v":0},{"$f":"'Cap Needs Input'!H107","v":"Dollar"},{"$f":"'Cap Needs Input'!I107","v":0},{"$f":"'Cap Needs Input'!J107","v":0},{"$f":"'Cap Needs Input'!K107","v":""},{"$f":"'Cap Needs Input'!L107","v":1},{"$f":"X21","v":"T"},{"$f":"'Cap Needs Input'!C133","v":""},{"$f":"'Cap Needs Input'!E133","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C39","v":0},{"$f":"'20 Year Detail'!D39","v":0},{"$f":"'20 Year Detail'!E39","v":0},{"$f":"'20 Year Detail'!F39","v":0},{"$f":"'20 Year Detail'!G39","v":0},{"$f":"'20 Year Detail'!H39","v":0},{"$f":"'20 Year Detail'!I39","v":0},{"$f":"'20 Year Detail'!J39","v":0},{"$f":"'20 Year Detail'!K39","v":0},{"$f":"'20 Year Detail'!L39","v":0},{"$f":"'20 Year Detail'!M39","v":0},{"$f":"'20 Year Detail'!N39","v":0},{"$f":"'20 Year Detail'!O39","v":0},{"$f":"'20 Year Detail'!P39","v":0},{"$f":"'20 Year Detail'!Q39","v":0},{"$f":"'20 Year Detail'!R39","v":0},{"$f":"'20 Year Detail'!S39","v":0},{"$f":"'20 Year Detail'!T39","v":0},{"$f":"'20 Year Detail'!U39","v":0},{"$f":"'20 Year Detail'!V39","v":0},{"$f":"'20 Year Detail'!W39","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$102","v":"Windows"},{"$f":"'Cap Needs Input'!$C$116","v":0},{"$f":"'Cap Needs Input'!$D$102","v":0},{"$f":"'Cap Needs Input'!A110","v":"T"},{"$f":"'Cap Needs Input'!B110","v":0},{"$f":"'Cap Needs Input'!C110","v":0},{"$f":"'Cap Needs Input'!D110","v":"Each"},{"$f":"'Cap Needs Input'!E110","v":0},{"$f":"'Cap Needs Input'!F110","v":0},{"$f":"'Cap Needs Input'!G110","v":0},{"$f":"'Cap Needs Input'!H110","v":"Dollar"},{"$f":"'Cap Needs Input'!I110","v":0},{"$f":"'Cap Needs Input'!J110","v":0},null,{"$f":"'Cap Needs Input'!L110","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$102","v":"Windows"},{"$f":"'Cap Needs Input'!$C$116","v":0},{"$f":"'Cap Needs Input'!$D$102","v":0},{"$f":"'Cap Needs Input'!A113","v":"G1"},{"$f":"'Cap Needs Input'!B113","v":0},{"$f":"'Cap Needs Input'!C113","v":0},{"$f":"'Cap Needs Input'!D113","v":"Each"},{"$f":"'Cap Needs Input'!E113","v":0},{"$f":"'Cap Needs Input'!F113","v":0},{"$f":"'Cap Needs Input'!G113","v":0},{"$f":"'Cap Needs Input'!H113","v":"Dollar"},{"$f":"'Cap Needs Input'!I113","v":0},{"$f":"'Cap Needs Input'!J113","v":0},null,{"$f":"'Cap Needs Input'!L113","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$102","v":"Windows"},{"$f":"'Cap Needs Input'!$C$116","v":0},{"$f":"'Cap Needs Input'!$D$102","v":0},{"$f":"'Cap Needs Input'!A114","v":"G2"},{"$f":"'Cap Needs Input'!B114","v":0},{"$f":"'Cap Needs Input'!C114","v":0},{"$f":"'Cap Needs Input'!D114","v":"Each"},{"$f":"'Cap Needs Input'!E114","v":0},{"$f":"'Cap Needs Input'!F114","v":0},{"$f":"'Cap Needs Input'!G114","v":0},{"$f":"'Cap Needs Input'!H114","v":"Dollar"},{"$f":"'Cap Needs Input'!I114","v":0},{"$f":"'Cap Needs Input'!J114","v":0},null,{"$f":"'Cap Needs Input'!L114","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$135","v":"Ranges"},{"$f":"'Cap Needs Input'!$C$149","v":0},{"$f":"'Cap Needs Input'!$D$135","v":0},{"$f":"'Cap Needs Input'!A138","v":"E1"},{"$f":"'Cap Needs Input'!B138","v":0},{"$f":"'Cap Needs Input'!C138","v":0},{"$f":"'Cap Needs Input'!D138","v":"Units"},{"$f":"'Cap Needs Input'!E138","v":0},{"$f":"'Cap Needs Input'!F138","v":0},{"$f":"'Cap Needs Input'!G138","v":0},{"$f":"'Cap Needs Input'!H138","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I138","v":0},{"$f":"'Cap Needs Input'!J138","v":0},{"$f":"'Cap Needs Input'!K138","v":0},{"$f":"'Cap Needs Input'!L138","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$158,2)='Cap Needs Input'!$A$146,'Cap Needs Input'!$A$146,(IF(LEFT('Cap Needs Input'!$B$158,2)='Cap Needs Input'!$A$147,'Cap Needs Input'!$A$147,(IF(LEFT('Cap Needs Input'!$B$158,1)='Cap Needs Input'!$A$143,'Cap Needs Input'!$A$143,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C164","v":""},{"$f":"'Cap Needs Input'!E164","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C47","v":0},{"$f":"'20 Year Detail'!D47","v":0},{"$f":"'20 Year Detail'!E47","v":0},{"$f":"'20 Year Detail'!F47","v":0},{"$f":"'20 Year Detail'!G47","v":0},{"$f":"'20 Year Detail'!H47","v":0},{"$f":"'20 Year Detail'!I47","v":0},{"$f":"'20 Year Detail'!J47","v":0},{"$f":"'20 Year Detail'!K47","v":0},{"$f":"'20 Year Detail'!L47","v":0},{"$f":"'20 Year Detail'!M47","v":0},{"$f":"'20 Year Detail'!N47","v":0},{"$f":"'20 Year Detail'!O47","v":0},{"$f":"'20 Year Detail'!P47","v":0},{"$f":"'20 Year Detail'!Q47","v":0},{"$f":"'20 Year Detail'!R47","v":0},{"$f":"'20 Year Detail'!S47","v":0},{"$f":"'20 Year Detail'!T47","v":0},{"$f":"'20 Year Detail'!U47","v":0},{"$f":"'20 Year Detail'!V47","v":0},{"$f":"'20 Year Detail'!W47","v":0},{"$f":"'Utility Savings'!H10+'Utility Savings'!N10","v":0},{"$f":"IF(AND('Utility Savings'!I10=\"\",'Utility Savings'!O10=\"\"),0,IF('Utility Savings'!I10=\"\",'Utility Savings'!O10,'Utility Savings'!I10))","v":0},{"$f":"IF(AND('Utility Savings'!J10=\"\",'Utility Savings'!P10=\"\"),0,IF('Utility Savings'!J10=\"\",'Utility Savings'!P10,'Utility Savings'!J10))","v":0},{"$f":"IF(AND('Utility Savings'!K10=\"\",'Utility Savings'!Q10=\"\"),0,IF('Utility Savings'!K10=\"\",'Utility Savings'!Q10,'Utility Savings'!K10))","v":0},{"$f":"IF(AND('Utility Savings'!L10=\"\",'Utility Savings'!R10=\"\"),0,IF('Utility Savings'!L10=\"\",'Utility Savings'!R10,'Utility Savings'!L10))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$135","v":"Ranges"},{"$f":"'Cap Needs Input'!$C$149","v":0},{"$f":"'Cap Needs Input'!$D$135","v":0},{"$f":"'Cap Needs Input'!A139","v":"E2"},{"$f":"'Cap Needs Input'!B139","v":0},{"$f":"'Cap Needs Input'!C139","v":0},{"$f":"'Cap Needs Input'!D139","v":"Units"},{"$f":"'Cap Needs Input'!E139","v":0},{"$f":"'Cap Needs Input'!F139","v":0},{"$f":"'Cap Needs Input'!G139","v":0},{"$f":"'Cap Needs Input'!H139","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I139","v":0},{"$f":"'Cap Needs Input'!J139","v":0},{"$f":"'Cap Needs Input'!K139","v":0},{"$f":"'Cap Needs Input'!L139","v":0},{"$f":"X26","v":"T"},{"$f":"'Cap Needs Input'!C165","v":""},{"$f":"'Cap Needs Input'!E165","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C48","v":0},{"$f":"'20 Year Detail'!D48","v":0},{"$f":"'20 Year Detail'!E48","v":0},{"$f":"'20 Year Detail'!F48","v":0},{"$f":"'20 Year Detail'!G48","v":0},{"$f":"'20 Year Detail'!H48","v":0},{"$f":"'20 Year Detail'!I48","v":0},{"$f":"'20 Year Detail'!J48","v":0},{"$f":"'20 Year Detail'!K48","v":0},{"$f":"'20 Year Detail'!L48","v":0},{"$f":"'20 Year Detail'!M48","v":0},{"$f":"'20 Year Detail'!N48","v":0},{"$f":"'20 Year Detail'!O48","v":0},{"$f":"'20 Year Detail'!P48","v":0},{"$f":"'20 Year Detail'!Q48","v":0},{"$f":"'20 Year Detail'!R48","v":0},{"$f":"'20 Year Detail'!S48","v":0},{"$f":"'20 Year Detail'!T48","v":0},{"$f":"'20 Year Detail'!U48","v":0},{"$f":"'20 Year Detail'!V48","v":0},{"$f":"'20 Year Detail'!W48","v":0},{"$f":"AW26","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$135","v":"Ranges"},{"$f":"'Cap Needs Input'!$C$149","v":0},{"$f":"'Cap Needs Input'!$D$135","v":0},{"$f":"'Cap Needs Input'!A140","v":"E3"},{"$f":"'Cap Needs Input'!B140","v":0},{"$f":"'Cap Needs Input'!C140","v":0},{"$f":"'Cap Needs Input'!D140","v":"Units"},{"$f":"'Cap Needs Input'!E140","v":0},{"$f":"'Cap Needs Input'!F140","v":0},{"$f":"'Cap Needs Input'!G140","v":0},{"$f":"'Cap Needs Input'!H140","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I140","v":0},{"$f":"'Cap Needs Input'!J140","v":0},{"$f":"'Cap Needs Input'!K140","v":0},{"$f":"'Cap Needs Input'!L140","v":0},{"$f":"X27","v":"T"},{"$f":"'Cap Needs Input'!C166","v":""},{"$f":"'Cap Needs Input'!E166","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C49","v":0},{"$f":"'20 Year Detail'!D49","v":0},{"$f":"'20 Year Detail'!E49","v":0},{"$f":"'20 Year Detail'!F49","v":0},{"$f":"'20 Year Detail'!G49","v":0},{"$f":"'20 Year Detail'!H49","v":0},{"$f":"'20 Year Detail'!I49","v":0},{"$f":"'20 Year Detail'!J49","v":0},{"$f":"'20 Year Detail'!K49","v":0},{"$f":"'20 Year Detail'!L49","v":0},{"$f":"'20 Year Detail'!M49","v":0},{"$f":"'20 Year Detail'!N49","v":0},{"$f":"'20 Year Detail'!O49","v":0},{"$f":"'20 Year Detail'!P49","v":0},{"$f":"'20 Year Detail'!Q49","v":0},{"$f":"'20 Year Detail'!R49","v":0},{"$f":"'20 Year Detail'!S49","v":0},{"$f":"'20 Year Detail'!T49","v":0},{"$f":"'20 Year Detail'!U49","v":0},{"$f":"'20 Year Detail'!V49","v":0},{"$f":"'20 Year Detail'!W49","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$135","v":"Ranges"},{"$f":"'Cap Needs Input'!$C$149","v":0},{"$f":"'Cap Needs Input'!$D$135","v":0},{"$f":"'Cap Needs Input'!A143","v":"T"},{"$f":"'Cap Needs Input'!B143","v":0},{"$f":"'Cap Needs Input'!C143","v":0},{"$f":"'Cap Needs Input'!D143","v":"Units"},{"$f":"'Cap Needs Input'!E143","v":0},{"$f":"'Cap Needs Input'!F143","v":0},{"$f":"'Cap Needs Input'!G143","v":0},{"$f":"'Cap Needs Input'!H143","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I143","v":0},{"$f":"'Cap Needs Input'!J143","v":0},null,{"$f":"'Cap Needs Input'!L143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$135","v":"Ranges"},{"$f":"'Cap Needs Input'!$C$149","v":0},{"$f":"'Cap Needs Input'!$D$135","v":0},{"$f":"'Cap Needs Input'!A146","v":"G1"},{"$f":"'Cap Needs Input'!B146","v":0},{"$f":"'Cap Needs Input'!C146","v":0},{"$f":"'Cap Needs Input'!D146","v":"Units"},{"$f":"'Cap Needs Input'!E146","v":0},{"$f":"'Cap Needs Input'!F146","v":0},{"$f":"'Cap Needs Input'!G146","v":0},{"$f":"'Cap Needs Input'!H146","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I146","v":0},{"$f":"'Cap Needs Input'!J146","v":0},null,{"$f":"'Cap Needs Input'!L146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$135","v":"Ranges"},{"$f":"'Cap Needs Input'!$C$149","v":0},{"$f":"'Cap Needs Input'!$D$135","v":0},{"$f":"'Cap Needs Input'!A147","v":"G2"},{"$f":"'Cap Needs Input'!B147","v":0},{"$f":"'Cap Needs Input'!C147","v":0},{"$f":"'Cap Needs Input'!D147","v":"Units"},{"$f":"'Cap Needs Input'!E147","v":0},{"$f":"'Cap Needs Input'!F147","v":0},{"$f":"'Cap Needs Input'!G147","v":0},{"$f":"'Cap Needs Input'!H147","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I147","v":0},{"$f":"'Cap Needs Input'!J147","v":0},null,{"$f":"'Cap Needs Input'!L147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$168","v":"Range Hoods"},{"$f":"'Cap Needs Input'!$C$182","v":0},{"$f":"'Cap Needs Input'!$D$168","v":0},{"$f":"'Cap Needs Input'!A171","v":"E1"},{"$f":"'Cap Needs Input'!B171","v":0},{"$f":"'Cap Needs Input'!C171","v":0},{"$f":"'Cap Needs Input'!D171","v":"Units"},{"$f":"'Cap Needs Input'!E171","v":0},{"$f":"'Cap Needs Input'!F171","v":0},{"$f":"'Cap Needs Input'!G171","v":0},{"$f":"'Cap Needs Input'!H171","v":0},{"$f":"'Cap Needs Input'!I171","v":0},{"$f":"'Cap Needs Input'!J171","v":0},{"$f":"'Cap Needs Input'!K171","v":""},{"$f":"'Cap Needs Input'!L171","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$191,2)='Cap Needs Input'!$A$179,'Cap Needs Input'!$A$179,(IF(LEFT('Cap Needs Input'!$B$191,2)='Cap Needs Input'!$A$180,'Cap Needs Input'!$A$180,(IF(LEFT('Cap Needs Input'!$B$191,1)='Cap Needs Input'!$A$176,'Cap Needs Input'!$A$176,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C197","v":""},{"$f":"'Cap Needs Input'!E197","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C57","v":0},{"$f":"'20 Year Detail'!D57","v":0},{"$f":"'20 Year Detail'!E57","v":0},{"$f":"'20 Year Detail'!F57","v":0},{"$f":"'20 Year Detail'!G57","v":0},{"$f":"'20 Year Detail'!H57","v":0},{"$f":"'20 Year Detail'!I57","v":0},{"$f":"'20 Year Detail'!J57","v":0},{"$f":"'20 Year Detail'!K57","v":0},{"$f":"'20 Year Detail'!L57","v":0},{"$f":"'20 Year Detail'!M57","v":0},{"$f":"'20 Year Detail'!N57","v":0},{"$f":"'20 Year Detail'!O57","v":0},{"$f":"'20 Year Detail'!P57","v":0},{"$f":"'20 Year Detail'!Q57","v":0},{"$f":"'20 Year Detail'!R57","v":0},{"$f":"'20 Year Detail'!S57","v":0},{"$f":"'20 Year Detail'!T57","v":0},{"$f":"'20 Year Detail'!U57","v":0},{"$f":"'20 Year Detail'!V57","v":0},{"$f":"'20 Year Detail'!W57","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$168","v":"Range Hoods"},{"$f":"'Cap Needs Input'!$C$182","v":0},{"$f":"'Cap Needs Input'!$D$168","v":0},{"$f":"'Cap Needs Input'!A172","v":"E2"},{"$f":"'Cap Needs Input'!B172","v":0},{"$f":"'Cap Needs Input'!C172","v":0},{"$f":"'Cap Needs Input'!D172","v":"Units"},{"$f":"'Cap Needs Input'!E172","v":0},{"$f":"'Cap Needs Input'!F172","v":0},{"$f":"'Cap Needs Input'!G172","v":0},{"$f":"'Cap Needs Input'!H172","v":0},{"$f":"'Cap Needs Input'!I172","v":0},{"$f":"'Cap Needs Input'!J172","v":0},{"$f":"'Cap Needs Input'!K172","v":""},{"$f":"'Cap Needs Input'!L172","v":0},{"$f":"X32","v":"T"},{"$f":"'Cap Needs Input'!C198","v":""},{"$f":"'Cap Needs Input'!E198","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C58","v":0},{"$f":"'20 Year Detail'!D58","v":0},{"$f":"'20 Year Detail'!E58","v":0},{"$f":"'20 Year Detail'!F58","v":0},{"$f":"'20 Year Detail'!G58","v":0},{"$f":"'20 Year Detail'!H58","v":0},{"$f":"'20 Year Detail'!I58","v":0},{"$f":"'20 Year Detail'!J58","v":0},{"$f":"'20 Year Detail'!K58","v":0},{"$f":"'20 Year Detail'!L58","v":0},{"$f":"'20 Year Detail'!M58","v":0},{"$f":"'20 Year Detail'!N58","v":0},{"$f":"'20 Year Detail'!O58","v":0},{"$f":"'20 Year Detail'!P58","v":0},{"$f":"'20 Year Detail'!Q58","v":0},{"$f":"'20 Year Detail'!R58","v":0},{"$f":"'20 Year Detail'!S58","v":0},{"$f":"'20 Year Detail'!T58","v":0},{"$f":"'20 Year Detail'!U58","v":0},{"$f":"'20 Year Detail'!V58","v":0},{"$f":"'20 Year Detail'!W58","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$168","v":"Range Hoods"},{"$f":"'Cap Needs Input'!$C$182","v":0},{"$f":"'Cap Needs Input'!$D$168","v":0},{"$f":"'Cap Needs Input'!A173","v":"E3"},{"$f":"'Cap Needs Input'!B173","v":0},{"$f":"'Cap Needs Input'!C173","v":0},{"$f":"'Cap Needs Input'!D173","v":"Units"},{"$f":"'Cap Needs Input'!E173","v":0},{"$f":"'Cap Needs Input'!F173","v":0},{"$f":"'Cap Needs Input'!G173","v":0},{"$f":"'Cap Needs Input'!H173","v":0},{"$f":"'Cap Needs Input'!I173","v":0},{"$f":"'Cap Needs Input'!J173","v":0},{"$f":"'Cap Needs Input'!K173","v":""},{"$f":"'Cap Needs Input'!L173","v":0},{"$f":"X33","v":"T"},{"$f":"'Cap Needs Input'!C199","v":""},{"$f":"'Cap Needs Input'!E199","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C59","v":0},{"$f":"'20 Year Detail'!D59","v":0},{"$f":"'20 Year Detail'!E59","v":0},{"$f":"'20 Year Detail'!F59","v":0},{"$f":"'20 Year Detail'!G59","v":0},{"$f":"'20 Year Detail'!H59","v":0},{"$f":"'20 Year Detail'!I59","v":0},{"$f":"'20 Year Detail'!J59","v":0},{"$f":"'20 Year Detail'!K59","v":0},{"$f":"'20 Year Detail'!L59","v":0},{"$f":"'20 Year Detail'!M59","v":0},{"$f":"'20 Year Detail'!N59","v":0},{"$f":"'20 Year Detail'!O59","v":0},{"$f":"'20 Year Detail'!P59","v":0},{"$f":"'20 Year Detail'!Q59","v":0},{"$f":"'20 Year Detail'!R59","v":0},{"$f":"'20 Year Detail'!S59","v":0},{"$f":"'20 Year Detail'!T59","v":0},{"$f":"'20 Year Detail'!U59","v":0},{"$f":"'20 Year Detail'!V59","v":0},{"$f":"'20 Year Detail'!W59","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$168","v":"Range Hoods"},{"$f":"'Cap Needs Input'!$C$182","v":0},{"$f":"'Cap Needs Input'!$D$168","v":0},{"$f":"'Cap Needs Input'!A176","v":"T"},{"$f":"'Cap Needs Input'!B176","v":0},{"$f":"'Cap Needs Input'!C176","v":0},{"$f":"'Cap Needs Input'!D176","v":"Units"},{"$f":"'Cap Needs Input'!E176","v":0},{"$f":"'Cap Needs Input'!F176","v":0},{"$f":"'Cap Needs Input'!G176","v":0},{"$f":"'Cap Needs Input'!H176","v":0},{"$f":"'Cap Needs Input'!I176","v":0},{"$f":"'Cap Needs Input'!J176","v":0},null,{"$f":"'Cap Needs Input'!L176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$168","v":"Range Hoods"},{"$f":"'Cap Needs Input'!$C$182","v":0},{"$f":"'Cap Needs Input'!$D$168","v":0},{"$f":"'Cap Needs Input'!A179","v":"G1"},{"$f":"'Cap Needs Input'!B179","v":0},{"$f":"'Cap Needs Input'!C179","v":0},{"$f":"'Cap Needs Input'!D179","v":"Units"},{"$f":"'Cap Needs Input'!E179","v":0},{"$f":"'Cap Needs Input'!F179","v":0},{"$f":"'Cap Needs Input'!G179","v":0},{"$f":"'Cap Needs Input'!H179","v":0},{"$f":"'Cap Needs Input'!I179","v":0},{"$f":"'Cap Needs Input'!J179","v":0},null,{"$f":"'Cap Needs Input'!L179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$168","v":"Range Hoods"},{"$f":"'Cap Needs Input'!$C$182","v":0},{"$f":"'Cap Needs Input'!$D$168","v":0},{"$f":"'Cap Needs Input'!A180","v":"G2"},{"$f":"'Cap Needs Input'!B180","v":0},{"$f":"'Cap Needs Input'!C180","v":0},{"$f":"'Cap Needs Input'!D180","v":"Units"},{"$f":"'Cap Needs Input'!E180","v":0},{"$f":"'Cap Needs Input'!F180","v":0},{"$f":"'Cap Needs Input'!G180","v":0},{"$f":"'Cap Needs Input'!H180","v":0},{"$f":"'Cap Needs Input'!I180","v":0},{"$f":"'Cap Needs Input'!J180","v":0},null,{"$f":"'Cap Needs Input'!L180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$201","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C$215","v":0},{"$f":"'Cap Needs Input'!$D$201","v":0},{"$f":"'Cap Needs Input'!A204","v":"E1"},{"$f":"'Cap Needs Input'!B204","v":0},{"$f":"'Cap Needs Input'!C204","v":0},{"$f":"'Cap Needs Input'!D204","v":"Units"},{"$f":"'Cap Needs Input'!E204","v":0},{"$f":"'Cap Needs Input'!F204","v":0},{"$f":"'Cap Needs Input'!G204","v":0},{"$f":"'Cap Needs Input'!H204","v":"KWH"},{"$f":"'Cap Needs Input'!I204","v":0},{"$f":"'Cap Needs Input'!J204","v":0},{"$f":"'Cap Needs Input'!K204","v":""},{"$f":"'Cap Needs Input'!L204","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$224,2)='Cap Needs Input'!$A$212,'Cap Needs Input'!$A$212,(IF(LEFT('Cap Needs Input'!$B$224,2)='Cap Needs Input'!$A$213,'Cap Needs Input'!$A$213,(IF(LEFT('Cap Needs Input'!$B$224,1)='Cap Needs Input'!$A$209,'Cap Needs Input'!$A$209,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C230","v":""},{"$f":"'Cap Needs Input'!E230","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C67","v":0},{"$f":"'20 Year Detail'!D67","v":0},{"$f":"'20 Year Detail'!E67","v":0},{"$f":"'20 Year Detail'!F67","v":0},{"$f":"'20 Year Detail'!G67","v":0},{"$f":"'20 Year Detail'!H67","v":0},{"$f":"'20 Year Detail'!I67","v":0},{"$f":"'20 Year Detail'!J67","v":0},{"$f":"'20 Year Detail'!K67","v":0},{"$f":"'20 Year Detail'!L67","v":0},{"$f":"'20 Year Detail'!M67","v":0},{"$f":"'20 Year Detail'!N67","v":0},{"$f":"'20 Year Detail'!O67","v":0},{"$f":"'20 Year Detail'!P67","v":0},{"$f":"'20 Year Detail'!Q67","v":0},{"$f":"'20 Year Detail'!R67","v":0},{"$f":"'20 Year Detail'!S67","v":0},{"$f":"'20 Year Detail'!T67","v":0},{"$f":"'20 Year Detail'!U67","v":0},{"$f":"'20 Year Detail'!V67","v":0},{"$f":"'20 Year Detail'!W67","v":0},{"$f":"'Utility Savings'!H11+'Utility Savings'!N11","v":0},{"$f":"IF(AND('Utility Savings'!I11=\"\",'Utility Savings'!O11=\"\"),0,IF('Utility Savings'!I11=\"\",'Utility Savings'!O11,'Utility Savings'!I11))","v":0},{"$f":"IF(AND('Utility Savings'!J11=\"\",'Utility Savings'!P11=\"\"),0,IF('Utility Savings'!J11=\"\",'Utility Savings'!P11,'Utility Savings'!J11))","v":0},{"$f":"IF(AND('Utility Savings'!K11=\"\",'Utility Savings'!Q11=\"\"),0,IF('Utility Savings'!K11=\"\",'Utility Savings'!Q11,'Utility Savings'!K11))","v":0},{"$f":"IF(AND('Utility Savings'!L11=\"\",'Utility Savings'!R11=\"\"),0,IF('Utility Savings'!L11=\"\",'Utility Savings'!R11,'Utility Savings'!L11))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$201","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C$215","v":0},{"$f":"'Cap Needs Input'!$D$201","v":0},{"$f":"'Cap Needs Input'!A205","v":"E2"},{"$f":"'Cap Needs Input'!B205","v":0},{"$f":"'Cap Needs Input'!C205","v":0},{"$f":"'Cap Needs Input'!D205","v":"Units"},{"$f":"'Cap Needs Input'!E205","v":0},{"$f":"'Cap Needs Input'!F205","v":0},{"$f":"'Cap Needs Input'!G205","v":0},{"$f":"'Cap Needs Input'!H205","v":"KWH"},{"$f":"'Cap Needs Input'!I205","v":0},{"$f":"'Cap Needs Input'!J205","v":0},{"$f":"'Cap Needs Input'!K205","v":""},{"$f":"'Cap Needs Input'!L205","v":0},{"$f":"X38","v":"T"},{"$f":"'Cap Needs Input'!C231","v":""},{"$f":"'Cap Needs Input'!E231","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C68","v":0},{"$f":"'20 Year Detail'!D68","v":0},{"$f":"'20 Year Detail'!E68","v":0},{"$f":"'20 Year Detail'!F68","v":0},{"$f":"'20 Year Detail'!G68","v":0},{"$f":"'20 Year Detail'!H68","v":0},{"$f":"'20 Year Detail'!I68","v":0},{"$f":"'20 Year Detail'!J68","v":0},{"$f":"'20 Year Detail'!K68","v":0},{"$f":"'20 Year Detail'!L68","v":0},{"$f":"'20 Year Detail'!M68","v":0},{"$f":"'20 Year Detail'!N68","v":0},{"$f":"'20 Year Detail'!O68","v":0},{"$f":"'20 Year Detail'!P68","v":0},{"$f":"'20 Year Detail'!Q68","v":0},{"$f":"'20 Year Detail'!R68","v":0},{"$f":"'20 Year Detail'!S68","v":0},{"$f":"'20 Year Detail'!T68","v":0},{"$f":"'20 Year Detail'!U68","v":0},{"$f":"'20 Year Detail'!V68","v":0},{"$f":"'20 Year Detail'!W68","v":0},{"$f":"AW38","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$201","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C$215","v":0},{"$f":"'Cap Needs Input'!$D$201","v":0},{"$f":"'Cap Needs Input'!A206","v":"E3"},{"$f":"'Cap Needs Input'!B206","v":0},{"$f":"'Cap Needs Input'!C206","v":0},{"$f":"'Cap Needs Input'!D206","v":"Units"},{"$f":"'Cap Needs Input'!E206","v":0},{"$f":"'Cap Needs Input'!F206","v":0},{"$f":"'Cap Needs Input'!G206","v":0},{"$f":"'Cap Needs Input'!H206","v":"KWH"},{"$f":"'Cap Needs Input'!I206","v":0},{"$f":"'Cap Needs Input'!J206","v":0},{"$f":"'Cap Needs Input'!K206","v":""},{"$f":"'Cap Needs Input'!L206","v":0},{"$f":"X39","v":"T"},{"$f":"'Cap Needs Input'!C232","v":""},{"$f":"'Cap Needs Input'!E232","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C69","v":0},{"$f":"'20 Year Detail'!D69","v":0},{"$f":"'20 Year Detail'!E69","v":0},{"$f":"'20 Year Detail'!F69","v":0},{"$f":"'20 Year Detail'!G69","v":0},{"$f":"'20 Year Detail'!H69","v":0},{"$f":"'20 Year Detail'!I69","v":0},{"$f":"'20 Year Detail'!J69","v":0},{"$f":"'20 Year Detail'!K69","v":0},{"$f":"'20 Year Detail'!L69","v":0},{"$f":"'20 Year Detail'!M69","v":0},{"$f":"'20 Year Detail'!N69","v":0},{"$f":"'20 Year Detail'!O69","v":0},{"$f":"'20 Year Detail'!P69","v":0},{"$f":"'20 Year Detail'!Q69","v":0},{"$f":"'20 Year Detail'!R69","v":0},{"$f":"'20 Year Detail'!S69","v":0},{"$f":"'20 Year Detail'!T69","v":0},{"$f":"'20 Year Detail'!U69","v":0},{"$f":"'20 Year Detail'!V69","v":0},{"$f":"'20 Year Detail'!W69","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$201","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C$215","v":0},{"$f":"'Cap Needs Input'!$D$201","v":0},{"$f":"'Cap Needs Input'!A209","v":"T"},{"$f":"'Cap Needs Input'!B209","v":0},{"$f":"'Cap Needs Input'!C209","v":0},{"$f":"'Cap Needs Input'!D209","v":"Units"},{"$f":"'Cap Needs Input'!E209","v":0},{"$f":"'Cap Needs Input'!F209","v":0},{"$f":"'Cap Needs Input'!G209","v":0},{"$f":"'Cap Needs Input'!H209","v":"KWH"},{"$f":"'Cap Needs Input'!I209","v":0},{"$f":"'Cap Needs Input'!J209","v":0},null,{"$f":"'Cap Needs Input'!L209","v":0},null,{"$f":"'Cap Needs Input'!C230","v":""},{"$f":"'Cap Needs Input'!E230","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$201","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C$215","v":0},{"$f":"'Cap Needs Input'!$D$201","v":0},{"$f":"'Cap Needs Input'!A212","v":"G1"},{"$f":"'Cap Needs Input'!B212","v":0},{"$f":"'Cap Needs Input'!C212","v":0},{"$f":"'Cap Needs Input'!D212","v":"Units"},{"$f":"'Cap Needs Input'!E212","v":0},{"$f":"'Cap Needs Input'!F212","v":0},{"$f":"'Cap Needs Input'!G212","v":0},{"$f":"'Cap Needs Input'!H212","v":"KWH"},{"$f":"'Cap Needs Input'!I212","v":0},{"$f":"'Cap Needs Input'!J212","v":0},null,{"$f":"'Cap Needs Input'!L212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$201","v":"Dishwashers"},{"$f":"'Cap Needs Input'!$C$215","v":0},{"$f":"'Cap Needs Input'!$D$201","v":0},{"$f":"'Cap Needs Input'!A213","v":"G2"},{"$f":"'Cap Needs Input'!B213","v":0},{"$f":"'Cap Needs Input'!C213","v":0},{"$f":"'Cap Needs Input'!D213","v":"Units"},{"$f":"'Cap Needs Input'!E213","v":0},{"$f":"'Cap Needs Input'!F213","v":0},{"$f":"'Cap Needs Input'!G213","v":0},{"$f":"'Cap Needs Input'!H213","v":"KWH"},{"$f":"'Cap Needs Input'!I213","v":0},{"$f":"'Cap Needs Input'!J213","v":0},null,{"$f":"'Cap Needs Input'!L213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$234","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C$248","v":0},{"$f":"'Cap Needs Input'!$D$234","v":0},{"$f":"'Cap Needs Input'!A237","v":"E1"},{"$f":"'Cap Needs Input'!B237","v":0},{"$f":"'Cap Needs Input'!C237","v":0},{"$f":"'Cap Needs Input'!D237","v":"Each"},{"$f":"'Cap Needs Input'!E237","v":0},{"$f":"'Cap Needs Input'!F237","v":0},{"$f":"'Cap Needs Input'!G237","v":0},{"$f":"'Cap Needs Input'!H237","v":"KWH"},{"$f":"'Cap Needs Input'!I237","v":0},{"$f":"'Cap Needs Input'!J237","v":0},{"$f":"'Cap Needs Input'!K237","v":0},{"$f":"'Cap Needs Input'!L237","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$257,2)='Cap Needs Input'!$A$245,'Cap Needs Input'!$A$245,(IF(LEFT('Cap Needs Input'!$B$257,2)='Cap Needs Input'!$A$246,'Cap Needs Input'!$A$246,(IF(LEFT('Cap Needs Input'!$B$257,1)='Cap Needs Input'!$A$242,'Cap Needs Input'!$A$242,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C263","v":""},{"$f":"'Cap Needs Input'!E263","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C77","v":0},{"$f":"'20 Year Detail'!D77","v":0},{"$f":"'20 Year Detail'!E77","v":0},{"$f":"'20 Year Detail'!F77","v":0},{"$f":"'20 Year Detail'!G77","v":0},{"$f":"'20 Year Detail'!H77","v":0},{"$f":"'20 Year Detail'!I77","v":0},{"$f":"'20 Year Detail'!J77","v":0},{"$f":"'20 Year Detail'!K77","v":0},{"$f":"'20 Year Detail'!L77","v":0},{"$f":"'20 Year Detail'!M77","v":0},{"$f":"'20 Year Detail'!N77","v":0},{"$f":"'20 Year Detail'!O77","v":0},{"$f":"'20 Year Detail'!P77","v":0},{"$f":"'20 Year Detail'!Q77","v":0},{"$f":"'20 Year Detail'!R77","v":0},{"$f":"'20 Year Detail'!S77","v":0},{"$f":"'20 Year Detail'!T77","v":0},{"$f":"'20 Year Detail'!U77","v":0},{"$f":"'20 Year Detail'!V77","v":0},{"$f":"'20 Year Detail'!W77","v":0},{"$f":"'Utility Savings'!H12+'Utility Savings'!N12","v":0},{"$f":"IF(AND('Utility Savings'!I12=\"\",'Utility Savings'!O12=\"\"),0,IF('Utility Savings'!I12=\"\",'Utility Savings'!O12,'Utility Savings'!I12))","v":0},{"$f":"IF(AND('Utility Savings'!J12=\"\",'Utility Savings'!P12=\"\"),0,IF('Utility Savings'!J12=\"\",'Utility Savings'!P12,'Utility Savings'!J12))","v":0},{"$f":"IF(AND('Utility Savings'!K12=\"\",'Utility Savings'!Q12=\"\"),0,IF('Utility Savings'!K12=\"\",'Utility Savings'!Q12,'Utility Savings'!K12))","v":0},{"$f":"IF(AND('Utility Savings'!L12=\"\",'Utility Savings'!R12=\"\"),0,IF('Utility Savings'!L12=\"\",'Utility Savings'!R12,'Utility Savings'!L12))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$234","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C$248","v":0},{"$f":"'Cap Needs Input'!$D$234","v":0},{"$f":"'Cap Needs Input'!A238","v":"E2"},{"$f":"'Cap Needs Input'!B238","v":0},{"$f":"'Cap Needs Input'!C238","v":0},{"$f":"'Cap Needs Input'!D238","v":"Each"},{"$f":"'Cap Needs Input'!E238","v":0},{"$f":"'Cap Needs Input'!F238","v":0},{"$f":"'Cap Needs Input'!G238","v":0},{"$f":"'Cap Needs Input'!H238","v":"KWH"},{"$f":"'Cap Needs Input'!I238","v":0},{"$f":"'Cap Needs Input'!J238","v":0},{"$f":"'Cap Needs Input'!K238","v":0},{"$f":"'Cap Needs Input'!L238","v":0},{"$f":"X44","v":"T"},{"$f":"'Cap Needs Input'!C264","v":""},{"$f":"'Cap Needs Input'!E264","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C78","v":0},{"$f":"'20 Year Detail'!D78","v":0},{"$f":"'20 Year Detail'!E78","v":0},{"$f":"'20 Year Detail'!F78","v":0},{"$f":"'20 Year Detail'!G78","v":0},{"$f":"'20 Year Detail'!H78","v":0},{"$f":"'20 Year Detail'!I78","v":0},{"$f":"'20 Year Detail'!J78","v":0},{"$f":"'20 Year Detail'!K78","v":0},{"$f":"'20 Year Detail'!L78","v":0},{"$f":"'20 Year Detail'!M78","v":0},{"$f":"'20 Year Detail'!N78","v":0},{"$f":"'20 Year Detail'!O78","v":0},{"$f":"'20 Year Detail'!P78","v":0},{"$f":"'20 Year Detail'!Q78","v":0},{"$f":"'20 Year Detail'!R78","v":0},{"$f":"'20 Year Detail'!S78","v":0},{"$f":"'20 Year Detail'!T78","v":0},{"$f":"'20 Year Detail'!U78","v":0},{"$f":"'20 Year Detail'!V78","v":0},{"$f":"'20 Year Detail'!W78","v":0},{"$f":"AW44","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$234","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C$248","v":0},{"$f":"'Cap Needs Input'!$D$234","v":0},{"$f":"'Cap Needs Input'!A239","v":"E3"},{"$f":"'Cap Needs Input'!B239","v":0},{"$f":"'Cap Needs Input'!C239","v":0},{"$f":"'Cap Needs Input'!D239","v":"Each"},{"$f":"'Cap Needs Input'!E239","v":0},{"$f":"'Cap Needs Input'!F239","v":0},{"$f":"'Cap Needs Input'!G239","v":0},{"$f":"'Cap Needs Input'!H239","v":"KWH"},{"$f":"'Cap Needs Input'!I239","v":0},{"$f":"'Cap Needs Input'!J239","v":0},{"$f":"'Cap Needs Input'!K239","v":0},{"$f":"'Cap Needs Input'!L239","v":0},{"$f":"X45","v":"T"},{"$f":"'Cap Needs Input'!C265","v":""},{"$f":"'Cap Needs Input'!E265","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C79","v":0},{"$f":"'20 Year Detail'!D79","v":0},{"$f":"'20 Year Detail'!E79","v":0},{"$f":"'20 Year Detail'!F79","v":0},{"$f":"'20 Year Detail'!G79","v":0},{"$f":"'20 Year Detail'!H79","v":0},{"$f":"'20 Year Detail'!I79","v":0},{"$f":"'20 Year Detail'!J79","v":0},{"$f":"'20 Year Detail'!K79","v":0},{"$f":"'20 Year Detail'!L79","v":0},{"$f":"'20 Year Detail'!M79","v":0},{"$f":"'20 Year Detail'!N79","v":0},{"$f":"'20 Year Detail'!O79","v":0},{"$f":"'20 Year Detail'!P79","v":0},{"$f":"'20 Year Detail'!Q79","v":0},{"$f":"'20 Year Detail'!R79","v":0},{"$f":"'20 Year Detail'!S79","v":0},{"$f":"'20 Year Detail'!T79","v":0},{"$f":"'20 Year Detail'!U79","v":0},{"$f":"'20 Year Detail'!V79","v":0},{"$f":"'20 Year Detail'!W79","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$234","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C$248","v":0},{"$f":"'Cap Needs Input'!$D$234","v":0},{"$f":"'Cap Needs Input'!A242","v":"T"},{"$f":"'Cap Needs Input'!B242","v":0},{"$f":"'Cap Needs Input'!C242","v":0},{"$f":"'Cap Needs Input'!D242","v":"Each"},{"$f":"'Cap Needs Input'!E242","v":0},{"$f":"'Cap Needs Input'!F242","v":0},{"$f":"'Cap Needs Input'!G242","v":0},{"$f":"'Cap Needs Input'!H242","v":"KWH"},{"$f":"'Cap Needs Input'!I242","v":0},{"$f":"'Cap Needs Input'!J242","v":0},null,{"$f":"'Cap Needs Input'!L242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$234","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C$248","v":0},{"$f":"'Cap Needs Input'!$D$234","v":0},{"$f":"'Cap Needs Input'!A245","v":"G1"},{"$f":"'Cap Needs Input'!B245","v":0},{"$f":"'Cap Needs Input'!C245","v":0},{"$f":"'Cap Needs Input'!D245","v":"Each"},{"$f":"'Cap Needs Input'!E245","v":0},{"$f":"'Cap Needs Input'!F245","v":0},{"$f":"'Cap Needs Input'!G245","v":0},{"$f":"'Cap Needs Input'!H245","v":"KWH"},{"$f":"'Cap Needs Input'!I245","v":0},{"$f":"'Cap Needs Input'!J245","v":0},null,{"$f":"'Cap Needs Input'!L245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$234","v":"Other Appliances"},{"$f":"'Cap Needs Input'!$C$248","v":0},{"$f":"'Cap Needs Input'!$D$234","v":0},{"$f":"'Cap Needs Input'!A246","v":"G2"},{"$f":"'Cap Needs Input'!B246","v":0},{"$f":"'Cap Needs Input'!C246","v":0},{"$f":"'Cap Needs Input'!D246","v":"Each"},{"$f":"'Cap Needs Input'!E246","v":0},{"$f":"'Cap Needs Input'!F246","v":0},{"$f":"'Cap Needs Input'!G246","v":0},{"$f":"'Cap Needs Input'!H246","v":"KWH"},{"$f":"'Cap Needs Input'!I246","v":0},{"$f":"'Cap Needs Input'!J246","v":0},null,{"$f":"'Cap Needs Input'!L246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$267","v":"Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$281","v":0},{"$f":"'Cap Needs Input'!$C$267","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A270","v":"E1"},{"$f":"'Cap Needs Input'!B270","v":0},{"$f":"'Cap Needs Input'!C270","v":0},{"$f":"'Cap Needs Input'!D270","v":"Units"},{"$f":"'Cap Needs Input'!E270","v":0},{"$f":"'Cap Needs Input'!F270","v":0},{"$f":"'Cap Needs Input'!G270","v":0},{"$f":"'Cap Needs Input'!H270","v":0},{"$f":"'Cap Needs Input'!I270","v":0},{"$f":"'Cap Needs Input'!J270","v":0},{"$f":"'Cap Needs Input'!K270","v":0},{"$f":"'Cap Needs Input'!L270","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$290,2)='Cap Needs Input'!$A$278,'Cap Needs Input'!$A$278,(IF(LEFT('Cap Needs Input'!$B$290,2)='Cap Needs Input'!$A$279,'Cap Needs Input'!$A$279,(IF(LEFT('Cap Needs Input'!$B$290,1)='Cap Needs Input'!$A$275,'Cap Needs Input'!$A$275,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C296","v":""},{"$f":"'Cap Needs Input'!E296","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C87","v":0},{"$f":"'20 Year Detail'!D87","v":0},{"$f":"'20 Year Detail'!E87","v":0},{"$f":"'20 Year Detail'!F87","v":0},{"$f":"'20 Year Detail'!G87","v":0},{"$f":"'20 Year Detail'!H87","v":0},{"$f":"'20 Year Detail'!I87","v":0},{"$f":"'20 Year Detail'!J87","v":0},{"$f":"'20 Year Detail'!K87","v":0},{"$f":"'20 Year Detail'!L87","v":0},{"$f":"'20 Year Detail'!M87","v":0},{"$f":"'20 Year Detail'!N87","v":0},{"$f":"'20 Year Detail'!O87","v":0},{"$f":"'20 Year Detail'!P87","v":0},{"$f":"'20 Year Detail'!Q87","v":0},{"$f":"'20 Year Detail'!R87","v":0},{"$f":"'20 Year Detail'!S87","v":0},{"$f":"'20 Year Detail'!T87","v":0},{"$f":"'20 Year Detail'!U87","v":0},{"$f":"'20 Year Detail'!V87","v":0},{"$f":"'20 Year Detail'!W87","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$267","v":"Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$281","v":0},{"$f":"'Cap Needs Input'!$C$267","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A271","v":"E2"},{"$f":"'Cap Needs Input'!B271","v":0},{"$f":"'Cap Needs Input'!C271","v":0},{"$f":"'Cap Needs Input'!D271","v":"Units"},{"$f":"'Cap Needs Input'!E271","v":0},{"$f":"'Cap Needs Input'!F271","v":0},{"$f":"'Cap Needs Input'!G271","v":0},{"$f":"'Cap Needs Input'!H271","v":0},{"$f":"'Cap Needs Input'!I271","v":0},{"$f":"'Cap Needs Input'!J271","v":0},{"$f":"'Cap Needs Input'!K271","v":0},{"$f":"'Cap Needs Input'!L271","v":0},{"$f":"X50","v":"T"},{"$f":"'Cap Needs Input'!C297","v":""},{"$f":"'Cap Needs Input'!E297","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C88","v":0},{"$f":"'20 Year Detail'!D88","v":0},{"$f":"'20 Year Detail'!E88","v":0},{"$f":"'20 Year Detail'!F88","v":0},{"$f":"'20 Year Detail'!G88","v":0},{"$f":"'20 Year Detail'!H88","v":0},{"$f":"'20 Year Detail'!I88","v":0},{"$f":"'20 Year Detail'!J88","v":0},{"$f":"'20 Year Detail'!K88","v":0},{"$f":"'20 Year Detail'!L88","v":0},{"$f":"'20 Year Detail'!M88","v":0},{"$f":"'20 Year Detail'!N88","v":0},{"$f":"'20 Year Detail'!O88","v":0},{"$f":"'20 Year Detail'!P88","v":0},{"$f":"'20 Year Detail'!Q88","v":0},{"$f":"'20 Year Detail'!R88","v":0},{"$f":"'20 Year Detail'!S88","v":0},{"$f":"'20 Year Detail'!T88","v":0},{"$f":"'20 Year Detail'!U88","v":0},{"$f":"'20 Year Detail'!V88","v":0},{"$f":"'20 Year Detail'!W88","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$267","v":"Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$281","v":0},{"$f":"'Cap Needs Input'!$C$267","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A272","v":"E3"},{"$f":"'Cap Needs Input'!B272","v":0},{"$f":"'Cap Needs Input'!C272","v":0},{"$f":"'Cap Needs Input'!D272","v":"Units"},{"$f":"'Cap Needs Input'!E272","v":0},{"$f":"'Cap Needs Input'!F272","v":0},{"$f":"'Cap Needs Input'!G272","v":0},{"$f":"'Cap Needs Input'!H272","v":0},{"$f":"'Cap Needs Input'!I272","v":0},{"$f":"'Cap Needs Input'!J272","v":0},{"$f":"'Cap Needs Input'!K272","v":0},{"$f":"'Cap Needs Input'!L272","v":0},{"$f":"X51","v":"T"},{"$f":"'Cap Needs Input'!C298","v":""},{"$f":"'Cap Needs Input'!E298","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C89","v":0},{"$f":"'20 Year Detail'!D89","v":0},{"$f":"'20 Year Detail'!E89","v":0},{"$f":"'20 Year Detail'!F89","v":0},{"$f":"'20 Year Detail'!G89","v":0},{"$f":"'20 Year Detail'!H89","v":0},{"$f":"'20 Year Detail'!I89","v":0},{"$f":"'20 Year Detail'!J89","v":0},{"$f":"'20 Year Detail'!K89","v":0},{"$f":"'20 Year Detail'!L89","v":0},{"$f":"'20 Year Detail'!M89","v":0},{"$f":"'20 Year Detail'!N89","v":0},{"$f":"'20 Year Detail'!O89","v":0},{"$f":"'20 Year Detail'!P89","v":0},{"$f":"'20 Year Detail'!Q89","v":0},{"$f":"'20 Year Detail'!R89","v":0},{"$f":"'20 Year Detail'!S89","v":0},{"$f":"'20 Year Detail'!T89","v":0},{"$f":"'20 Year Detail'!U89","v":0},{"$f":"'20 Year Detail'!V89","v":0},{"$f":"'20 Year Detail'!W89","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$267","v":"Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$281","v":0},{"$f":"'Cap Needs Input'!$C$267","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A275","v":"T"},{"$f":"'Cap Needs Input'!B275","v":0},{"$f":"'Cap Needs Input'!C275","v":0},{"$f":"'Cap Needs Input'!D275","v":"Units"},{"$f":"'Cap Needs Input'!E275","v":0},{"$f":"'Cap Needs Input'!F275","v":0},{"$f":"'Cap Needs Input'!G275","v":0},{"$f":"'Cap Needs Input'!H275","v":0},{"$f":"'Cap Needs Input'!I275","v":0},{"$f":"'Cap Needs Input'!J275","v":0},null,{"$f":"'Cap Needs Input'!L275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$267","v":"Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$281","v":0},{"$f":"'Cap Needs Input'!$C$267","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A278","v":"G1"},{"$f":"'Cap Needs Input'!B278","v":0},{"$f":"'Cap Needs Input'!C278","v":0},{"$f":"'Cap Needs Input'!D278","v":"Units"},{"$f":"'Cap Needs Input'!E278","v":0},{"$f":"'Cap Needs Input'!F278","v":0},{"$f":"'Cap Needs Input'!G278","v":0},{"$f":"'Cap Needs Input'!H278","v":0},{"$f":"'Cap Needs Input'!I278","v":0},{"$f":"'Cap Needs Input'!J278","v":0},null,{"$f":"'Cap Needs Input'!L278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$267","v":"Kitchen Cabinets"},{"$f":"'Cap Needs Input'!$C$281","v":0},{"$f":"'Cap Needs Input'!$C$267","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A279","v":"G2"},{"$f":"'Cap Needs Input'!B279","v":0},{"$f":"'Cap Needs Input'!C279","v":0},{"$f":"'Cap Needs Input'!D279","v":"Units"},{"$f":"'Cap Needs Input'!E279","v":0},{"$f":"'Cap Needs Input'!F279","v":0},{"$f":"'Cap Needs Input'!G279","v":0},{"$f":"'Cap Needs Input'!H279","v":0},{"$f":"'Cap Needs Input'!I279","v":0},{"$f":"'Cap Needs Input'!J279","v":0},null,{"$f":"'Cap Needs Input'!L279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$300","v":"Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$314","v":0},{"$f":"'Cap Needs Input'!$C$300","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A303","v":"E1"},{"$f":"'Cap Needs Input'!B303","v":0},{"$f":"'Cap Needs Input'!C303","v":0},{"$f":"'Cap Needs Input'!D303","v":"Units"},{"$f":"'Cap Needs Input'!E303","v":0},{"$f":"'Cap Needs Input'!F303","v":0},{"$f":"'Cap Needs Input'!G303","v":0},{"$f":"'Cap Needs Input'!H303","v":0},{"$f":"'Cap Needs Input'!I303","v":0},{"$f":"'Cap Needs Input'!J303","v":0},{"$f":"'Cap Needs Input'!K303","v":0},{"$f":"'Cap Needs Input'!L303","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$323,2)='Cap Needs Input'!$A$311,'Cap Needs Input'!$A$311,(IF(LEFT('Cap Needs Input'!$B$323,2)='Cap Needs Input'!$A$312,'Cap Needs Input'!$A$312,(IF(LEFT('Cap Needs Input'!$B$323,1)='Cap Needs Input'!$A$308,'Cap Needs Input'!$A$308,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C329","v":""},{"$f":"'Cap Needs Input'!E329","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C97","v":0},{"$f":"'20 Year Detail'!D97","v":0},{"$f":"'20 Year Detail'!E97","v":0},{"$f":"'20 Year Detail'!F97","v":0},{"$f":"'20 Year Detail'!G97","v":0},{"$f":"'20 Year Detail'!H97","v":0},{"$f":"'20 Year Detail'!I97","v":0},{"$f":"'20 Year Detail'!J97","v":0},{"$f":"'20 Year Detail'!K97","v":0},{"$f":"'20 Year Detail'!L97","v":0},{"$f":"'20 Year Detail'!M97","v":0},{"$f":"'20 Year Detail'!N97","v":0},{"$f":"'20 Year Detail'!O97","v":0},{"$f":"'20 Year Detail'!P97","v":0},{"$f":"'20 Year Detail'!Q97","v":0},{"$f":"'20 Year Detail'!R97","v":0},{"$f":"'20 Year Detail'!S97","v":0},{"$f":"'20 Year Detail'!T97","v":0},{"$f":"'20 Year Detail'!U97","v":0},{"$f":"'20 Year Detail'!V97","v":0},{"$f":"'20 Year Detail'!W97","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$300","v":"Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$314","v":0},{"$f":"'Cap Needs Input'!$C$300","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A304","v":"E2"},{"$f":"'Cap Needs Input'!B304","v":0},{"$f":"'Cap Needs Input'!C304","v":0},{"$f":"'Cap Needs Input'!D304","v":"Units"},{"$f":"'Cap Needs Input'!E304","v":0},{"$f":"'Cap Needs Input'!F304","v":0},{"$f":"'Cap Needs Input'!G304","v":0},{"$f":"'Cap Needs Input'!H304","v":0},{"$f":"'Cap Needs Input'!I304","v":0},{"$f":"'Cap Needs Input'!J304","v":0},{"$f":"'Cap Needs Input'!K304","v":0},{"$f":"'Cap Needs Input'!L304","v":0},{"$f":"X56","v":"T"},{"$f":"'Cap Needs Input'!C330","v":""},{"$f":"'Cap Needs Input'!E330","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C98","v":0},{"$f":"'20 Year Detail'!D98","v":0},{"$f":"'20 Year Detail'!E98","v":0},{"$f":"'20 Year Detail'!F98","v":0},{"$f":"'20 Year Detail'!G98","v":0},{"$f":"'20 Year Detail'!H98","v":0},{"$f":"'20 Year Detail'!I98","v":0},{"$f":"'20 Year Detail'!J98","v":0},{"$f":"'20 Year Detail'!K98","v":0},{"$f":"'20 Year Detail'!L98","v":0},{"$f":"'20 Year Detail'!M98","v":0},{"$f":"'20 Year Detail'!N98","v":0},{"$f":"'20 Year Detail'!O98","v":0},{"$f":"'20 Year Detail'!P98","v":0},{"$f":"'20 Year Detail'!Q98","v":0},{"$f":"'20 Year Detail'!R98","v":0},{"$f":"'20 Year Detail'!S98","v":0},{"$f":"'20 Year Detail'!T98","v":0},{"$f":"'20 Year Detail'!U98","v":0},{"$f":"'20 Year Detail'!V98","v":0},{"$f":"'20 Year Detail'!W98","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$300","v":"Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$314","v":0},{"$f":"'Cap Needs Input'!$C$300","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A305","v":"E3"},{"$f":"'Cap Needs Input'!B305","v":0},{"$f":"'Cap Needs Input'!C305","v":0},{"$f":"'Cap Needs Input'!D305","v":"Units"},{"$f":"'Cap Needs Input'!E305","v":0},{"$f":"'Cap Needs Input'!F305","v":0},{"$f":"'Cap Needs Input'!G305","v":0},{"$f":"'Cap Needs Input'!H305","v":0},{"$f":"'Cap Needs Input'!I305","v":0},{"$f":"'Cap Needs Input'!J305","v":0},{"$f":"'Cap Needs Input'!K305","v":0},{"$f":"'Cap Needs Input'!L305","v":0},{"$f":"X57","v":"T"},{"$f":"'Cap Needs Input'!C331","v":""},{"$f":"'Cap Needs Input'!E331","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C99","v":0},{"$f":"'20 Year Detail'!D99","v":0},{"$f":"'20 Year Detail'!E99","v":0},{"$f":"'20 Year Detail'!F99","v":0},{"$f":"'20 Year Detail'!G99","v":0},{"$f":"'20 Year Detail'!H99","v":0},{"$f":"'20 Year Detail'!I99","v":0},{"$f":"'20 Year Detail'!J99","v":0},{"$f":"'20 Year Detail'!K99","v":0},{"$f":"'20 Year Detail'!L99","v":0},{"$f":"'20 Year Detail'!M99","v":0},{"$f":"'20 Year Detail'!N99","v":0},{"$f":"'20 Year Detail'!O99","v":0},{"$f":"'20 Year Detail'!P99","v":0},{"$f":"'20 Year Detail'!Q99","v":0},{"$f":"'20 Year Detail'!R99","v":0},{"$f":"'20 Year Detail'!S99","v":0},{"$f":"'20 Year Detail'!T99","v":0},{"$f":"'20 Year Detail'!U99","v":0},{"$f":"'20 Year Detail'!V99","v":0},{"$f":"'20 Year Detail'!W99","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$300","v":"Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$314","v":0},{"$f":"'Cap Needs Input'!$C$300","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A308","v":"T"},{"$f":"'Cap Needs Input'!B308","v":0},{"$f":"'Cap Needs Input'!C308","v":0},{"$f":"'Cap Needs Input'!D308","v":"Units"},{"$f":"'Cap Needs Input'!E308","v":0},{"$f":"'Cap Needs Input'!F308","v":0},{"$f":"'Cap Needs Input'!G308","v":0},{"$f":"'Cap Needs Input'!H308","v":0},{"$f":"'Cap Needs Input'!I308","v":0},{"$f":"'Cap Needs Input'!J308","v":0},null,{"$f":"'Cap Needs Input'!L308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$300","v":"Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$314","v":0},{"$f":"'Cap Needs Input'!$C$300","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A311","v":"G1"},{"$f":"'Cap Needs Input'!B311","v":0},{"$f":"'Cap Needs Input'!C311","v":0},{"$f":"'Cap Needs Input'!D311","v":"Units"},{"$f":"'Cap Needs Input'!E311","v":0},{"$f":"'Cap Needs Input'!F311","v":0},{"$f":"'Cap Needs Input'!G311","v":0},{"$f":"'Cap Needs Input'!H311","v":0},{"$f":"'Cap Needs Input'!I311","v":0},{"$f":"'Cap Needs Input'!J311","v":0},null,{"$f":"'Cap Needs Input'!L311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$300","v":"Kitchen Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$314","v":0},{"$f":"'Cap Needs Input'!$C$300","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A312","v":"G2"},{"$f":"'Cap Needs Input'!B312","v":0},{"$f":"'Cap Needs Input'!C312","v":0},{"$f":"'Cap Needs Input'!D312","v":"Units"},{"$f":"'Cap Needs Input'!E312","v":0},{"$f":"'Cap Needs Input'!F312","v":0},{"$f":"'Cap Needs Input'!G312","v":0},{"$f":"'Cap Needs Input'!H312","v":0},{"$f":"'Cap Needs Input'!I312","v":0},{"$f":"'Cap Needs Input'!J312","v":0},null,{"$f":"'Cap Needs Input'!L312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$333","v":"Bathroom Vanities"},{"$f":"'Cap Needs Input'!$C$347","v":0},{"$f":"'Cap Needs Input'!$C$333","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A336","v":"E1"},{"$f":"'Cap Needs Input'!B336","v":0},{"$f":"'Cap Needs Input'!C336","v":0},{"$f":"'Cap Needs Input'!D336","v":"Each"},{"$f":"'Cap Needs Input'!E336","v":0},{"$f":"'Cap Needs Input'!F336","v":0},{"$f":"'Cap Needs Input'!G336","v":0},{"$f":"'Cap Needs Input'!H336","v":0},{"$f":"'Cap Needs Input'!I336","v":0},{"$f":"'Cap Needs Input'!J336","v":0},{"$f":"'Cap Needs Input'!K336","v":0},{"$f":"'Cap Needs Input'!L336","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$356,2)='Cap Needs Input'!$A$344,'Cap Needs Input'!$A$344,(IF(LEFT('Cap Needs Input'!$B$356,2)='Cap Needs Input'!$A$345,'Cap Needs Input'!$A$345,(IF(LEFT('Cap Needs Input'!$B$356,1)='Cap Needs Input'!$A$341,'Cap Needs Input'!$A$341,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C362","v":""},{"$f":"'Cap Needs Input'!E362","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C107","v":0},{"$f":"'20 Year Detail'!D107","v":0},{"$f":"'20 Year Detail'!E107","v":0},{"$f":"'20 Year Detail'!F107","v":0},{"$f":"'20 Year Detail'!G107","v":0},{"$f":"'20 Year Detail'!H107","v":0},{"$f":"'20 Year Detail'!I107","v":0},{"$f":"'20 Year Detail'!J107","v":0},{"$f":"'20 Year Detail'!K107","v":0},{"$f":"'20 Year Detail'!L107","v":0},{"$f":"'20 Year Detail'!M107","v":0},{"$f":"'20 Year Detail'!N107","v":0},{"$f":"'20 Year Detail'!O107","v":0},{"$f":"'20 Year Detail'!P107","v":0},{"$f":"'20 Year Detail'!Q107","v":0},{"$f":"'20 Year Detail'!R107","v":0},{"$f":"'20 Year Detail'!S107","v":0},{"$f":"'20 Year Detail'!T107","v":0},{"$f":"'20 Year Detail'!U107","v":0},{"$f":"'20 Year Detail'!V107","v":0},{"$f":"'20 Year Detail'!W107","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$333","v":"Bathroom Vanities"},{"$f":"'Cap Needs Input'!$C$347","v":0},{"$f":"'Cap Needs Input'!$C$333","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A337","v":"E2"},{"$f":"'Cap Needs Input'!B337","v":0},{"$f":"'Cap Needs Input'!C337","v":0},{"$f":"'Cap Needs Input'!D337","v":"Each"},{"$f":"'Cap Needs Input'!E337","v":0},{"$f":"'Cap Needs Input'!F337","v":0},{"$f":"'Cap Needs Input'!G337","v":0},{"$f":"'Cap Needs Input'!H337","v":0},{"$f":"'Cap Needs Input'!I337","v":0},{"$f":"'Cap Needs Input'!J337","v":0},{"$f":"'Cap Needs Input'!K337","v":0},{"$f":"'Cap Needs Input'!L337","v":0},{"$f":"X62","v":"T"},{"$f":"'Cap Needs Input'!C363","v":""},{"$f":"'Cap Needs Input'!E363","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C108","v":0},{"$f":"'20 Year Detail'!D108","v":0},{"$f":"'20 Year Detail'!E108","v":0},{"$f":"'20 Year Detail'!F108","v":0},{"$f":"'20 Year Detail'!G108","v":0},{"$f":"'20 Year Detail'!H108","v":0},{"$f":"'20 Year Detail'!I108","v":0},{"$f":"'20 Year Detail'!J108","v":0},{"$f":"'20 Year Detail'!K108","v":0},{"$f":"'20 Year Detail'!L108","v":0},{"$f":"'20 Year Detail'!M108","v":0},{"$f":"'20 Year Detail'!N108","v":0},{"$f":"'20 Year Detail'!O108","v":0},{"$f":"'20 Year Detail'!P108","v":0},{"$f":"'20 Year Detail'!Q108","v":0},{"$f":"'20 Year Detail'!R108","v":0},{"$f":"'20 Year Detail'!S108","v":0},{"$f":"'20 Year Detail'!T108","v":0},{"$f":"'20 Year Detail'!U108","v":0},{"$f":"'20 Year Detail'!V108","v":0},{"$f":"'20 Year Detail'!W108","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$333","v":"Bathroom Vanities"},{"$f":"'Cap Needs Input'!$C$347","v":0},{"$f":"'Cap Needs Input'!$C$333","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A338","v":"E3"},{"$f":"'Cap Needs Input'!B338","v":0},{"$f":"'Cap Needs Input'!C338","v":0},{"$f":"'Cap Needs Input'!D338","v":"Each"},{"$f":"'Cap Needs Input'!E338","v":0},{"$f":"'Cap Needs Input'!F338","v":0},{"$f":"'Cap Needs Input'!G338","v":0},{"$f":"'Cap Needs Input'!H338","v":0},{"$f":"'Cap Needs Input'!I338","v":0},{"$f":"'Cap Needs Input'!J338","v":0},{"$f":"'Cap Needs Input'!K338","v":0},{"$f":"'Cap Needs Input'!L338","v":0},{"$f":"X63","v":"T"},{"$f":"'Cap Needs Input'!C364","v":""},{"$f":"'Cap Needs Input'!E364","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C109","v":0},{"$f":"'20 Year Detail'!D109","v":0},{"$f":"'20 Year Detail'!E109","v":0},{"$f":"'20 Year Detail'!F109","v":0},{"$f":"'20 Year Detail'!G109","v":0},{"$f":"'20 Year Detail'!H109","v":0},{"$f":"'20 Year Detail'!I109","v":0},{"$f":"'20 Year Detail'!J109","v":0},{"$f":"'20 Year Detail'!K109","v":0},{"$f":"'20 Year Detail'!L109","v":0},{"$f":"'20 Year Detail'!M109","v":0},{"$f":"'20 Year Detail'!N109","v":0},{"$f":"'20 Year Detail'!O109","v":0},{"$f":"'20 Year Detail'!P109","v":0},{"$f":"'20 Year Detail'!Q109","v":0},{"$f":"'20 Year Detail'!R109","v":0},{"$f":"'20 Year Detail'!S109","v":0},{"$f":"'20 Year Detail'!T109","v":0},{"$f":"'20 Year Detail'!U109","v":0},{"$f":"'20 Year Detail'!V109","v":0},{"$f":"'20 Year Detail'!W109","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$333","v":"Bathroom Vanities"},{"$f":"'Cap Needs Input'!$C$347","v":0},{"$f":"'Cap Needs Input'!$C$333","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A341","v":"T"},{"$f":"'Cap Needs Input'!B341","v":0},{"$f":"'Cap Needs Input'!C341","v":0},{"$f":"'Cap Needs Input'!D341","v":"Each"},{"$f":"'Cap Needs Input'!E341","v":0},{"$f":"'Cap Needs Input'!F341","v":0},{"$f":"'Cap Needs Input'!G341","v":0},{"$f":"'Cap Needs Input'!H341","v":0},{"$f":"'Cap Needs Input'!I341","v":0},{"$f":"'Cap Needs Input'!J341","v":0},null,{"$f":"'Cap Needs Input'!L341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$333","v":"Bathroom Vanities"},{"$f":"'Cap Needs Input'!$C$347","v":0},{"$f":"'Cap Needs Input'!$C$333","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A344","v":"G1"},{"$f":"'Cap Needs Input'!B344","v":0},{"$f":"'Cap Needs Input'!C344","v":0},{"$f":"'Cap Needs Input'!D344","v":"Each"},{"$f":"'Cap Needs Input'!E344","v":0},{"$f":"'Cap Needs Input'!F344","v":0},{"$f":"'Cap Needs Input'!G344","v":0},{"$f":"'Cap Needs Input'!H344","v":0},{"$f":"'Cap Needs Input'!I344","v":0},{"$f":"'Cap Needs Input'!J344","v":0},null,{"$f":"'Cap Needs Input'!L344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$333","v":"Bathroom Vanities"},{"$f":"'Cap Needs Input'!$C$347","v":0},{"$f":"'Cap Needs Input'!$C$333","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A345","v":"G2"},{"$f":"'Cap Needs Input'!B345","v":0},{"$f":"'Cap Needs Input'!C345","v":0},{"$f":"'Cap Needs Input'!D345","v":"Each"},{"$f":"'Cap Needs Input'!E345","v":0},{"$f":"'Cap Needs Input'!F345","v":0},{"$f":"'Cap Needs Input'!G345","v":0},{"$f":"'Cap Needs Input'!H345","v":0},{"$f":"'Cap Needs Input'!I345","v":0},{"$f":"'Cap Needs Input'!J345","v":0},null,{"$f":"'Cap Needs Input'!L345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$366","v":"Bathroom Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$380","v":0},{"$f":"'Cap Needs Input'!$C$366","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A369","v":"E1"},{"$f":"'Cap Needs Input'!B369","v":0},{"$f":"'Cap Needs Input'!C369","v":0},{"$f":"'Cap Needs Input'!D369","v":"Each"},{"$f":"'Cap Needs Input'!E369","v":0},{"$f":"'Cap Needs Input'!F369","v":0},{"$f":"'Cap Needs Input'!G369","v":0},{"$f":"'Cap Needs Input'!H369","v":0},{"$f":"'Cap Needs Input'!I369","v":0},{"$f":"'Cap Needs Input'!J369","v":0},{"$f":"'Cap Needs Input'!K369","v":0},{"$f":"'Cap Needs Input'!L369","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$389,2)='Cap Needs Input'!$A$377,'Cap Needs Input'!$A$377,(IF(LEFT('Cap Needs Input'!$B$389,2)='Cap Needs Input'!$A$378,'Cap Needs Input'!$A$378,(IF(LEFT('Cap Needs Input'!$B$389,1)='Cap Needs Input'!$A$374,'Cap Needs Input'!$A$374,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C395","v":""},{"$f":"'Cap Needs Input'!E395","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C117","v":0},{"$f":"'20 Year Detail'!D117","v":0},{"$f":"'20 Year Detail'!E117","v":0},{"$f":"'20 Year Detail'!F117","v":0},{"$f":"'20 Year Detail'!G117","v":0},{"$f":"'20 Year Detail'!H117","v":0},{"$f":"'20 Year Detail'!I117","v":0},{"$f":"'20 Year Detail'!J117","v":0},{"$f":"'20 Year Detail'!K117","v":0},{"$f":"'20 Year Detail'!L117","v":0},{"$f":"'20 Year Detail'!M117","v":0},{"$f":"'20 Year Detail'!N117","v":0},{"$f":"'20 Year Detail'!O117","v":0},{"$f":"'20 Year Detail'!P117","v":0},{"$f":"'20 Year Detail'!Q117","v":0},{"$f":"'20 Year Detail'!R117","v":0},{"$f":"'20 Year Detail'!S117","v":0},{"$f":"'20 Year Detail'!T117","v":0},{"$f":"'20 Year Detail'!U117","v":0},{"$f":"'20 Year Detail'!V117","v":0},{"$f":"'20 Year Detail'!W117","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$366","v":"Bathroom Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$380","v":0},{"$f":"'Cap Needs Input'!$C$366","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A370","v":"E2"},{"$f":"'Cap Needs Input'!B370","v":0},{"$f":"'Cap Needs Input'!C370","v":0},{"$f":"'Cap Needs Input'!D370","v":"Each"},{"$f":"'Cap Needs Input'!E370","v":0},{"$f":"'Cap Needs Input'!F370","v":0},{"$f":"'Cap Needs Input'!G370","v":0},{"$f":"'Cap Needs Input'!H370","v":0},{"$f":"'Cap Needs Input'!I370","v":0},{"$f":"'Cap Needs Input'!J370","v":0},{"$f":"'Cap Needs Input'!K370","v":0},{"$f":"'Cap Needs Input'!L370","v":0},{"$f":"X68","v":"T"},{"$f":"'Cap Needs Input'!C396","v":""},{"$f":"'Cap Needs Input'!E396","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C118","v":0},{"$f":"'20 Year Detail'!D118","v":0},{"$f":"'20 Year Detail'!E118","v":0},{"$f":"'20 Year Detail'!F118","v":0},{"$f":"'20 Year Detail'!G118","v":0},{"$f":"'20 Year Detail'!H118","v":0},{"$f":"'20 Year Detail'!I118","v":0},{"$f":"'20 Year Detail'!J118","v":0},{"$f":"'20 Year Detail'!K118","v":0},{"$f":"'20 Year Detail'!L118","v":0},{"$f":"'20 Year Detail'!M118","v":0},{"$f":"'20 Year Detail'!N118","v":0},{"$f":"'20 Year Detail'!O118","v":0},{"$f":"'20 Year Detail'!P118","v":0},{"$f":"'20 Year Detail'!Q118","v":0},{"$f":"'20 Year Detail'!R118","v":0},{"$f":"'20 Year Detail'!S118","v":0},{"$f":"'20 Year Detail'!T118","v":0},{"$f":"'20 Year Detail'!U118","v":0},{"$f":"'20 Year Detail'!V118","v":0},{"$f":"'20 Year Detail'!W118","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$366","v":"Bathroom Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$380","v":0},{"$f":"'Cap Needs Input'!$C$366","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A371","v":"E3"},{"$f":"'Cap Needs Input'!B371","v":0},{"$f":"'Cap Needs Input'!C371","v":0},{"$f":"'Cap Needs Input'!D371","v":"Each"},{"$f":"'Cap Needs Input'!E371","v":0},{"$f":"'Cap Needs Input'!F371","v":0},{"$f":"'Cap Needs Input'!G371","v":0},{"$f":"'Cap Needs Input'!H371","v":0},{"$f":"'Cap Needs Input'!I371","v":0},{"$f":"'Cap Needs Input'!J371","v":0},{"$f":"'Cap Needs Input'!K371","v":0},{"$f":"'Cap Needs Input'!L371","v":0},{"$f":"X69","v":"T"},{"$f":"'Cap Needs Input'!C397","v":""},{"$f":"'Cap Needs Input'!E397","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C119","v":0},{"$f":"'20 Year Detail'!D119","v":0},{"$f":"'20 Year Detail'!E119","v":0},{"$f":"'20 Year Detail'!F119","v":0},{"$f":"'20 Year Detail'!G119","v":0},{"$f":"'20 Year Detail'!H119","v":0},{"$f":"'20 Year Detail'!I119","v":0},{"$f":"'20 Year Detail'!J119","v":0},{"$f":"'20 Year Detail'!K119","v":0},{"$f":"'20 Year Detail'!L119","v":0},{"$f":"'20 Year Detail'!M119","v":0},{"$f":"'20 Year Detail'!N119","v":0},{"$f":"'20 Year Detail'!O119","v":0},{"$f":"'20 Year Detail'!P119","v":0},{"$f":"'20 Year Detail'!Q119","v":0},{"$f":"'20 Year Detail'!R119","v":0},{"$f":"'20 Year Detail'!S119","v":0},{"$f":"'20 Year Detail'!T119","v":0},{"$f":"'20 Year Detail'!U119","v":0},{"$f":"'20 Year Detail'!V119","v":0},{"$f":"'20 Year Detail'!W119","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$366","v":"Bathroom Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$380","v":0},{"$f":"'Cap Needs Input'!$C$366","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A374","v":"T"},{"$f":"'Cap Needs Input'!B374","v":0},{"$f":"'Cap Needs Input'!C374","v":0},{"$f":"'Cap Needs Input'!D374","v":"Each"},{"$f":"'Cap Needs Input'!E374","v":0},{"$f":"'Cap Needs Input'!F374","v":0},{"$f":"'Cap Needs Input'!G374","v":0},{"$f":"'Cap Needs Input'!H374","v":0},{"$f":"'Cap Needs Input'!I374","v":0},{"$f":"'Cap Needs Input'!J374","v":0},null,{"$f":"'Cap Needs Input'!L374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$366","v":"Bathroom Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$380","v":0},{"$f":"'Cap Needs Input'!$C$366","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A377","v":"G1"},{"$f":"'Cap Needs Input'!B377","v":0},{"$f":"'Cap Needs Input'!C377","v":0},{"$f":"'Cap Needs Input'!D377","v":"Each"},{"$f":"'Cap Needs Input'!E377","v":0},{"$f":"'Cap Needs Input'!F377","v":0},{"$f":"'Cap Needs Input'!G377","v":0},{"$f":"'Cap Needs Input'!H377","v":0},{"$f":"'Cap Needs Input'!I377","v":0},{"$f":"'Cap Needs Input'!J377","v":0},null,{"$f":"'Cap Needs Input'!L377","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$366","v":"Bathroom Counter Tops, Sinks"},{"$f":"'Cap Needs Input'!$C$380","v":0},{"$f":"'Cap Needs Input'!$C$366","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A378","v":"G2"},{"$f":"'Cap Needs Input'!B378","v":0},{"$f":"'Cap Needs Input'!C378","v":0},{"$f":"'Cap Needs Input'!D378","v":"Each"},{"$f":"'Cap Needs Input'!E378","v":0},{"$f":"'Cap Needs Input'!F378","v":0},{"$f":"'Cap Needs Input'!G378","v":0},{"$f":"'Cap Needs Input'!H378","v":0},{"$f":"'Cap Needs Input'!I378","v":0},{"$f":"'Cap Needs Input'!J378","v":0},null,{"$f":"'Cap Needs Input'!L378","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$399","v":"Bathroom Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$413","v":0},{"$f":"'Cap Needs Input'!$D$399","v":0},{"$f":"'Cap Needs Input'!A402","v":"E1"},{"$f":"'Cap Needs Input'!B402","v":0},{"$f":"'Cap Needs Input'!C402","v":0},{"$f":"'Cap Needs Input'!D402","v":"Each"},{"$f":"'Cap Needs Input'!E402","v":0},{"$f":"'Cap Needs Input'!F402","v":0},{"$f":"'Cap Needs Input'!G402","v":0},{"$f":"'Cap Needs Input'!H402","v":0},{"$f":"'Cap Needs Input'!I402","v":0},{"$f":"'Cap Needs Input'!J402","v":0},{"$f":"'Cap Needs Input'!K402","v":""},{"$f":"'Cap Needs Input'!L402","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$422,2)='Cap Needs Input'!$A$410,'Cap Needs Input'!$A$410,(IF(LEFT('Cap Needs Input'!$B$422,2)='Cap Needs Input'!$A$411,'Cap Needs Input'!$A$411,(IF(LEFT('Cap Needs Input'!$B$422,1)='Cap Needs Input'!$A$407,'Cap Needs Input'!$A$407,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C428","v":""},{"$f":"'Cap Needs Input'!E428","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C127","v":0},{"$f":"'20 Year Detail'!D127","v":0},{"$f":"'20 Year Detail'!E127","v":0},{"$f":"'20 Year Detail'!F127","v":0},{"$f":"'20 Year Detail'!G127","v":0},{"$f":"'20 Year Detail'!H127","v":0},{"$f":"'20 Year Detail'!I127","v":0},{"$f":"'20 Year Detail'!J127","v":0},{"$f":"'20 Year Detail'!K127","v":0},{"$f":"'20 Year Detail'!L127","v":0},{"$f":"'20 Year Detail'!M127","v":0},{"$f":"'20 Year Detail'!N127","v":0},{"$f":"'20 Year Detail'!O127","v":0},{"$f":"'20 Year Detail'!P127","v":0},{"$f":"'20 Year Detail'!Q127","v":0},{"$f":"'20 Year Detail'!R127","v":0},{"$f":"'20 Year Detail'!S127","v":0},{"$f":"'20 Year Detail'!T127","v":0},{"$f":"'20 Year Detail'!U127","v":0},{"$f":"'20 Year Detail'!V127","v":0},{"$f":"'20 Year Detail'!W127","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$399","v":"Bathroom Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$413","v":0},{"$f":"'Cap Needs Input'!$D$399","v":0},{"$f":"'Cap Needs Input'!A403","v":"E2"},{"$f":"'Cap Needs Input'!B403","v":0},{"$f":"'Cap Needs Input'!C403","v":0},{"$f":"'Cap Needs Input'!D403","v":"Each"},{"$f":"'Cap Needs Input'!E403","v":0},{"$f":"'Cap Needs Input'!F403","v":0},{"$f":"'Cap Needs Input'!G403","v":0},{"$f":"'Cap Needs Input'!H403","v":0},{"$f":"'Cap Needs Input'!I403","v":0},{"$f":"'Cap Needs Input'!J403","v":0},{"$f":"'Cap Needs Input'!K403","v":""},{"$f":"'Cap Needs Input'!L403","v":0},{"$f":"X74","v":"T"},{"$f":"'Cap Needs Input'!C429","v":""},{"$f":"'Cap Needs Input'!E429","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C128","v":0},{"$f":"'20 Year Detail'!D128","v":0},{"$f":"'20 Year Detail'!E128","v":0},{"$f":"'20 Year Detail'!F128","v":0},{"$f":"'20 Year Detail'!G128","v":0},{"$f":"'20 Year Detail'!H128","v":0},{"$f":"'20 Year Detail'!I128","v":0},{"$f":"'20 Year Detail'!J128","v":0},{"$f":"'20 Year Detail'!K128","v":0},{"$f":"'20 Year Detail'!L128","v":0},{"$f":"'20 Year Detail'!M128","v":0},{"$f":"'20 Year Detail'!N128","v":0},{"$f":"'20 Year Detail'!O128","v":0},{"$f":"'20 Year Detail'!P128","v":0},{"$f":"'20 Year Detail'!Q128","v":0},{"$f":"'20 Year Detail'!R128","v":0},{"$f":"'20 Year Detail'!S128","v":0},{"$f":"'20 Year Detail'!T128","v":0},{"$f":"'20 Year Detail'!U128","v":0},{"$f":"'20 Year Detail'!V128","v":0},{"$f":"'20 Year Detail'!W128","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$399","v":"Bathroom Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$413","v":0},{"$f":"'Cap Needs Input'!$D$399","v":0},{"$f":"'Cap Needs Input'!A404","v":"E3"},{"$f":"'Cap Needs Input'!B404","v":0},{"$f":"'Cap Needs Input'!C404","v":0},{"$f":"'Cap Needs Input'!D404","v":"Each"},{"$f":"'Cap Needs Input'!E404","v":0},{"$f":"'Cap Needs Input'!F404","v":0},{"$f":"'Cap Needs Input'!G404","v":0},{"$f":"'Cap Needs Input'!H404","v":0},{"$f":"'Cap Needs Input'!I404","v":0},{"$f":"'Cap Needs Input'!J404","v":0},{"$f":"'Cap Needs Input'!K404","v":""},{"$f":"'Cap Needs Input'!L404","v":0},{"$f":"X75","v":"T"},{"$f":"'Cap Needs Input'!C430","v":""},{"$f":"'Cap Needs Input'!E430","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C129","v":0},{"$f":"'20 Year Detail'!D129","v":0},{"$f":"'20 Year Detail'!E129","v":0},{"$f":"'20 Year Detail'!F129","v":0},{"$f":"'20 Year Detail'!G129","v":0},{"$f":"'20 Year Detail'!H129","v":0},{"$f":"'20 Year Detail'!I129","v":0},{"$f":"'20 Year Detail'!J129","v":0},{"$f":"'20 Year Detail'!K129","v":0},{"$f":"'20 Year Detail'!L129","v":0},{"$f":"'20 Year Detail'!M129","v":0},{"$f":"'20 Year Detail'!N129","v":0},{"$f":"'20 Year Detail'!O129","v":0},{"$f":"'20 Year Detail'!P129","v":0},{"$f":"'20 Year Detail'!Q129","v":0},{"$f":"'20 Year Detail'!R129","v":0},{"$f":"'20 Year Detail'!S129","v":0},{"$f":"'20 Year Detail'!T129","v":0},{"$f":"'20 Year Detail'!U129","v":0},{"$f":"'20 Year Detail'!V129","v":0},{"$f":"'20 Year Detail'!W129","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$399","v":"Bathroom Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$413","v":0},{"$f":"'Cap Needs Input'!$D$399","v":0},{"$f":"'Cap Needs Input'!A407","v":"T"},{"$f":"'Cap Needs Input'!B407","v":0},{"$f":"'Cap Needs Input'!C407","v":0},{"$f":"'Cap Needs Input'!D407","v":"Each"},{"$f":"'Cap Needs Input'!E407","v":0},{"$f":"'Cap Needs Input'!F407","v":0},{"$f":"'Cap Needs Input'!G407","v":0},{"$f":"'Cap Needs Input'!H407","v":0},{"$f":"'Cap Needs Input'!I407","v":0},{"$f":"'Cap Needs Input'!J407","v":0},null,{"$f":"'Cap Needs Input'!L407","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$399","v":"Bathroom Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$413","v":0},{"$f":"'Cap Needs Input'!$D$399","v":0},{"$f":"'Cap Needs Input'!A410","v":"G1"},{"$f":"'Cap Needs Input'!B410","v":0},{"$f":"'Cap Needs Input'!C410","v":0},{"$f":"'Cap Needs Input'!D410","v":"Each"},{"$f":"'Cap Needs Input'!E410","v":0},{"$f":"'Cap Needs Input'!F410","v":0},{"$f":"'Cap Needs Input'!G410","v":0},{"$f":"'Cap Needs Input'!H410","v":0},{"$f":"'Cap Needs Input'!I410","v":0},{"$f":"'Cap Needs Input'!J410","v":0},null,{"$f":"'Cap Needs Input'!L410","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$399","v":"Bathroom Exhaust Fans"},{"$f":"'Cap Needs Input'!$C$413","v":0},{"$f":"'Cap Needs Input'!$D$399","v":0},{"$f":"'Cap Needs Input'!A411","v":"G2"},{"$f":"'Cap Needs Input'!B411","v":0},{"$f":"'Cap Needs Input'!C411","v":0},{"$f":"'Cap Needs Input'!D411","v":"Each"},{"$f":"'Cap Needs Input'!E411","v":0},{"$f":"'Cap Needs Input'!F411","v":0},{"$f":"'Cap Needs Input'!G411","v":0},{"$f":"'Cap Needs Input'!H411","v":0},{"$f":"'Cap Needs Input'!I411","v":0},{"$f":"'Cap Needs Input'!J411","v":0},null,{"$f":"'Cap Needs Input'!L411","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$432","v":"Water Savers: low flow faucet aerators"},{"$f":"'Cap Needs Input'!$C$446","v":0},{"$f":"'Cap Needs Input'!$D$432","v":0},{"$f":"'Cap Needs Input'!A435","v":"E1"},{"$f":"'Cap Needs Input'!B435","v":0},{"$f":"'Cap Needs Input'!C435","v":0},{"$f":"'Cap Needs Input'!D435","v":"Units"},{"$f":"'Cap Needs Input'!E435","v":0},{"$f":"'Cap Needs Input'!F435","v":0},{"$f":"'Cap Needs Input'!G435","v":0},{"$f":"'Cap Needs Input'!H435","v":0},{"$f":"'Cap Needs Input'!I435","v":0},{"$f":"'Cap Needs Input'!J435","v":0},{"$f":"'Cap Needs Input'!K435","v":0},{"$f":"'Cap Needs Input'!L435","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$455,2)='Cap Needs Input'!$A$443,'Cap Needs Input'!$A$443,(IF(LEFT('Cap Needs Input'!$B$455,2)='Cap Needs Input'!$A$444,'Cap Needs Input'!$A$444,(IF(LEFT('Cap Needs Input'!$B$455,1)='Cap Needs Input'!$A$440,'Cap Needs Input'!$A$440,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C461","v":""},{"$f":"'Cap Needs Input'!E461","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C137","v":0},{"$f":"'20 Year Detail'!D137","v":0},{"$f":"'20 Year Detail'!E137","v":0},{"$f":"'20 Year Detail'!F137","v":0},{"$f":"'20 Year Detail'!G137","v":0},{"$f":"'20 Year Detail'!H137","v":0},{"$f":"'20 Year Detail'!I137","v":0},{"$f":"'20 Year Detail'!J137","v":0},{"$f":"'20 Year Detail'!K137","v":0},{"$f":"'20 Year Detail'!L137","v":0},{"$f":"'20 Year Detail'!M137","v":0},{"$f":"'20 Year Detail'!N137","v":0},{"$f":"'20 Year Detail'!O137","v":0},{"$f":"'20 Year Detail'!P137","v":0},{"$f":"'20 Year Detail'!Q137","v":0},{"$f":"'20 Year Detail'!R137","v":0},{"$f":"'20 Year Detail'!S137","v":0},{"$f":"'20 Year Detail'!T137","v":0},{"$f":"'20 Year Detail'!U137","v":0},{"$f":"'20 Year Detail'!V137","v":0},{"$f":"'20 Year Detail'!W137","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$432","v":"Water Savers: low flow faucet aerators"},{"$f":"'Cap Needs Input'!$C$446","v":0},{"$f":"'Cap Needs Input'!$D$432","v":0},{"$f":"'Cap Needs Input'!A436","v":"E2"},{"$f":"'Cap Needs Input'!B436","v":0},{"$f":"'Cap Needs Input'!C436","v":0},{"$f":"'Cap Needs Input'!D436","v":"Units"},{"$f":"'Cap Needs Input'!E436","v":0},{"$f":"'Cap Needs Input'!F436","v":0},{"$f":"'Cap Needs Input'!G436","v":0},{"$f":"'Cap Needs Input'!H436","v":0},{"$f":"'Cap Needs Input'!I436","v":0},{"$f":"'Cap Needs Input'!J436","v":0},{"$f":"'Cap Needs Input'!K436","v":0},{"$f":"'Cap Needs Input'!L436","v":0},{"$f":"X80","v":"T"},{"$f":"'Cap Needs Input'!C462","v":""},{"$f":"'Cap Needs Input'!E462","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C138","v":0},{"$f":"'20 Year Detail'!D138","v":0},{"$f":"'20 Year Detail'!E138","v":0},{"$f":"'20 Year Detail'!F138","v":0},{"$f":"'20 Year Detail'!G138","v":0},{"$f":"'20 Year Detail'!H138","v":0},{"$f":"'20 Year Detail'!I138","v":0},{"$f":"'20 Year Detail'!J138","v":0},{"$f":"'20 Year Detail'!K138","v":0},{"$f":"'20 Year Detail'!L138","v":0},{"$f":"'20 Year Detail'!M138","v":0},{"$f":"'20 Year Detail'!N138","v":0},{"$f":"'20 Year Detail'!O138","v":0},{"$f":"'20 Year Detail'!P138","v":0},{"$f":"'20 Year Detail'!Q138","v":0},{"$f":"'20 Year Detail'!R138","v":0},{"$f":"'20 Year Detail'!S138","v":0},{"$f":"'20 Year Detail'!T138","v":0},{"$f":"'20 Year Detail'!U138","v":0},{"$f":"'20 Year Detail'!V138","v":0},{"$f":"'20 Year Detail'!W138","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$432","v":"Water Savers: low flow faucet aerators"},{"$f":"'Cap Needs Input'!$C$446","v":0},{"$f":"'Cap Needs Input'!$D$432","v":0},{"$f":"'Cap Needs Input'!A437","v":"E3"},{"$f":"'Cap Needs Input'!B437","v":0},{"$f":"'Cap Needs Input'!C437","v":0},{"$f":"'Cap Needs Input'!D437","v":"Units"},{"$f":"'Cap Needs Input'!E437","v":0},{"$f":"'Cap Needs Input'!F437","v":0},{"$f":"'Cap Needs Input'!G437","v":0},{"$f":"'Cap Needs Input'!H437","v":0},{"$f":"'Cap Needs Input'!I437","v":0},{"$f":"'Cap Needs Input'!J437","v":0},{"$f":"'Cap Needs Input'!K437","v":0},{"$f":"'Cap Needs Input'!L437","v":0},{"$f":"X81","v":"T"},{"$f":"'Cap Needs Input'!C463","v":""},{"$f":"'Cap Needs Input'!E463","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C139","v":0},{"$f":"'20 Year Detail'!D139","v":0},{"$f":"'20 Year Detail'!E139","v":0},{"$f":"'20 Year Detail'!F139","v":0},{"$f":"'20 Year Detail'!G139","v":0},{"$f":"'20 Year Detail'!H139","v":0},{"$f":"'20 Year Detail'!I139","v":0},{"$f":"'20 Year Detail'!J139","v":0},{"$f":"'20 Year Detail'!K139","v":0},{"$f":"'20 Year Detail'!L139","v":0},{"$f":"'20 Year Detail'!M139","v":0},{"$f":"'20 Year Detail'!N139","v":0},{"$f":"'20 Year Detail'!O139","v":0},{"$f":"'20 Year Detail'!P139","v":0},{"$f":"'20 Year Detail'!Q139","v":0},{"$f":"'20 Year Detail'!R139","v":0},{"$f":"'20 Year Detail'!S139","v":0},{"$f":"'20 Year Detail'!T139","v":0},{"$f":"'20 Year Detail'!U139","v":0},{"$f":"'20 Year Detail'!V139","v":0},{"$f":"'20 Year Detail'!W139","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$432","v":"Water Savers: low flow faucet aerators"},{"$f":"'Cap Needs Input'!$C$446","v":0},{"$f":"'Cap Needs Input'!$D$432","v":0},{"$f":"'Cap Needs Input'!A440","v":"T"},{"$f":"'Cap Needs Input'!B440","v":0},{"$f":"'Cap Needs Input'!C440","v":0},{"$f":"'Cap Needs Input'!D440","v":"Units"},{"$f":"'Cap Needs Input'!E440","v":0},{"$f":"'Cap Needs Input'!F440","v":0},{"$f":"'Cap Needs Input'!G440","v":0},{"$f":"'Cap Needs Input'!H440","v":0},{"$f":"'Cap Needs Input'!I440","v":0},{"$f":"'Cap Needs Input'!J440","v":0},null,{"$f":"'Cap Needs Input'!L440","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$432","v":"Water Savers: low flow faucet aerators"},{"$f":"'Cap Needs Input'!$C$446","v":0},{"$f":"'Cap Needs Input'!$D$432","v":0},{"$f":"'Cap Needs Input'!A443","v":"G1"},{"$f":"'Cap Needs Input'!B443","v":0},{"$f":"'Cap Needs Input'!C443","v":0},{"$f":"'Cap Needs Input'!D443","v":"Units"},{"$f":"'Cap Needs Input'!E443","v":0},{"$f":"'Cap Needs Input'!F443","v":0},{"$f":"'Cap Needs Input'!G443","v":0},{"$f":"'Cap Needs Input'!H443","v":0},{"$f":"'Cap Needs Input'!I443","v":0},{"$f":"'Cap Needs Input'!J443","v":0},null,{"$f":"'Cap Needs Input'!L443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$432","v":"Water Savers: low flow faucet aerators"},{"$f":"'Cap Needs Input'!$C$446","v":0},{"$f":"'Cap Needs Input'!$D$432","v":0},{"$f":"'Cap Needs Input'!A444","v":"G2"},{"$f":"'Cap Needs Input'!B444","v":0},{"$f":"'Cap Needs Input'!C444","v":0},{"$f":"'Cap Needs Input'!D444","v":"Units"},{"$f":"'Cap Needs Input'!E444","v":0},{"$f":"'Cap Needs Input'!F444","v":0},{"$f":"'Cap Needs Input'!G444","v":0},{"$f":"'Cap Needs Input'!H444","v":0},{"$f":"'Cap Needs Input'!I444","v":0},{"$f":"'Cap Needs Input'!J444","v":0},null,{"$f":"'Cap Needs Input'!L444","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$465","v":"Water Savers: low flow shower heads"},{"$f":"'Cap Needs Input'!$C$479","v":0},{"$f":"'Cap Needs Input'!$D$465","v":0},{"$f":"'Cap Needs Input'!A468","v":"E1"},{"$f":"'Cap Needs Input'!B468","v":0},{"$f":"'Cap Needs Input'!C468","v":0},{"$f":"'Cap Needs Input'!D468","v":"Each"},{"$f":"'Cap Needs Input'!E468","v":0},{"$f":"'Cap Needs Input'!F468","v":0},{"$f":"'Cap Needs Input'!G468","v":0},{"$f":"'Cap Needs Input'!H468","v":0},{"$f":"'Cap Needs Input'!I468","v":0},{"$f":"'Cap Needs Input'!J468","v":0},{"$f":"'Cap Needs Input'!K468","v":0},{"$f":"'Cap Needs Input'!L468","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$488,2)='Cap Needs Input'!$A$476,'Cap Needs Input'!$A$476,(IF(LEFT('Cap Needs Input'!$B$488,2)='Cap Needs Input'!$A$477,'Cap Needs Input'!$A$477,(IF(LEFT('Cap Needs Input'!$B$488,1)='Cap Needs Input'!$A$473,'Cap Needs Input'!$A$473,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C494","v":""},{"$f":"'Cap Needs Input'!E494","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C147","v":0},{"$f":"'20 Year Detail'!D147","v":0},{"$f":"'20 Year Detail'!E147","v":0},{"$f":"'20 Year Detail'!F147","v":0},{"$f":"'20 Year Detail'!G147","v":0},{"$f":"'20 Year Detail'!H147","v":0},{"$f":"'20 Year Detail'!I147","v":0},{"$f":"'20 Year Detail'!J147","v":0},{"$f":"'20 Year Detail'!K147","v":0},{"$f":"'20 Year Detail'!L147","v":0},{"$f":"'20 Year Detail'!M147","v":0},{"$f":"'20 Year Detail'!N147","v":0},{"$f":"'20 Year Detail'!O147","v":0},{"$f":"'20 Year Detail'!P147","v":0},{"$f":"'20 Year Detail'!Q147","v":0},{"$f":"'20 Year Detail'!R147","v":0},{"$f":"'20 Year Detail'!S147","v":0},{"$f":"'20 Year Detail'!T147","v":0},{"$f":"'20 Year Detail'!U147","v":0},{"$f":"'20 Year Detail'!V147","v":0},{"$f":"'20 Year Detail'!W147","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$465","v":"Water Savers: low flow shower heads"},{"$f":"'Cap Needs Input'!$C$479","v":0},{"$f":"'Cap Needs Input'!$D$465","v":0},{"$f":"'Cap Needs Input'!A469","v":"E2"},{"$f":"'Cap Needs Input'!B469","v":0},{"$f":"'Cap Needs Input'!C469","v":0},{"$f":"'Cap Needs Input'!D469","v":"Each"},{"$f":"'Cap Needs Input'!E469","v":0},{"$f":"'Cap Needs Input'!F469","v":0},{"$f":"'Cap Needs Input'!G469","v":0},{"$f":"'Cap Needs Input'!H469","v":0},{"$f":"'Cap Needs Input'!I469","v":0},{"$f":"'Cap Needs Input'!J469","v":0},{"$f":"'Cap Needs Input'!K469","v":0},{"$f":"'Cap Needs Input'!L469","v":0},{"$f":"X86","v":"T"},{"$f":"'Cap Needs Input'!C495","v":""},{"$f":"'Cap Needs Input'!E495","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C148","v":0},{"$f":"'20 Year Detail'!D148","v":0},{"$f":"'20 Year Detail'!E148","v":0},{"$f":"'20 Year Detail'!F148","v":0},{"$f":"'20 Year Detail'!G148","v":0},{"$f":"'20 Year Detail'!H148","v":0},{"$f":"'20 Year Detail'!I148","v":0},{"$f":"'20 Year Detail'!J148","v":0},{"$f":"'20 Year Detail'!K148","v":0},{"$f":"'20 Year Detail'!L148","v":0},{"$f":"'20 Year Detail'!M148","v":0},{"$f":"'20 Year Detail'!N148","v":0},{"$f":"'20 Year Detail'!O148","v":0},{"$f":"'20 Year Detail'!P148","v":0},{"$f":"'20 Year Detail'!Q148","v":0},{"$f":"'20 Year Detail'!R148","v":0},{"$f":"'20 Year Detail'!S148","v":0},{"$f":"'20 Year Detail'!T148","v":0},{"$f":"'20 Year Detail'!U148","v":0},{"$f":"'20 Year Detail'!V148","v":0},{"$f":"'20 Year Detail'!W148","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$465","v":"Water Savers: low flow shower heads"},{"$f":"'Cap Needs Input'!$C$479","v":0},{"$f":"'Cap Needs Input'!$D$465","v":0},{"$f":"'Cap Needs Input'!A470","v":"E3"},{"$f":"'Cap Needs Input'!B470","v":0},{"$f":"'Cap Needs Input'!C470","v":0},{"$f":"'Cap Needs Input'!D470","v":"Each"},{"$f":"'Cap Needs Input'!E470","v":0},{"$f":"'Cap Needs Input'!F470","v":0},{"$f":"'Cap Needs Input'!G470","v":0},{"$f":"'Cap Needs Input'!H470","v":0},{"$f":"'Cap Needs Input'!I470","v":0},{"$f":"'Cap Needs Input'!J470","v":0},{"$f":"'Cap Needs Input'!K470","v":0},{"$f":"'Cap Needs Input'!L470","v":0},{"$f":"X87","v":"T"},{"$f":"'Cap Needs Input'!C496","v":""},{"$f":"'Cap Needs Input'!E496","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C149","v":0},{"$f":"'20 Year Detail'!D149","v":0},{"$f":"'20 Year Detail'!E149","v":0},{"$f":"'20 Year Detail'!F149","v":0},{"$f":"'20 Year Detail'!G149","v":0},{"$f":"'20 Year Detail'!H149","v":0},{"$f":"'20 Year Detail'!I149","v":0},{"$f":"'20 Year Detail'!J149","v":0},{"$f":"'20 Year Detail'!K149","v":0},{"$f":"'20 Year Detail'!L149","v":0},{"$f":"'20 Year Detail'!M149","v":0},{"$f":"'20 Year Detail'!N149","v":0},{"$f":"'20 Year Detail'!O149","v":0},{"$f":"'20 Year Detail'!P149","v":0},{"$f":"'20 Year Detail'!Q149","v":0},{"$f":"'20 Year Detail'!R149","v":0},{"$f":"'20 Year Detail'!S149","v":0},{"$f":"'20 Year Detail'!T149","v":0},{"$f":"'20 Year Detail'!U149","v":0},{"$f":"'20 Year Detail'!V149","v":0},{"$f":"'20 Year Detail'!W149","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$465","v":"Water Savers: low flow shower heads"},{"$f":"'Cap Needs Input'!$C$479","v":0},{"$f":"'Cap Needs Input'!$D$465","v":0},{"$f":"'Cap Needs Input'!A473","v":"T"},{"$f":"'Cap Needs Input'!B473","v":0},{"$f":"'Cap Needs Input'!C473","v":0},{"$f":"'Cap Needs Input'!D473","v":"Each"},{"$f":"'Cap Needs Input'!E473","v":0},{"$f":"'Cap Needs Input'!F473","v":0},{"$f":"'Cap Needs Input'!G473","v":0},{"$f":"'Cap Needs Input'!H473","v":0},{"$f":"'Cap Needs Input'!I473","v":0},{"$f":"'Cap Needs Input'!J473","v":0},null,{"$f":"'Cap Needs Input'!L473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$465","v":"Water Savers: low flow shower heads"},{"$f":"'Cap Needs Input'!$C$479","v":0},{"$f":"'Cap Needs Input'!$D$465","v":0},{"$f":"'Cap Needs Input'!A476","v":"G1"},{"$f":"'Cap Needs Input'!B476","v":0},{"$f":"'Cap Needs Input'!C476","v":0},{"$f":"'Cap Needs Input'!D476","v":"Each"},{"$f":"'Cap Needs Input'!E476","v":0},{"$f":"'Cap Needs Input'!F476","v":0},{"$f":"'Cap Needs Input'!G476","v":0},{"$f":"'Cap Needs Input'!H476","v":0},{"$f":"'Cap Needs Input'!I476","v":0},{"$f":"'Cap Needs Input'!J476","v":0},null,{"$f":"'Cap Needs Input'!L476","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$465","v":"Water Savers: low flow shower heads"},{"$f":"'Cap Needs Input'!$C$479","v":0},{"$f":"'Cap Needs Input'!$D$465","v":0},{"$f":"'Cap Needs Input'!A477","v":"G2"},{"$f":"'Cap Needs Input'!B477","v":0},{"$f":"'Cap Needs Input'!C477","v":0},{"$f":"'Cap Needs Input'!D477","v":"Each"},{"$f":"'Cap Needs Input'!E477","v":0},{"$f":"'Cap Needs Input'!F477","v":0},{"$f":"'Cap Needs Input'!G477","v":0},{"$f":"'Cap Needs Input'!H477","v":0},{"$f":"'Cap Needs Input'!I477","v":0},{"$f":"'Cap Needs Input'!J477","v":0},null,{"$f":"'Cap Needs Input'!L477","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$498","v":"Water Savers: low flow flush toilets"},{"$f":"'Cap Needs Input'!$C$512","v":0},{"$f":"'Cap Needs Input'!$D$498","v":0},{"$f":"'Cap Needs Input'!A501","v":"E1"},{"$f":"'Cap Needs Input'!B501","v":0},{"$f":"'Cap Needs Input'!C501","v":0},{"$f":"'Cap Needs Input'!D501","v":"Units"},{"$f":"'Cap Needs Input'!E501","v":0},{"$f":"'Cap Needs Input'!F501","v":0},{"$f":"'Cap Needs Input'!G501","v":0},{"$f":"'Cap Needs Input'!H501","v":0},{"$f":"'Cap Needs Input'!I501","v":0},{"$f":"'Cap Needs Input'!J501","v":0},{"$f":"'Cap Needs Input'!K501","v":0},{"$f":"'Cap Needs Input'!L501","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$521,2)='Cap Needs Input'!$A$509,'Cap Needs Input'!$A$509,(IF(LEFT('Cap Needs Input'!$B$521,2)='Cap Needs Input'!$A$510,'Cap Needs Input'!$A$510,(IF(LEFT('Cap Needs Input'!$B$521,1)='Cap Needs Input'!$A$506,'Cap Needs Input'!$A$506,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C527","v":""},{"$f":"'Cap Needs Input'!E527","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C157","v":0},{"$f":"'20 Year Detail'!D157","v":0},{"$f":"'20 Year Detail'!E157","v":0},{"$f":"'20 Year Detail'!F157","v":0},{"$f":"'20 Year Detail'!G157","v":0},{"$f":"'20 Year Detail'!H157","v":0},{"$f":"'20 Year Detail'!I157","v":0},{"$f":"'20 Year Detail'!J157","v":0},{"$f":"'20 Year Detail'!K157","v":0},{"$f":"'20 Year Detail'!L157","v":0},{"$f":"'20 Year Detail'!M157","v":0},{"$f":"'20 Year Detail'!N157","v":0},{"$f":"'20 Year Detail'!O157","v":0},{"$f":"'20 Year Detail'!P157","v":0},{"$f":"'20 Year Detail'!Q157","v":0},{"$f":"'20 Year Detail'!R157","v":0},{"$f":"'20 Year Detail'!S157","v":0},{"$f":"'20 Year Detail'!T157","v":0},{"$f":"'20 Year Detail'!U157","v":0},{"$f":"'20 Year Detail'!V157","v":0},{"$f":"'20 Year Detail'!W157","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$498","v":"Water Savers: low flow flush toilets"},{"$f":"'Cap Needs Input'!$C$512","v":0},{"$f":"'Cap Needs Input'!$D$498","v":0},{"$f":"'Cap Needs Input'!A502","v":"E2"},{"$f":"'Cap Needs Input'!B502","v":0},{"$f":"'Cap Needs Input'!C502","v":0},{"$f":"'Cap Needs Input'!D502","v":"Units"},{"$f":"'Cap Needs Input'!E502","v":0},{"$f":"'Cap Needs Input'!F502","v":0},{"$f":"'Cap Needs Input'!G502","v":0},{"$f":"'Cap Needs Input'!H502","v":0},{"$f":"'Cap Needs Input'!I502","v":0},{"$f":"'Cap Needs Input'!J502","v":0},{"$f":"'Cap Needs Input'!K502","v":0},{"$f":"'Cap Needs Input'!L502","v":0},{"$f":"X92","v":"T"},{"$f":"'Cap Needs Input'!C528","v":""},{"$f":"'Cap Needs Input'!E528","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C158","v":0},{"$f":"'20 Year Detail'!D158","v":0},{"$f":"'20 Year Detail'!E158","v":0},{"$f":"'20 Year Detail'!F158","v":0},{"$f":"'20 Year Detail'!G158","v":0},{"$f":"'20 Year Detail'!H158","v":0},{"$f":"'20 Year Detail'!I158","v":0},{"$f":"'20 Year Detail'!J158","v":0},{"$f":"'20 Year Detail'!K158","v":0},{"$f":"'20 Year Detail'!L158","v":0},{"$f":"'20 Year Detail'!M158","v":0},{"$f":"'20 Year Detail'!N158","v":0},{"$f":"'20 Year Detail'!O158","v":0},{"$f":"'20 Year Detail'!P158","v":0},{"$f":"'20 Year Detail'!Q158","v":0},{"$f":"'20 Year Detail'!R158","v":0},{"$f":"'20 Year Detail'!S158","v":0},{"$f":"'20 Year Detail'!T158","v":0},{"$f":"'20 Year Detail'!U158","v":0},{"$f":"'20 Year Detail'!V158","v":0},{"$f":"'20 Year Detail'!W158","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$498","v":"Water Savers: low flow flush toilets"},{"$f":"'Cap Needs Input'!$C$512","v":0},{"$f":"'Cap Needs Input'!$D$498","v":0},{"$f":"'Cap Needs Input'!A503","v":"E3"},{"$f":"'Cap Needs Input'!B503","v":0},{"$f":"'Cap Needs Input'!C503","v":0},{"$f":"'Cap Needs Input'!D503","v":"Units"},{"$f":"'Cap Needs Input'!E503","v":0},{"$f":"'Cap Needs Input'!F503","v":0},{"$f":"'Cap Needs Input'!G503","v":0},{"$f":"'Cap Needs Input'!H503","v":0},{"$f":"'Cap Needs Input'!I503","v":0},{"$f":"'Cap Needs Input'!J503","v":0},{"$f":"'Cap Needs Input'!K503","v":0},{"$f":"'Cap Needs Input'!L503","v":0},{"$f":"X93","v":"T"},{"$f":"'Cap Needs Input'!C529","v":""},{"$f":"'Cap Needs Input'!E529","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C159","v":0},{"$f":"'20 Year Detail'!D159","v":0},{"$f":"'20 Year Detail'!E159","v":0},{"$f":"'20 Year Detail'!F159","v":0},{"$f":"'20 Year Detail'!G159","v":0},{"$f":"'20 Year Detail'!H159","v":0},{"$f":"'20 Year Detail'!I159","v":0},{"$f":"'20 Year Detail'!J159","v":0},{"$f":"'20 Year Detail'!K159","v":0},{"$f":"'20 Year Detail'!L159","v":0},{"$f":"'20 Year Detail'!M159","v":0},{"$f":"'20 Year Detail'!N159","v":0},{"$f":"'20 Year Detail'!O159","v":0},{"$f":"'20 Year Detail'!P159","v":0},{"$f":"'20 Year Detail'!Q159","v":0},{"$f":"'20 Year Detail'!R159","v":0},{"$f":"'20 Year Detail'!S159","v":0},{"$f":"'20 Year Detail'!T159","v":0},{"$f":"'20 Year Detail'!U159","v":0},{"$f":"'20 Year Detail'!V159","v":0},{"$f":"'20 Year Detail'!W159","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$498","v":"Water Savers: low flow flush toilets"},{"$f":"'Cap Needs Input'!$C$512","v":0},{"$f":"'Cap Needs Input'!$D$498","v":0},{"$f":"'Cap Needs Input'!A506","v":"T"},{"$f":"'Cap Needs Input'!B506","v":0},{"$f":"'Cap Needs Input'!C506","v":0},{"$f":"'Cap Needs Input'!D506","v":"Units"},{"$f":"'Cap Needs Input'!E506","v":0},{"$f":"'Cap Needs Input'!F506","v":0},{"$f":"'Cap Needs Input'!G506","v":0},{"$f":"'Cap Needs Input'!H506","v":0},{"$f":"'Cap Needs Input'!I506","v":0},{"$f":"'Cap Needs Input'!J506","v":0},null,{"$f":"'Cap Needs Input'!L506","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$498","v":"Water Savers: low flow flush toilets"},{"$f":"'Cap Needs Input'!$C$512","v":0},{"$f":"'Cap Needs Input'!$D$498","v":0},{"$f":"'Cap Needs Input'!A509","v":"G1"},{"$f":"'Cap Needs Input'!B509","v":0},{"$f":"'Cap Needs Input'!C509","v":0},{"$f":"'Cap Needs Input'!D509","v":"Units"},{"$f":"'Cap Needs Input'!E509","v":0},{"$f":"'Cap Needs Input'!F509","v":0},{"$f":"'Cap Needs Input'!G509","v":0},{"$f":"'Cap Needs Input'!H509","v":0},{"$f":"'Cap Needs Input'!I509","v":0},{"$f":"'Cap Needs Input'!J509","v":0},null,{"$f":"'Cap Needs Input'!L509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$498","v":"Water Savers: low flow flush toilets"},{"$f":"'Cap Needs Input'!$C$512","v":0},{"$f":"'Cap Needs Input'!$D$498","v":0},{"$f":"'Cap Needs Input'!A510","v":"G2"},{"$f":"'Cap Needs Input'!B510","v":0},{"$f":"'Cap Needs Input'!C510","v":0},{"$f":"'Cap Needs Input'!D510","v":"Units"},{"$f":"'Cap Needs Input'!E510","v":0},{"$f":"'Cap Needs Input'!F510","v":0},{"$f":"'Cap Needs Input'!G510","v":0},{"$f":"'Cap Needs Input'!H510","v":0},{"$f":"'Cap Needs Input'!I510","v":0},{"$f":"'Cap Needs Input'!J510","v":0},null,{"$f":"'Cap Needs Input'!L510","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$531","v":"Other Bathroom Fixtures"},{"$f":"'Cap Needs Input'!$C$545","v":0},{"$f":"'Cap Needs Input'!$C$531","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A534","v":"E1"},{"$f":"'Cap Needs Input'!B534","v":0},{"$f":"'Cap Needs Input'!C534","v":0},{"$f":"'Cap Needs Input'!D534","v":"Each"},{"$f":"'Cap Needs Input'!E534","v":0},{"$f":"'Cap Needs Input'!F534","v":0},{"$f":"'Cap Needs Input'!G534","v":0},{"$f":"'Cap Needs Input'!H534","v":0},{"$f":"'Cap Needs Input'!I534","v":0},{"$f":"'Cap Needs Input'!J534","v":0},{"$f":"'Cap Needs Input'!K534","v":0},{"$f":"'Cap Needs Input'!L534","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$554,2)='Cap Needs Input'!$A$542,'Cap Needs Input'!$A$542,(IF(LEFT('Cap Needs Input'!$B$554,2)='Cap Needs Input'!$A$543,'Cap Needs Input'!$A$543,(IF(LEFT('Cap Needs Input'!$B$554,1)='Cap Needs Input'!$A$539,'Cap Needs Input'!$A$539,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C560","v":""},{"$f":"'Cap Needs Input'!E560","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C167","v":0},{"$f":"'20 Year Detail'!D167","v":0},{"$f":"'20 Year Detail'!E167","v":0},{"$f":"'20 Year Detail'!F167","v":0},{"$f":"'20 Year Detail'!G167","v":0},{"$f":"'20 Year Detail'!H167","v":0},{"$f":"'20 Year Detail'!I167","v":0},{"$f":"'20 Year Detail'!J167","v":0},{"$f":"'20 Year Detail'!K167","v":0},{"$f":"'20 Year Detail'!L167","v":0},{"$f":"'20 Year Detail'!M167","v":0},{"$f":"'20 Year Detail'!N167","v":0},{"$f":"'20 Year Detail'!O167","v":0},{"$f":"'20 Year Detail'!P167","v":0},{"$f":"'20 Year Detail'!Q167","v":0},{"$f":"'20 Year Detail'!R167","v":0},{"$f":"'20 Year Detail'!S167","v":0},{"$f":"'20 Year Detail'!T167","v":0},{"$f":"'20 Year Detail'!U167","v":0},{"$f":"'20 Year Detail'!V167","v":0},{"$f":"'20 Year Detail'!W167","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$531","v":"Other Bathroom Fixtures"},{"$f":"'Cap Needs Input'!$C$545","v":0},{"$f":"'Cap Needs Input'!$C$531","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A535","v":"E2"},{"$f":"'Cap Needs Input'!B535","v":0},{"$f":"'Cap Needs Input'!C535","v":0},{"$f":"'Cap Needs Input'!D535","v":"Each"},{"$f":"'Cap Needs Input'!E535","v":0},{"$f":"'Cap Needs Input'!F535","v":0},{"$f":"'Cap Needs Input'!G535","v":0},{"$f":"'Cap Needs Input'!H535","v":0},{"$f":"'Cap Needs Input'!I535","v":0},{"$f":"'Cap Needs Input'!J535","v":0},{"$f":"'Cap Needs Input'!K535","v":0},{"$f":"'Cap Needs Input'!L535","v":0},{"$f":"X98","v":"T"},{"$f":"'Cap Needs Input'!C561","v":""},{"$f":"'Cap Needs Input'!E561","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C168","v":0},{"$f":"'20 Year Detail'!D168","v":0},{"$f":"'20 Year Detail'!E168","v":0},{"$f":"'20 Year Detail'!F168","v":0},{"$f":"'20 Year Detail'!G168","v":0},{"$f":"'20 Year Detail'!H168","v":0},{"$f":"'20 Year Detail'!I168","v":0},{"$f":"'20 Year Detail'!J168","v":0},{"$f":"'20 Year Detail'!K168","v":0},{"$f":"'20 Year Detail'!L168","v":0},{"$f":"'20 Year Detail'!M168","v":0},{"$f":"'20 Year Detail'!N168","v":0},{"$f":"'20 Year Detail'!O168","v":0},{"$f":"'20 Year Detail'!P168","v":0},{"$f":"'20 Year Detail'!Q168","v":0},{"$f":"'20 Year Detail'!R168","v":0},{"$f":"'20 Year Detail'!S168","v":0},{"$f":"'20 Year Detail'!T168","v":0},{"$f":"'20 Year Detail'!U168","v":0},{"$f":"'20 Year Detail'!V168","v":0},{"$f":"'20 Year Detail'!W168","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$531","v":"Other Bathroom Fixtures"},{"$f":"'Cap Needs Input'!$C$545","v":0},{"$f":"'Cap Needs Input'!$C$531","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A536","v":"E3"},{"$f":"'Cap Needs Input'!B536","v":0},{"$f":"'Cap Needs Input'!C536","v":0},{"$f":"'Cap Needs Input'!D536","v":"Each"},{"$f":"'Cap Needs Input'!E536","v":0},{"$f":"'Cap Needs Input'!F536","v":0},{"$f":"'Cap Needs Input'!G536","v":0},{"$f":"'Cap Needs Input'!H536","v":0},{"$f":"'Cap Needs Input'!I536","v":0},{"$f":"'Cap Needs Input'!J536","v":0},{"$f":"'Cap Needs Input'!K536","v":0},{"$f":"'Cap Needs Input'!L536","v":0},{"$f":"X99","v":"T"},{"$f":"'Cap Needs Input'!C562","v":""},{"$f":"'Cap Needs Input'!E562","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C169","v":0},{"$f":"'20 Year Detail'!D169","v":0},{"$f":"'20 Year Detail'!E169","v":0},{"$f":"'20 Year Detail'!F169","v":0},{"$f":"'20 Year Detail'!G169","v":0},{"$f":"'20 Year Detail'!H169","v":0},{"$f":"'20 Year Detail'!I169","v":0},{"$f":"'20 Year Detail'!J169","v":0},{"$f":"'20 Year Detail'!K169","v":0},{"$f":"'20 Year Detail'!L169","v":0},{"$f":"'20 Year Detail'!M169","v":0},{"$f":"'20 Year Detail'!N169","v":0},{"$f":"'20 Year Detail'!O169","v":0},{"$f":"'20 Year Detail'!P169","v":0},{"$f":"'20 Year Detail'!Q169","v":0},{"$f":"'20 Year Detail'!R169","v":0},{"$f":"'20 Year Detail'!S169","v":0},{"$f":"'20 Year Detail'!T169","v":0},{"$f":"'20 Year Detail'!U169","v":0},{"$f":"'20 Year Detail'!V169","v":0},{"$f":"'20 Year Detail'!W169","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$531","v":"Other Bathroom Fixtures"},{"$f":"'Cap Needs Input'!$C$545","v":0},{"$f":"'Cap Needs Input'!$C$531","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A539","v":"T"},{"$f":"'Cap Needs Input'!B539","v":0},{"$f":"'Cap Needs Input'!C539","v":0},{"$f":"'Cap Needs Input'!D539","v":"Each"},{"$f":"'Cap Needs Input'!E539","v":0},{"$f":"'Cap Needs Input'!F539","v":0},{"$f":"'Cap Needs Input'!G539","v":0},{"$f":"'Cap Needs Input'!H539","v":0},{"$f":"'Cap Needs Input'!I539","v":0},{"$f":"'Cap Needs Input'!J539","v":0},null,{"$f":"'Cap Needs Input'!L539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$531","v":"Other Bathroom Fixtures"},{"$f":"'Cap Needs Input'!$C$545","v":0},{"$f":"'Cap Needs Input'!$C$531","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A542","v":"G1"},{"$f":"'Cap Needs Input'!B542","v":0},{"$f":"'Cap Needs Input'!C542","v":0},{"$f":"'Cap Needs Input'!D542","v":"Each"},{"$f":"'Cap Needs Input'!E542","v":0},{"$f":"'Cap Needs Input'!F542","v":0},{"$f":"'Cap Needs Input'!G542","v":0},{"$f":"'Cap Needs Input'!H542","v":0},{"$f":"'Cap Needs Input'!I542","v":0},{"$f":"'Cap Needs Input'!J542","v":0},null,{"$f":"'Cap Needs Input'!L542","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$531","v":"Other Bathroom Fixtures"},{"$f":"'Cap Needs Input'!$C$545","v":0},{"$f":"'Cap Needs Input'!$C$531","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A543","v":"G2"},{"$f":"'Cap Needs Input'!B543","v":0},{"$f":"'Cap Needs Input'!C543","v":0},{"$f":"'Cap Needs Input'!D543","v":"Each"},{"$f":"'Cap Needs Input'!E543","v":0},{"$f":"'Cap Needs Input'!F543","v":0},{"$f":"'Cap Needs Input'!G543","v":0},{"$f":"'Cap Needs Input'!H543","v":0},{"$f":"'Cap Needs Input'!I543","v":0},{"$f":"'Cap Needs Input'!J543","v":0},null,{"$f":"'Cap Needs Input'!L543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$564","v":"Ceiling Fans"},{"$f":"'Cap Needs Input'!$C$578","v":0},{"$f":"'Cap Needs Input'!$D$564","v":0},{"$f":"'Cap Needs Input'!A567","v":"E1"},{"$f":"'Cap Needs Input'!B567","v":0},{"$f":"'Cap Needs Input'!C567","v":0},{"$f":"'Cap Needs Input'!D567","v":"Each"},{"$f":"'Cap Needs Input'!E567","v":0},{"$f":"'Cap Needs Input'!F567","v":0},{"$f":"'Cap Needs Input'!G567","v":0},{"$f":"'Cap Needs Input'!H567","v":0},{"$f":"'Cap Needs Input'!I567","v":0},{"$f":"'Cap Needs Input'!J567","v":0},{"$f":"'Cap Needs Input'!K567","v":""},{"$f":"'Cap Needs Input'!L567","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$587,2)='Cap Needs Input'!$A$575,'Cap Needs Input'!$A$575,(IF(LEFT('Cap Needs Input'!$B$587,2)='Cap Needs Input'!$A$576,'Cap Needs Input'!$A$576,(IF(LEFT('Cap Needs Input'!$B$587,1)='Cap Needs Input'!$A$572,'Cap Needs Input'!$A$572,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C593","v":""},{"$f":"'Cap Needs Input'!E593","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C177","v":0},{"$f":"'20 Year Detail'!D177","v":0},{"$f":"'20 Year Detail'!E177","v":0},{"$f":"'20 Year Detail'!F177","v":0},{"$f":"'20 Year Detail'!G177","v":0},{"$f":"'20 Year Detail'!H177","v":0},{"$f":"'20 Year Detail'!I177","v":0},{"$f":"'20 Year Detail'!J177","v":0},{"$f":"'20 Year Detail'!K177","v":0},{"$f":"'20 Year Detail'!L177","v":0},{"$f":"'20 Year Detail'!M177","v":0},{"$f":"'20 Year Detail'!N177","v":0},{"$f":"'20 Year Detail'!O177","v":0},{"$f":"'20 Year Detail'!P177","v":0},{"$f":"'20 Year Detail'!Q177","v":0},{"$f":"'20 Year Detail'!R177","v":0},{"$f":"'20 Year Detail'!S177","v":0},{"$f":"'20 Year Detail'!T177","v":0},{"$f":"'20 Year Detail'!U177","v":0},{"$f":"'20 Year Detail'!V177","v":0},{"$f":"'20 Year Detail'!W177","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$564","v":"Ceiling Fans"},{"$f":"'Cap Needs Input'!$C$578","v":0},{"$f":"'Cap Needs Input'!$D$564","v":0},{"$f":"'Cap Needs Input'!A568","v":"E2"},{"$f":"'Cap Needs Input'!B568","v":0},{"$f":"'Cap Needs Input'!C568","v":0},{"$f":"'Cap Needs Input'!D568","v":"Each"},{"$f":"'Cap Needs Input'!E568","v":0},{"$f":"'Cap Needs Input'!F568","v":0},{"$f":"'Cap Needs Input'!G568","v":0},{"$f":"'Cap Needs Input'!H568","v":0},{"$f":"'Cap Needs Input'!I568","v":0},{"$f":"'Cap Needs Input'!J568","v":0},{"$f":"'Cap Needs Input'!K568","v":""},{"$f":"'Cap Needs Input'!L568","v":0},{"$f":"X104","v":"T"},{"$f":"'Cap Needs Input'!C594","v":""},{"$f":"'Cap Needs Input'!E594","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C178","v":0},{"$f":"'20 Year Detail'!D178","v":0},{"$f":"'20 Year Detail'!E178","v":0},{"$f":"'20 Year Detail'!F178","v":0},{"$f":"'20 Year Detail'!G178","v":0},{"$f":"'20 Year Detail'!H178","v":0},{"$f":"'20 Year Detail'!I178","v":0},{"$f":"'20 Year Detail'!J178","v":0},{"$f":"'20 Year Detail'!K178","v":0},{"$f":"'20 Year Detail'!L178","v":0},{"$f":"'20 Year Detail'!M178","v":0},{"$f":"'20 Year Detail'!N178","v":0},{"$f":"'20 Year Detail'!O178","v":0},{"$f":"'20 Year Detail'!P178","v":0},{"$f":"'20 Year Detail'!Q178","v":0},{"$f":"'20 Year Detail'!R178","v":0},{"$f":"'20 Year Detail'!S178","v":0},{"$f":"'20 Year Detail'!T178","v":0},{"$f":"'20 Year Detail'!U178","v":0},{"$f":"'20 Year Detail'!V178","v":0},{"$f":"'20 Year Detail'!W178","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$564","v":"Ceiling Fans"},{"$f":"'Cap Needs Input'!$C$578","v":0},{"$f":"'Cap Needs Input'!$D$564","v":0},{"$f":"'Cap Needs Input'!A569","v":"E3"},{"$f":"'Cap Needs Input'!B569","v":0},{"$f":"'Cap Needs Input'!C569","v":0},{"$f":"'Cap Needs Input'!D569","v":"Each"},{"$f":"'Cap Needs Input'!E569","v":0},{"$f":"'Cap Needs Input'!F569","v":0},{"$f":"'Cap Needs Input'!G569","v":0},{"$f":"'Cap Needs Input'!H569","v":0},{"$f":"'Cap Needs Input'!I569","v":0},{"$f":"'Cap Needs Input'!J569","v":0},{"$f":"'Cap Needs Input'!K569","v":""},{"$f":"'Cap Needs Input'!L569","v":0},{"$f":"X105","v":"T"},{"$f":"'Cap Needs Input'!C595","v":""},{"$f":"'Cap Needs Input'!E595","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C179","v":0},{"$f":"'20 Year Detail'!D179","v":0},{"$f":"'20 Year Detail'!E179","v":0},{"$f":"'20 Year Detail'!F179","v":0},{"$f":"'20 Year Detail'!G179","v":0},{"$f":"'20 Year Detail'!H179","v":0},{"$f":"'20 Year Detail'!I179","v":0},{"$f":"'20 Year Detail'!J179","v":0},{"$f":"'20 Year Detail'!K179","v":0},{"$f":"'20 Year Detail'!L179","v":0},{"$f":"'20 Year Detail'!M179","v":0},{"$f":"'20 Year Detail'!N179","v":0},{"$f":"'20 Year Detail'!O179","v":0},{"$f":"'20 Year Detail'!P179","v":0},{"$f":"'20 Year Detail'!Q179","v":0},{"$f":"'20 Year Detail'!R179","v":0},{"$f":"'20 Year Detail'!S179","v":0},{"$f":"'20 Year Detail'!T179","v":0},{"$f":"'20 Year Detail'!U179","v":0},{"$f":"'20 Year Detail'!V179","v":0},{"$f":"'20 Year Detail'!W179","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$564","v":"Ceiling Fans"},{"$f":"'Cap Needs Input'!$C$578","v":0},{"$f":"'Cap Needs Input'!$D$564","v":0},{"$f":"'Cap Needs Input'!A572","v":"T"},{"$f":"'Cap Needs Input'!B572","v":0},{"$f":"'Cap Needs Input'!C572","v":0},{"$f":"'Cap Needs Input'!D572","v":"Each"},{"$f":"'Cap Needs Input'!E572","v":0},{"$f":"'Cap Needs Input'!F572","v":0},{"$f":"'Cap Needs Input'!G572","v":0},{"$f":"'Cap Needs Input'!H572","v":0},{"$f":"'Cap Needs Input'!I572","v":0},{"$f":"'Cap Needs Input'!J572","v":0},null,{"$f":"'Cap Needs Input'!L572","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$564","v":"Ceiling Fans"},{"$f":"'Cap Needs Input'!$C$578","v":0},{"$f":"'Cap Needs Input'!$D$564","v":0},{"$f":"'Cap Needs Input'!A575","v":"G1"},{"$f":"'Cap Needs Input'!B575","v":0},{"$f":"'Cap Needs Input'!C575","v":0},{"$f":"'Cap Needs Input'!D575","v":"Each"},{"$f":"'Cap Needs Input'!E575","v":0},{"$f":"'Cap Needs Input'!F575","v":0},{"$f":"'Cap Needs Input'!G575","v":0},{"$f":"'Cap Needs Input'!H575","v":0},{"$f":"'Cap Needs Input'!I575","v":0},{"$f":"'Cap Needs Input'!J575","v":0},null,{"$f":"'Cap Needs Input'!L575","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$564","v":"Ceiling Fans"},{"$f":"'Cap Needs Input'!$C$578","v":0},{"$f":"'Cap Needs Input'!$D$564","v":0},{"$f":"'Cap Needs Input'!A576","v":"G2"},{"$f":"'Cap Needs Input'!B576","v":0},{"$f":"'Cap Needs Input'!C576","v":0},{"$f":"'Cap Needs Input'!D576","v":"Each"},{"$f":"'Cap Needs Input'!E576","v":0},{"$f":"'Cap Needs Input'!F576","v":0},{"$f":"'Cap Needs Input'!G576","v":0},{"$f":"'Cap Needs Input'!H576","v":0},{"$f":"'Cap Needs Input'!I576","v":0},{"$f":"'Cap Needs Input'!J576","v":0},null,{"$f":"'Cap Needs Input'!L576","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$597","v":"HVAC 1: Heating Component, Interior"},{"$f":"'Cap Needs Input'!$C$611","v":0},{"$f":"'Cap Needs Input'!$D$597","v":0},{"$f":"'Cap Needs Input'!A600","v":"E1"},{"$f":"'Cap Needs Input'!B600","v":0},{"$f":"'Cap Needs Input'!C600","v":0},{"$f":"'Cap Needs Input'!D600","v":"Units"},{"$f":"'Cap Needs Input'!E600","v":0},{"$f":"'Cap Needs Input'!F600","v":0},{"$f":"'Cap Needs Input'!G600","v":0},{"$f":"'Cap Needs Input'!H600","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I600","v":0},{"$f":"'Cap Needs Input'!J600","v":0},{"$f":"'Cap Needs Input'!K600","v":""},{"$f":"'Cap Needs Input'!L600","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$620,2)='Cap Needs Input'!$A$608,'Cap Needs Input'!$A$608,(IF(LEFT('Cap Needs Input'!$B$620,2)='Cap Needs Input'!$A$609,'Cap Needs Input'!$A$609,(IF(LEFT('Cap Needs Input'!$B$620,1)='Cap Needs Input'!$A$605,'Cap Needs Input'!$A$605,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C626","v":""},{"$f":"'Cap Needs Input'!E626","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C187","v":0},{"$f":"'20 Year Detail'!D187","v":0},{"$f":"'20 Year Detail'!E187","v":0},{"$f":"'20 Year Detail'!F187","v":0},{"$f":"'20 Year Detail'!G187","v":0},{"$f":"'20 Year Detail'!H187","v":0},{"$f":"'20 Year Detail'!I187","v":0},{"$f":"'20 Year Detail'!J187","v":0},{"$f":"'20 Year Detail'!K187","v":0},{"$f":"'20 Year Detail'!L187","v":0},{"$f":"'20 Year Detail'!M187","v":0},{"$f":"'20 Year Detail'!N187","v":0},{"$f":"'20 Year Detail'!O187","v":0},{"$f":"'20 Year Detail'!P187","v":0},{"$f":"'20 Year Detail'!Q187","v":0},{"$f":"'20 Year Detail'!R187","v":0},{"$f":"'20 Year Detail'!S187","v":0},{"$f":"'20 Year Detail'!T187","v":0},{"$f":"'20 Year Detail'!U187","v":0},{"$f":"'20 Year Detail'!V187","v":0},{"$f":"'20 Year Detail'!W187","v":0},{"$f":"'Utility Savings'!H13+'Utility Savings'!N13","v":0},{"$f":"IF(AND('Utility Savings'!I13=\"\",'Utility Savings'!O13=\"\"),0,IF('Utility Savings'!I13=\"\",'Utility Savings'!O13,'Utility Savings'!I13))","v":0},{"$f":"IF(AND('Utility Savings'!J13=\"\",'Utility Savings'!P13=\"\"),0,IF('Utility Savings'!J13=\"\",'Utility Savings'!P13,'Utility Savings'!J13))","v":0},{"$f":"IF(AND('Utility Savings'!K13=\"\",'Utility Savings'!Q13=\"\"),0,IF('Utility Savings'!K13=\"\",'Utility Savings'!Q13,'Utility Savings'!K13))","v":0},{"$f":"IF(AND('Utility Savings'!L13=\"\",'Utility Savings'!R13=\"\"),0,IF('Utility Savings'!L13=\"\",'Utility Savings'!R13,'Utility Savings'!L13))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$597","v":"HVAC 1: Heating Component, Interior"},{"$f":"'Cap Needs Input'!$C$611","v":0},{"$f":"'Cap Needs Input'!$D$597","v":0},{"$f":"'Cap Needs Input'!A601","v":"E2"},{"$f":"'Cap Needs Input'!B601","v":0},{"$f":"'Cap Needs Input'!C601","v":0},{"$f":"'Cap Needs Input'!D601","v":"Units"},{"$f":"'Cap Needs Input'!E601","v":0},{"$f":"'Cap Needs Input'!F601","v":0},{"$f":"'Cap Needs Input'!G601","v":0},{"$f":"'Cap Needs Input'!H601","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I601","v":0},{"$f":"'Cap Needs Input'!J601","v":0},{"$f":"'Cap Needs Input'!K601","v":""},{"$f":"'Cap Needs Input'!L601","v":0},{"$f":"X110","v":"T"},{"$f":"'Cap Needs Input'!C627","v":""},{"$f":"'Cap Needs Input'!E627","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C188","v":0},{"$f":"'20 Year Detail'!D188","v":0},{"$f":"'20 Year Detail'!E188","v":0},{"$f":"'20 Year Detail'!F188","v":0},{"$f":"'20 Year Detail'!G188","v":0},{"$f":"'20 Year Detail'!H188","v":0},{"$f":"'20 Year Detail'!I188","v":0},{"$f":"'20 Year Detail'!J188","v":0},{"$f":"'20 Year Detail'!K188","v":0},{"$f":"'20 Year Detail'!L188","v":0},{"$f":"'20 Year Detail'!M188","v":0},{"$f":"'20 Year Detail'!N188","v":0},{"$f":"'20 Year Detail'!O188","v":0},{"$f":"'20 Year Detail'!P188","v":0},{"$f":"'20 Year Detail'!Q188","v":0},{"$f":"'20 Year Detail'!R188","v":0},{"$f":"'20 Year Detail'!S188","v":0},{"$f":"'20 Year Detail'!T188","v":0},{"$f":"'20 Year Detail'!U188","v":0},{"$f":"'20 Year Detail'!V188","v":0},{"$f":"'20 Year Detail'!W188","v":0},{"$f":"AW110","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$597","v":"HVAC 1: Heating Component, Interior"},{"$f":"'Cap Needs Input'!$C$611","v":0},{"$f":"'Cap Needs Input'!$D$597","v":0},{"$f":"'Cap Needs Input'!A602","v":"E3"},{"$f":"'Cap Needs Input'!B602","v":0},{"$f":"'Cap Needs Input'!C602","v":0},{"$f":"'Cap Needs Input'!D602","v":"Units"},{"$f":"'Cap Needs Input'!E602","v":0},{"$f":"'Cap Needs Input'!F602","v":0},{"$f":"'Cap Needs Input'!G602","v":0},{"$f":"'Cap Needs Input'!H602","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I602","v":0},{"$f":"'Cap Needs Input'!J602","v":0},{"$f":"'Cap Needs Input'!K602","v":""},{"$f":"'Cap Needs Input'!L602","v":0},{"$f":"X111","v":"T"},{"$f":"'Cap Needs Input'!C628","v":""},{"$f":"'Cap Needs Input'!E628","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C189","v":0},{"$f":"'20 Year Detail'!D189","v":0},{"$f":"'20 Year Detail'!E189","v":0},{"$f":"'20 Year Detail'!F189","v":0},{"$f":"'20 Year Detail'!G189","v":0},{"$f":"'20 Year Detail'!H189","v":0},{"$f":"'20 Year Detail'!I189","v":0},{"$f":"'20 Year Detail'!J189","v":0},{"$f":"'20 Year Detail'!K189","v":0},{"$f":"'20 Year Detail'!L189","v":0},{"$f":"'20 Year Detail'!M189","v":0},{"$f":"'20 Year Detail'!N189","v":0},{"$f":"'20 Year Detail'!O189","v":0},{"$f":"'20 Year Detail'!P189","v":0},{"$f":"'20 Year Detail'!Q189","v":0},{"$f":"'20 Year Detail'!R189","v":0},{"$f":"'20 Year Detail'!S189","v":0},{"$f":"'20 Year Detail'!T189","v":0},{"$f":"'20 Year Detail'!U189","v":0},{"$f":"'20 Year Detail'!V189","v":0},{"$f":"'20 Year Detail'!W189","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$597","v":"HVAC 1: Heating Component, Interior"},{"$f":"'Cap Needs Input'!$C$611","v":0},{"$f":"'Cap Needs Input'!$D$597","v":0},{"$f":"'Cap Needs Input'!A605","v":"T"},{"$f":"'Cap Needs Input'!B605","v":0},{"$f":"'Cap Needs Input'!C605","v":0},{"$f":"'Cap Needs Input'!D605","v":"Units"},{"$f":"'Cap Needs Input'!E605","v":0},{"$f":"'Cap Needs Input'!F605","v":0},{"$f":"'Cap Needs Input'!G605","v":0},{"$f":"'Cap Needs Input'!H605","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I605","v":0},{"$f":"'Cap Needs Input'!J605","v":0},null,{"$f":"'Cap Needs Input'!L605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$597","v":"HVAC 1: Heating Component, Interior"},{"$f":"'Cap Needs Input'!$C$611","v":0},{"$f":"'Cap Needs Input'!$D$597","v":0},{"$f":"'Cap Needs Input'!A608","v":"G1"},{"$f":"'Cap Needs Input'!B608","v":0},{"$f":"'Cap Needs Input'!C608","v":0},{"$f":"'Cap Needs Input'!D608","v":"Units"},{"$f":"'Cap Needs Input'!E608","v":0},{"$f":"'Cap Needs Input'!F608","v":0},{"$f":"'Cap Needs Input'!G608","v":0},{"$f":"'Cap Needs Input'!H608","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I608","v":0},{"$f":"'Cap Needs Input'!J608","v":0},null,{"$f":"'Cap Needs Input'!L608","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$597","v":"HVAC 1: Heating Component, Interior"},{"$f":"'Cap Needs Input'!$C$611","v":0},{"$f":"'Cap Needs Input'!$D$597","v":0},{"$f":"'Cap Needs Input'!A609","v":"G2"},{"$f":"'Cap Needs Input'!B609","v":0},{"$f":"'Cap Needs Input'!C609","v":0},{"$f":"'Cap Needs Input'!D609","v":"Units"},{"$f":"'Cap Needs Input'!E609","v":0},{"$f":"'Cap Needs Input'!F609","v":0},{"$f":"'Cap Needs Input'!G609","v":0},{"$f":"'Cap Needs Input'!H609","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I609","v":0},{"$f":"'Cap Needs Input'!J609","v":0},null,{"$f":"'Cap Needs Input'!L609","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$630","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'Cap Needs Input'!$C$644","v":0},{"$f":"'Cap Needs Input'!$D$630","v":0},{"$f":"'Cap Needs Input'!A633","v":"E1"},{"$f":"'Cap Needs Input'!B633","v":0},{"$f":"'Cap Needs Input'!C633","v":0},{"$f":"'Cap Needs Input'!D633","v":"Units"},{"$f":"'Cap Needs Input'!E633","v":0},{"$f":"'Cap Needs Input'!F633","v":0},{"$f":"'Cap Needs Input'!G633","v":0},{"$f":"'Cap Needs Input'!H633","v":"KWH"},{"$f":"'Cap Needs Input'!I633","v":0},{"$f":"'Cap Needs Input'!J633","v":0},{"$f":"'Cap Needs Input'!K633","v":""},{"$f":"'Cap Needs Input'!L633","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$653,2)='Cap Needs Input'!$A$641,'Cap Needs Input'!$A$641,(IF(LEFT('Cap Needs Input'!$B$653,2)='Cap Needs Input'!$A$642,'Cap Needs Input'!$A$642,(IF(LEFT('Cap Needs Input'!$B$653,1)='Cap Needs Input'!$A$638,'Cap Needs Input'!$A$638,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C659","v":""},{"$f":"'Cap Needs Input'!E659","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C197","v":0},{"$f":"'20 Year Detail'!D197","v":0},{"$f":"'20 Year Detail'!E197","v":0},{"$f":"'20 Year Detail'!F197","v":0},{"$f":"'20 Year Detail'!G197","v":0},{"$f":"'20 Year Detail'!H197","v":0},{"$f":"'20 Year Detail'!I197","v":0},{"$f":"'20 Year Detail'!J197","v":0},{"$f":"'20 Year Detail'!K197","v":0},{"$f":"'20 Year Detail'!L197","v":0},{"$f":"'20 Year Detail'!M197","v":0},{"$f":"'20 Year Detail'!N197","v":0},{"$f":"'20 Year Detail'!O197","v":0},{"$f":"'20 Year Detail'!P197","v":0},{"$f":"'20 Year Detail'!Q197","v":0},{"$f":"'20 Year Detail'!R197","v":0},{"$f":"'20 Year Detail'!S197","v":0},{"$f":"'20 Year Detail'!T197","v":0},{"$f":"'20 Year Detail'!U197","v":0},{"$f":"'20 Year Detail'!V197","v":0},{"$f":"'20 Year Detail'!W197","v":0},{"$f":"'Utility Savings'!H14+'Utility Savings'!N14","v":0},{"$f":"IF(AND('Utility Savings'!I14=\"\",'Utility Savings'!O14=\"\"),0,IF('Utility Savings'!I14=\"\",'Utility Savings'!O14,'Utility Savings'!I14))","v":0},{"$f":"IF(AND('Utility Savings'!J14=\"\",'Utility Savings'!P14=\"\"),0,IF('Utility Savings'!J14=\"\",'Utility Savings'!P14,'Utility Savings'!J14))","v":0},{"$f":"IF(AND('Utility Savings'!K14=\"\",'Utility Savings'!Q14=\"\"),0,IF('Utility Savings'!K14=\"\",'Utility Savings'!Q14,'Utility Savings'!K14))","v":0},{"$f":"IF(AND('Utility Savings'!L14=\"\",'Utility Savings'!R14=\"\"),0,IF('Utility Savings'!L14=\"\",'Utility Savings'!R14,'Utility Savings'!L14))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$630","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'Cap Needs Input'!$C$644","v":0},{"$f":"'Cap Needs Input'!$D$630","v":0},{"$f":"'Cap Needs Input'!A634","v":"E2"},{"$f":"'Cap Needs Input'!B634","v":0},{"$f":"'Cap Needs Input'!C634","v":0},{"$f":"'Cap Needs Input'!D634","v":"Units"},{"$f":"'Cap Needs Input'!E634","v":0},{"$f":"'Cap Needs Input'!F634","v":0},{"$f":"'Cap Needs Input'!G634","v":0},{"$f":"'Cap Needs Input'!H634","v":"KWH"},{"$f":"'Cap Needs Input'!I634","v":0},{"$f":"'Cap Needs Input'!J634","v":0},{"$f":"'Cap Needs Input'!K634","v":""},{"$f":"'Cap Needs Input'!L634","v":0},{"$f":"X116","v":"T"},{"$f":"'Cap Needs Input'!C660","v":""},{"$f":"'Cap Needs Input'!E660","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C198","v":0},{"$f":"'20 Year Detail'!D198","v":0},{"$f":"'20 Year Detail'!E198","v":0},{"$f":"'20 Year Detail'!F198","v":0},{"$f":"'20 Year Detail'!G198","v":0},{"$f":"'20 Year Detail'!H198","v":0},{"$f":"'20 Year Detail'!I198","v":0},{"$f":"'20 Year Detail'!J198","v":0},{"$f":"'20 Year Detail'!K198","v":0},{"$f":"'20 Year Detail'!L198","v":0},{"$f":"'20 Year Detail'!M198","v":0},{"$f":"'20 Year Detail'!N198","v":0},{"$f":"'20 Year Detail'!O198","v":0},{"$f":"'20 Year Detail'!P198","v":0},{"$f":"'20 Year Detail'!Q198","v":0},{"$f":"'20 Year Detail'!R198","v":0},{"$f":"'20 Year Detail'!S198","v":0},{"$f":"'20 Year Detail'!T198","v":0},{"$f":"'20 Year Detail'!U198","v":0},{"$f":"'20 Year Detail'!V198","v":0},{"$f":"'20 Year Detail'!W198","v":0},{"$f":"AW116","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$630","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'Cap Needs Input'!$C$644","v":0},{"$f":"'Cap Needs Input'!$D$630","v":0},{"$f":"'Cap Needs Input'!A635","v":"E3"},{"$f":"'Cap Needs Input'!B635","v":0},{"$f":"'Cap Needs Input'!C635","v":0},{"$f":"'Cap Needs Input'!D635","v":"Units"},{"$f":"'Cap Needs Input'!E635","v":0},{"$f":"'Cap Needs Input'!F635","v":0},{"$f":"'Cap Needs Input'!G635","v":0},{"$f":"'Cap Needs Input'!H635","v":"KWH"},{"$f":"'Cap Needs Input'!I635","v":0},{"$f":"'Cap Needs Input'!J635","v":0},{"$f":"'Cap Needs Input'!K635","v":""},{"$f":"'Cap Needs Input'!L635","v":0},{"$f":"X117","v":"T"},{"$f":"'Cap Needs Input'!C661","v":""},{"$f":"'Cap Needs Input'!E661","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C199","v":0},{"$f":"'20 Year Detail'!D199","v":0},{"$f":"'20 Year Detail'!E199","v":0},{"$f":"'20 Year Detail'!F199","v":0},{"$f":"'20 Year Detail'!G199","v":0},{"$f":"'20 Year Detail'!H199","v":0},{"$f":"'20 Year Detail'!I199","v":0},{"$f":"'20 Year Detail'!J199","v":0},{"$f":"'20 Year Detail'!K199","v":0},{"$f":"'20 Year Detail'!L199","v":0},{"$f":"'20 Year Detail'!M199","v":0},{"$f":"'20 Year Detail'!N199","v":0},{"$f":"'20 Year Detail'!O199","v":0},{"$f":"'20 Year Detail'!P199","v":0},{"$f":"'20 Year Detail'!Q199","v":0},{"$f":"'20 Year Detail'!R199","v":0},{"$f":"'20 Year Detail'!S199","v":0},{"$f":"'20 Year Detail'!T199","v":0},{"$f":"'20 Year Detail'!U199","v":0},{"$f":"'20 Year Detail'!V199","v":0},{"$f":"'20 Year Detail'!W199","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$630","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'Cap Needs Input'!$C$644","v":0},{"$f":"'Cap Needs Input'!$D$630","v":0},{"$f":"'Cap Needs Input'!A638","v":"T"},{"$f":"'Cap Needs Input'!B638","v":0},{"$f":"'Cap Needs Input'!C638","v":0},{"$f":"'Cap Needs Input'!D638","v":"Units"},{"$f":"'Cap Needs Input'!E638","v":0},{"$f":"'Cap Needs Input'!F638","v":0},{"$f":"'Cap Needs Input'!G638","v":0},{"$f":"'Cap Needs Input'!H638","v":"KWH"},{"$f":"'Cap Needs Input'!I638","v":0},{"$f":"'Cap Needs Input'!J638","v":0},null,{"$f":"'Cap Needs Input'!L638","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$630","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'Cap Needs Input'!$C$644","v":0},{"$f":"'Cap Needs Input'!$D$630","v":0},{"$f":"'Cap Needs Input'!A641","v":"G1"},{"$f":"'Cap Needs Input'!B641","v":0},{"$f":"'Cap Needs Input'!C641","v":0},{"$f":"'Cap Needs Input'!D641","v":"Units"},{"$f":"'Cap Needs Input'!E641","v":0},{"$f":"'Cap Needs Input'!F641","v":0},{"$f":"'Cap Needs Input'!G641","v":0},{"$f":"'Cap Needs Input'!H641","v":"KWH"},{"$f":"'Cap Needs Input'!I641","v":0},{"$f":"'Cap Needs Input'!J641","v":0},null,{"$f":"'Cap Needs Input'!L641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$630","v":"HVAC 1: Cooling Component, Interior"},{"$f":"'Cap Needs Input'!$C$644","v":0},{"$f":"'Cap Needs Input'!$D$630","v":0},{"$f":"'Cap Needs Input'!A642","v":"G2"},{"$f":"'Cap Needs Input'!B642","v":0},{"$f":"'Cap Needs Input'!C642","v":0},{"$f":"'Cap Needs Input'!D642","v":"Units"},{"$f":"'Cap Needs Input'!E642","v":0},{"$f":"'Cap Needs Input'!F642","v":0},{"$f":"'Cap Needs Input'!G642","v":0},{"$f":"'Cap Needs Input'!H642","v":"KWH"},{"$f":"'Cap Needs Input'!I642","v":0},{"$f":"'Cap Needs Input'!J642","v":0},null,{"$f":"'Cap Needs Input'!L642","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$663","v":"HVAC 2: Heating, Common Area"},{"$f":"'Cap Needs Input'!$C$677","v":0},{"$f":"'Cap Needs Input'!$D$663","v":"Owner"},{"$f":"'Cap Needs Input'!A666","v":"E1"},{"$f":"'Cap Needs Input'!B666","v":0},{"$f":"'Cap Needs Input'!C666","v":0},{"$f":"'Cap Needs Input'!D666","v":"Units"},{"$f":"'Cap Needs Input'!E666","v":0},{"$f":"'Cap Needs Input'!F666","v":0},{"$f":"'Cap Needs Input'!G666","v":0},{"$f":"'Cap Needs Input'!H666","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I666","v":0},{"$f":"'Cap Needs Input'!J666","v":0},{"$f":"'Cap Needs Input'!K666","v":""},{"$f":"'Cap Needs Input'!L666","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$686,2)='Cap Needs Input'!$A$674,'Cap Needs Input'!$A$674,(IF(LEFT('Cap Needs Input'!$B$686,2)='Cap Needs Input'!$A$675,'Cap Needs Input'!$A$675,(IF(LEFT('Cap Needs Input'!$B$686,1)='Cap Needs Input'!$A$671,'Cap Needs Input'!$A$671,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C692","v":""},{"$f":"'Cap Needs Input'!E692","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C207","v":0},{"$f":"'20 Year Detail'!D207","v":0},{"$f":"'20 Year Detail'!E207","v":0},{"$f":"'20 Year Detail'!F207","v":0},{"$f":"'20 Year Detail'!G207","v":0},{"$f":"'20 Year Detail'!H207","v":0},{"$f":"'20 Year Detail'!I207","v":0},{"$f":"'20 Year Detail'!J207","v":0},{"$f":"'20 Year Detail'!K207","v":0},{"$f":"'20 Year Detail'!L207","v":0},{"$f":"'20 Year Detail'!M207","v":0},{"$f":"'20 Year Detail'!N207","v":0},{"$f":"'20 Year Detail'!O207","v":0},{"$f":"'20 Year Detail'!P207","v":0},{"$f":"'20 Year Detail'!Q207","v":0},{"$f":"'20 Year Detail'!R207","v":0},{"$f":"'20 Year Detail'!S207","v":0},{"$f":"'20 Year Detail'!T207","v":0},{"$f":"'20 Year Detail'!U207","v":0},{"$f":"'20 Year Detail'!V207","v":0},{"$f":"'20 Year Detail'!W207","v":0},{"$f":"'Utility Savings'!H15+'Utility Savings'!N15","v":0},{"$f":"IF(AND('Utility Savings'!I15=\"\",'Utility Savings'!O15=\"\"),0,IF('Utility Savings'!I15=\"\",'Utility Savings'!O15,'Utility Savings'!I15))","v":0},{"$f":"IF(AND('Utility Savings'!J15=\"\",'Utility Savings'!P15=\"\"),0,IF('Utility Savings'!J15=\"\",'Utility Savings'!P15,'Utility Savings'!J15))","v":0},{"$f":"IF(AND('Utility Savings'!K15=\"\",'Utility Savings'!Q15=\"\"),0,IF('Utility Savings'!K15=\"\",'Utility Savings'!Q15,'Utility Savings'!K15))","v":0},{"$f":"IF(AND('Utility Savings'!L15=\"\",'Utility Savings'!R15=\"\"),0,IF('Utility Savings'!L15=\"\",'Utility Savings'!R15,'Utility Savings'!L15))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$663","v":"HVAC 2: Heating, Common Area"},{"$f":"'Cap Needs Input'!$C$677","v":0},{"$f":"'Cap Needs Input'!$D$663","v":"Owner"},{"$f":"'Cap Needs Input'!A667","v":"E2"},{"$f":"'Cap Needs Input'!B667","v":0},{"$f":"'Cap Needs Input'!C667","v":0},{"$f":"'Cap Needs Input'!D667","v":"Units"},{"$f":"'Cap Needs Input'!E667","v":0},{"$f":"'Cap Needs Input'!F667","v":0},{"$f":"'Cap Needs Input'!G667","v":0},{"$f":"'Cap Needs Input'!H667","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I667","v":0},{"$f":"'Cap Needs Input'!J667","v":0},{"$f":"'Cap Needs Input'!K667","v":""},{"$f":"'Cap Needs Input'!L667","v":0},{"$f":"X122","v":"T"},{"$f":"'Cap Needs Input'!C693","v":""},{"$f":"'Cap Needs Input'!E693","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C208","v":0},{"$f":"'20 Year Detail'!D208","v":0},{"$f":"'20 Year Detail'!E208","v":0},{"$f":"'20 Year Detail'!F208","v":0},{"$f":"'20 Year Detail'!G208","v":0},{"$f":"'20 Year Detail'!H208","v":0},{"$f":"'20 Year Detail'!I208","v":0},{"$f":"'20 Year Detail'!J208","v":0},{"$f":"'20 Year Detail'!K208","v":0},{"$f":"'20 Year Detail'!L208","v":0},{"$f":"'20 Year Detail'!M208","v":0},{"$f":"'20 Year Detail'!N208","v":0},{"$f":"'20 Year Detail'!O208","v":0},{"$f":"'20 Year Detail'!P208","v":0},{"$f":"'20 Year Detail'!Q208","v":0},{"$f":"'20 Year Detail'!R208","v":0},{"$f":"'20 Year Detail'!S208","v":0},{"$f":"'20 Year Detail'!T208","v":0},{"$f":"'20 Year Detail'!U208","v":0},{"$f":"'20 Year Detail'!V208","v":0},{"$f":"'20 Year Detail'!W208","v":0},{"$f":"AW122","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$663","v":"HVAC 2: Heating, Common Area"},{"$f":"'Cap Needs Input'!$C$677","v":0},{"$f":"'Cap Needs Input'!$D$663","v":"Owner"},{"$f":"'Cap Needs Input'!A668","v":"E3"},{"$f":"'Cap Needs Input'!B668","v":0},{"$f":"'Cap Needs Input'!C668","v":0},{"$f":"'Cap Needs Input'!D668","v":"Units"},{"$f":"'Cap Needs Input'!E668","v":0},{"$f":"'Cap Needs Input'!F668","v":0},{"$f":"'Cap Needs Input'!G668","v":0},{"$f":"'Cap Needs Input'!H668","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I668","v":0},{"$f":"'Cap Needs Input'!J668","v":0},{"$f":"'Cap Needs Input'!K668","v":""},{"$f":"'Cap Needs Input'!L668","v":0},{"$f":"X123","v":"T"},{"$f":"'Cap Needs Input'!C694","v":""},{"$f":"'Cap Needs Input'!E694","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C209","v":0},{"$f":"'20 Year Detail'!D209","v":0},{"$f":"'20 Year Detail'!E209","v":0},{"$f":"'20 Year Detail'!F209","v":0},{"$f":"'20 Year Detail'!G209","v":0},{"$f":"'20 Year Detail'!H209","v":0},{"$f":"'20 Year Detail'!I209","v":0},{"$f":"'20 Year Detail'!J209","v":0},{"$f":"'20 Year Detail'!K209","v":0},{"$f":"'20 Year Detail'!L209","v":0},{"$f":"'20 Year Detail'!M209","v":0},{"$f":"'20 Year Detail'!N209","v":0},{"$f":"'20 Year Detail'!O209","v":0},{"$f":"'20 Year Detail'!P209","v":0},{"$f":"'20 Year Detail'!Q209","v":0},{"$f":"'20 Year Detail'!R209","v":0},{"$f":"'20 Year Detail'!S209","v":0},{"$f":"'20 Year Detail'!T209","v":0},{"$f":"'20 Year Detail'!U209","v":0},{"$f":"'20 Year Detail'!V209","v":0},{"$f":"'20 Year Detail'!W209","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$663","v":"HVAC 2: Heating, Common Area"},{"$f":"'Cap Needs Input'!$C$677","v":0},{"$f":"'Cap Needs Input'!$D$663","v":"Owner"},{"$f":"'Cap Needs Input'!A671","v":"T"},{"$f":"'Cap Needs Input'!B671","v":0},{"$f":"'Cap Needs Input'!C671","v":0},{"$f":"'Cap Needs Input'!D671","v":"Units"},{"$f":"'Cap Needs Input'!E671","v":0},{"$f":"'Cap Needs Input'!F671","v":0},{"$f":"'Cap Needs Input'!G671","v":0},{"$f":"'Cap Needs Input'!H671","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I671","v":0},{"$f":"'Cap Needs Input'!J671","v":0},null,{"$f":"'Cap Needs Input'!L671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$663","v":"HVAC 2: Heating, Common Area"},{"$f":"'Cap Needs Input'!$C$677","v":0},{"$f":"'Cap Needs Input'!$D$663","v":"Owner"},{"$f":"'Cap Needs Input'!A674","v":"G1"},{"$f":"'Cap Needs Input'!B674","v":0},{"$f":"'Cap Needs Input'!C674","v":0},{"$f":"'Cap Needs Input'!D674","v":"Units"},{"$f":"'Cap Needs Input'!E674","v":0},{"$f":"'Cap Needs Input'!F674","v":0},{"$f":"'Cap Needs Input'!G674","v":0},{"$f":"'Cap Needs Input'!H674","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I674","v":0},{"$f":"'Cap Needs Input'!J674","v":0},null,{"$f":"'Cap Needs Input'!L674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$663","v":"HVAC 2: Heating, Common Area"},{"$f":"'Cap Needs Input'!$C$677","v":0},{"$f":"'Cap Needs Input'!$D$663","v":"Owner"},{"$f":"'Cap Needs Input'!A675","v":"G2"},{"$f":"'Cap Needs Input'!B675","v":0},{"$f":"'Cap Needs Input'!C675","v":0},{"$f":"'Cap Needs Input'!D675","v":"Units"},{"$f":"'Cap Needs Input'!E675","v":0},{"$f":"'Cap Needs Input'!F675","v":0},{"$f":"'Cap Needs Input'!G675","v":0},{"$f":"'Cap Needs Input'!H675","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I675","v":0},{"$f":"'Cap Needs Input'!J675","v":0},null,{"$f":"'Cap Needs Input'!L675","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$696","v":"HVAC 2: Cooling, Common Area"},{"$f":"'Cap Needs Input'!$C$710","v":0},{"$f":"'Cap Needs Input'!$D$696","v":"Owner"},{"$f":"'Cap Needs Input'!A699","v":"E1"},{"$f":"'Cap Needs Input'!B699","v":0},{"$f":"'Cap Needs Input'!C699","v":0},{"$f":"'Cap Needs Input'!D699","v":"Each"},{"$f":"'Cap Needs Input'!E699","v":0},{"$f":"'Cap Needs Input'!F699","v":0},{"$f":"'Cap Needs Input'!G699","v":0},{"$f":"'Cap Needs Input'!H699","v":"KWH"},{"$f":"'Cap Needs Input'!I699","v":0},{"$f":"'Cap Needs Input'!J699","v":0},{"$f":"'Cap Needs Input'!K699","v":""},{"$f":"'Cap Needs Input'!L699","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$719,2)='Cap Needs Input'!$A$707,'Cap Needs Input'!$A$707,(IF(LEFT('Cap Needs Input'!$B$719,2)='Cap Needs Input'!$A$708,'Cap Needs Input'!$A$708,(IF(LEFT('Cap Needs Input'!$B$719,1)='Cap Needs Input'!$A$704,'Cap Needs Input'!$A$704,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C725","v":""},{"$f":"'Cap Needs Input'!E725","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C217","v":0},{"$f":"'20 Year Detail'!D217","v":0},{"$f":"'20 Year Detail'!E217","v":0},{"$f":"'20 Year Detail'!F217","v":0},{"$f":"'20 Year Detail'!G217","v":0},{"$f":"'20 Year Detail'!H217","v":0},{"$f":"'20 Year Detail'!I217","v":0},{"$f":"'20 Year Detail'!J217","v":0},{"$f":"'20 Year Detail'!K217","v":0},{"$f":"'20 Year Detail'!L217","v":0},{"$f":"'20 Year Detail'!M217","v":0},{"$f":"'20 Year Detail'!N217","v":0},{"$f":"'20 Year Detail'!O217","v":0},{"$f":"'20 Year Detail'!P217","v":0},{"$f":"'20 Year Detail'!Q217","v":0},{"$f":"'20 Year Detail'!R217","v":0},{"$f":"'20 Year Detail'!S217","v":0},{"$f":"'20 Year Detail'!T217","v":0},{"$f":"'20 Year Detail'!U217","v":0},{"$f":"'20 Year Detail'!V217","v":0},{"$f":"'20 Year Detail'!W217","v":0},{"$f":"'Utility Savings'!H16+'Utility Savings'!N16","v":0},{"$f":"IF(AND('Utility Savings'!I16=\"\",'Utility Savings'!O16=\"\"),0,IF('Utility Savings'!I16=\"\",'Utility Savings'!O16,'Utility Savings'!I16))","v":0},{"$f":"IF(AND('Utility Savings'!J16=\"\",'Utility Savings'!P16=\"\"),0,IF('Utility Savings'!J16=\"\",'Utility Savings'!P16,'Utility Savings'!J16))","v":0},{"$f":"IF(AND('Utility Savings'!K16=\"\",'Utility Savings'!Q16=\"\"),0,IF('Utility Savings'!K16=\"\",'Utility Savings'!Q16,'Utility Savings'!K16))","v":0},{"$f":"IF(AND('Utility Savings'!L16=\"\",'Utility Savings'!R16=\"\"),0,IF('Utility Savings'!L16=\"\",'Utility Savings'!R16,'Utility Savings'!L16))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$696","v":"HVAC 2: Cooling, Common Area"},{"$f":"'Cap Needs Input'!$C$710","v":0},{"$f":"'Cap Needs Input'!$D$696","v":"Owner"},{"$f":"'Cap Needs Input'!A700","v":"E2"},{"$f":"'Cap Needs Input'!B700","v":0},{"$f":"'Cap Needs Input'!C700","v":0},{"$f":"'Cap Needs Input'!D700","v":"Each"},{"$f":"'Cap Needs Input'!E700","v":0},{"$f":"'Cap Needs Input'!F700","v":0},{"$f":"'Cap Needs Input'!G700","v":0},{"$f":"'Cap Needs Input'!H700","v":"KWH"},{"$f":"'Cap Needs Input'!I700","v":0},{"$f":"'Cap Needs Input'!J700","v":0},{"$f":"'Cap Needs Input'!K700","v":""},{"$f":"'Cap Needs Input'!L700","v":0},{"$f":"X128","v":"T"},{"$f":"'Cap Needs Input'!C726","v":""},{"$f":"'Cap Needs Input'!E726","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C218","v":0},{"$f":"'20 Year Detail'!D218","v":0},{"$f":"'20 Year Detail'!E218","v":0},{"$f":"'20 Year Detail'!F218","v":0},{"$f":"'20 Year Detail'!G218","v":0},{"$f":"'20 Year Detail'!H218","v":0},{"$f":"'20 Year Detail'!I218","v":0},{"$f":"'20 Year Detail'!J218","v":0},{"$f":"'20 Year Detail'!K218","v":0},{"$f":"'20 Year Detail'!L218","v":0},{"$f":"'20 Year Detail'!M218","v":0},{"$f":"'20 Year Detail'!N218","v":0},{"$f":"'20 Year Detail'!O218","v":0},{"$f":"'20 Year Detail'!P218","v":0},{"$f":"'20 Year Detail'!Q218","v":0},{"$f":"'20 Year Detail'!R218","v":0},{"$f":"'20 Year Detail'!S218","v":0},{"$f":"'20 Year Detail'!T218","v":0},{"$f":"'20 Year Detail'!U218","v":0},{"$f":"'20 Year Detail'!V218","v":0},{"$f":"'20 Year Detail'!W218","v":0},{"$f":"AW128","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$696","v":"HVAC 2: Cooling, Common Area"},{"$f":"'Cap Needs Input'!$C$710","v":0},{"$f":"'Cap Needs Input'!$D$696","v":"Owner"},{"$f":"'Cap Needs Input'!A701","v":"E3"},{"$f":"'Cap Needs Input'!B701","v":0},{"$f":"'Cap Needs Input'!C701","v":0},{"$f":"'Cap Needs Input'!D701","v":"Each"},{"$f":"'Cap Needs Input'!E701","v":0},{"$f":"'Cap Needs Input'!F701","v":0},{"$f":"'Cap Needs Input'!G701","v":0},{"$f":"'Cap Needs Input'!H701","v":"KWH"},{"$f":"'Cap Needs Input'!I701","v":0},{"$f":"'Cap Needs Input'!J701","v":0},{"$f":"'Cap Needs Input'!K701","v":""},{"$f":"'Cap Needs Input'!L701","v":0},{"$f":"X129","v":"T"},{"$f":"'Cap Needs Input'!C727","v":""},{"$f":"'Cap Needs Input'!E727","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C219","v":0},{"$f":"'20 Year Detail'!D219","v":0},{"$f":"'20 Year Detail'!E219","v":0},{"$f":"'20 Year Detail'!F219","v":0},{"$f":"'20 Year Detail'!G219","v":0},{"$f":"'20 Year Detail'!H219","v":0},{"$f":"'20 Year Detail'!I219","v":0},{"$f":"'20 Year Detail'!J219","v":0},{"$f":"'20 Year Detail'!K219","v":0},{"$f":"'20 Year Detail'!L219","v":0},{"$f":"'20 Year Detail'!M219","v":0},{"$f":"'20 Year Detail'!N219","v":0},{"$f":"'20 Year Detail'!O219","v":0},{"$f":"'20 Year Detail'!P219","v":0},{"$f":"'20 Year Detail'!Q219","v":0},{"$f":"'20 Year Detail'!R219","v":0},{"$f":"'20 Year Detail'!S219","v":0},{"$f":"'20 Year Detail'!T219","v":0},{"$f":"'20 Year Detail'!U219","v":0},{"$f":"'20 Year Detail'!V219","v":0},{"$f":"'20 Year Detail'!W219","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$696","v":"HVAC 2: Cooling, Common Area"},{"$f":"'Cap Needs Input'!$C$710","v":0},{"$f":"'Cap Needs Input'!$D$696","v":"Owner"},{"$f":"'Cap Needs Input'!A704","v":"T"},{"$f":"'Cap Needs Input'!B704","v":0},{"$f":"'Cap Needs Input'!C704","v":0},{"$f":"'Cap Needs Input'!D704","v":"Each"},{"$f":"'Cap Needs Input'!E704","v":0},{"$f":"'Cap Needs Input'!F704","v":0},{"$f":"'Cap Needs Input'!G704","v":0},{"$f":"'Cap Needs Input'!H704","v":"KWH"},{"$f":"'Cap Needs Input'!I704","v":0},{"$f":"'Cap Needs Input'!J704","v":0},null,{"$f":"'Cap Needs Input'!L704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$696","v":"HVAC 2: Cooling, Common Area"},{"$f":"'Cap Needs Input'!$C$710","v":0},{"$f":"'Cap Needs Input'!$D$696","v":"Owner"},{"$f":"'Cap Needs Input'!A707","v":"G1"},{"$f":"'Cap Needs Input'!B707","v":0},{"$f":"'Cap Needs Input'!C707","v":0},{"$f":"'Cap Needs Input'!D707","v":"Each"},{"$f":"'Cap Needs Input'!E707","v":0},{"$f":"'Cap Needs Input'!F707","v":0},{"$f":"'Cap Needs Input'!G707","v":0},{"$f":"'Cap Needs Input'!H707","v":"KWH"},{"$f":"'Cap Needs Input'!I707","v":0},{"$f":"'Cap Needs Input'!J707","v":0},null,{"$f":"'Cap Needs Input'!L707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$696","v":"HVAC 2: Cooling, Common Area"},{"$f":"'Cap Needs Input'!$C$710","v":0},{"$f":"'Cap Needs Input'!$D$696","v":"Owner"},{"$f":"'Cap Needs Input'!A708","v":"G2"},{"$f":"'Cap Needs Input'!B708","v":0},{"$f":"'Cap Needs Input'!C708","v":0},{"$f":"'Cap Needs Input'!D708","v":"Each"},{"$f":"'Cap Needs Input'!E708","v":0},{"$f":"'Cap Needs Input'!F708","v":0},{"$f":"'Cap Needs Input'!G708","v":0},{"$f":"'Cap Needs Input'!H708","v":"KWH"},{"$f":"'Cap Needs Input'!I708","v":0},{"$f":"'Cap Needs Input'!J708","v":0},null,{"$f":"'Cap Needs Input'!L708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$729","v":"Domestic Hot Water Heating 1"},{"$f":"'Cap Needs Input'!$C$743","v":0},{"$f":"'Cap Needs Input'!$D$729","v":0},{"$f":"'Cap Needs Input'!A732","v":"E1"},{"$f":"'Cap Needs Input'!B732","v":0},{"$f":"'Cap Needs Input'!C732","v":0},{"$f":"'Cap Needs Input'!D732","v":"Units"},{"$f":"'Cap Needs Input'!E732","v":0},{"$f":"'Cap Needs Input'!F732","v":0},{"$f":"'Cap Needs Input'!G732","v":0},{"$f":"'Cap Needs Input'!H732","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I732","v":0},{"$f":"'Cap Needs Input'!J732","v":0},{"$f":"'Cap Needs Input'!K732","v":""},{"$f":"'Cap Needs Input'!L732","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$752,2)='Cap Needs Input'!$A$740,'Cap Needs Input'!$A$740,(IF(LEFT('Cap Needs Input'!$B$752,2)='Cap Needs Input'!$A$741,'Cap Needs Input'!$A$741,(IF(LEFT('Cap Needs Input'!$B$752,1)='Cap Needs Input'!$A$737,'Cap Needs Input'!$A$737,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C758","v":""},{"$f":"'Cap Needs Input'!E758","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C227","v":0},{"$f":"'20 Year Detail'!D227","v":0},{"$f":"'20 Year Detail'!E227","v":0},{"$f":"'20 Year Detail'!F227","v":0},{"$f":"'20 Year Detail'!G227","v":0},{"$f":"'20 Year Detail'!H227","v":0},{"$f":"'20 Year Detail'!I227","v":0},{"$f":"'20 Year Detail'!J227","v":0},{"$f":"'20 Year Detail'!K227","v":0},{"$f":"'20 Year Detail'!L227","v":0},{"$f":"'20 Year Detail'!M227","v":0},{"$f":"'20 Year Detail'!N227","v":0},{"$f":"'20 Year Detail'!O227","v":0},{"$f":"'20 Year Detail'!P227","v":0},{"$f":"'20 Year Detail'!Q227","v":0},{"$f":"'20 Year Detail'!R227","v":0},{"$f":"'20 Year Detail'!S227","v":0},{"$f":"'20 Year Detail'!T227","v":0},{"$f":"'20 Year Detail'!U227","v":0},{"$f":"'20 Year Detail'!V227","v":0},{"$f":"'20 Year Detail'!W227","v":0},{"$f":"'Utility Savings'!H17+'Utility Savings'!N17","v":0},{"$f":"IF(AND('Utility Savings'!I17=\"\",'Utility Savings'!O17=\"\"),0,IF('Utility Savings'!I17=\"\",'Utility Savings'!O17,'Utility Savings'!I17))","v":0},{"$f":"IF(AND('Utility Savings'!J17=\"\",'Utility Savings'!P17=\"\"),0,IF('Utility Savings'!J17=\"\",'Utility Savings'!P17,'Utility Savings'!J17))","v":0},{"$f":"IF(AND('Utility Savings'!K17=\"\",'Utility Savings'!Q17=\"\"),0,IF('Utility Savings'!K17=\"\",'Utility Savings'!Q17,'Utility Savings'!K17))","v":0},{"$f":"IF(AND('Utility Savings'!L17=\"\",'Utility Savings'!R17=\"\"),0,IF('Utility Savings'!L17=\"\",'Utility Savings'!R17,'Utility Savings'!L17))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$729","v":"Domestic Hot Water Heating 1"},{"$f":"'Cap Needs Input'!$C$743","v":0},{"$f":"'Cap Needs Input'!$D$729","v":0},{"$f":"'Cap Needs Input'!A733","v":"E2"},{"$f":"'Cap Needs Input'!B733","v":0},{"$f":"'Cap Needs Input'!C733","v":0},{"$f":"'Cap Needs Input'!D733","v":"Units"},{"$f":"'Cap Needs Input'!E733","v":0},{"$f":"'Cap Needs Input'!F733","v":0},{"$f":"'Cap Needs Input'!G733","v":0},{"$f":"'Cap Needs Input'!H733","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I733","v":0},{"$f":"'Cap Needs Input'!J733","v":0},{"$f":"'Cap Needs Input'!K733","v":""},{"$f":"'Cap Needs Input'!L733","v":0},{"$f":"X134","v":"T"},{"$f":"'Cap Needs Input'!C759","v":""},{"$f":"'Cap Needs Input'!E759","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C228","v":0},{"$f":"'20 Year Detail'!D228","v":0},{"$f":"'20 Year Detail'!E228","v":0},{"$f":"'20 Year Detail'!F228","v":0},{"$f":"'20 Year Detail'!G228","v":0},{"$f":"'20 Year Detail'!H228","v":0},{"$f":"'20 Year Detail'!I228","v":0},{"$f":"'20 Year Detail'!J228","v":0},{"$f":"'20 Year Detail'!K228","v":0},{"$f":"'20 Year Detail'!L228","v":0},{"$f":"'20 Year Detail'!M228","v":0},{"$f":"'20 Year Detail'!N228","v":0},{"$f":"'20 Year Detail'!O228","v":0},{"$f":"'20 Year Detail'!P228","v":0},{"$f":"'20 Year Detail'!Q228","v":0},{"$f":"'20 Year Detail'!R228","v":0},{"$f":"'20 Year Detail'!S228","v":0},{"$f":"'20 Year Detail'!T228","v":0},{"$f":"'20 Year Detail'!U228","v":0},{"$f":"'20 Year Detail'!V228","v":0},{"$f":"'20 Year Detail'!W228","v":0},{"$f":"AW134","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$729","v":"Domestic Hot Water Heating 1"},{"$f":"'Cap Needs Input'!$C$743","v":0},{"$f":"'Cap Needs Input'!$D$729","v":0},{"$f":"'Cap Needs Input'!A734","v":"E3"},{"$f":"'Cap Needs Input'!B734","v":0},{"$f":"'Cap Needs Input'!C734","v":0},{"$f":"'Cap Needs Input'!D734","v":"Units"},{"$f":"'Cap Needs Input'!E734","v":0},{"$f":"'Cap Needs Input'!F734","v":0},{"$f":"'Cap Needs Input'!G734","v":0},{"$f":"'Cap Needs Input'!H734","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I734","v":0},{"$f":"'Cap Needs Input'!J734","v":0},{"$f":"'Cap Needs Input'!K734","v":""},{"$f":"'Cap Needs Input'!L734","v":0},{"$f":"X135","v":"T"},{"$f":"'Cap Needs Input'!C760","v":""},{"$f":"'Cap Needs Input'!E760","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C229","v":0},{"$f":"'20 Year Detail'!D229","v":0},{"$f":"'20 Year Detail'!E229","v":0},{"$f":"'20 Year Detail'!F229","v":0},{"$f":"'20 Year Detail'!G229","v":0},{"$f":"'20 Year Detail'!H229","v":0},{"$f":"'20 Year Detail'!I229","v":0},{"$f":"'20 Year Detail'!J229","v":0},{"$f":"'20 Year Detail'!K229","v":0},{"$f":"'20 Year Detail'!L229","v":0},{"$f":"'20 Year Detail'!M229","v":0},{"$f":"'20 Year Detail'!N229","v":0},{"$f":"'20 Year Detail'!O229","v":0},{"$f":"'20 Year Detail'!P229","v":0},{"$f":"'20 Year Detail'!Q229","v":0},{"$f":"'20 Year Detail'!R229","v":0},{"$f":"'20 Year Detail'!S229","v":0},{"$f":"'20 Year Detail'!T229","v":0},{"$f":"'20 Year Detail'!U229","v":0},{"$f":"'20 Year Detail'!V229","v":0},{"$f":"'20 Year Detail'!W229","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$729","v":"Domestic Hot Water Heating 1"},{"$f":"'Cap Needs Input'!$C$743","v":0},{"$f":"'Cap Needs Input'!$D$729","v":0},{"$f":"'Cap Needs Input'!A737","v":"T"},{"$f":"'Cap Needs Input'!B737","v":0},{"$f":"'Cap Needs Input'!C737","v":0},{"$f":"'Cap Needs Input'!D737","v":"Units"},{"$f":"'Cap Needs Input'!E737","v":0},{"$f":"'Cap Needs Input'!F737","v":0},{"$f":"'Cap Needs Input'!G737","v":0},{"$f":"'Cap Needs Input'!H737","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I737","v":0},{"$f":"'Cap Needs Input'!J737","v":0},null,{"$f":"'Cap Needs Input'!L737","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$729","v":"Domestic Hot Water Heating 1"},{"$f":"'Cap Needs Input'!$C$743","v":0},{"$f":"'Cap Needs Input'!$D$729","v":0},{"$f":"'Cap Needs Input'!A740","v":"G1"},{"$f":"'Cap Needs Input'!B740","v":0},{"$f":"'Cap Needs Input'!C740","v":0},{"$f":"'Cap Needs Input'!D740","v":"Units"},{"$f":"'Cap Needs Input'!E740","v":0},{"$f":"'Cap Needs Input'!F740","v":0},{"$f":"'Cap Needs Input'!G740","v":0},{"$f":"'Cap Needs Input'!H740","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I740","v":0},{"$f":"'Cap Needs Input'!J740","v":0},null,{"$f":"'Cap Needs Input'!L740","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$729","v":"Domestic Hot Water Heating 1"},{"$f":"'Cap Needs Input'!$C$743","v":0},{"$f":"'Cap Needs Input'!$D$729","v":0},{"$f":"'Cap Needs Input'!A741","v":"G2"},{"$f":"'Cap Needs Input'!B741","v":0},{"$f":"'Cap Needs Input'!C741","v":0},{"$f":"'Cap Needs Input'!D741","v":"Units"},{"$f":"'Cap Needs Input'!E741","v":0},{"$f":"'Cap Needs Input'!F741","v":0},{"$f":"'Cap Needs Input'!G741","v":0},{"$f":"'Cap Needs Input'!H741","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I741","v":0},{"$f":"'Cap Needs Input'!J741","v":0},null,{"$f":"'Cap Needs Input'!L741","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$762","v":"Domestic Hot Water Heating 2"},{"$f":"'Cap Needs Input'!$C$776","v":0},{"$f":"'Cap Needs Input'!$D$762","v":0},{"$f":"'Cap Needs Input'!A765","v":"E1"},{"$f":"'Cap Needs Input'!B765","v":0},{"$f":"'Cap Needs Input'!C765","v":0},{"$f":"'Cap Needs Input'!D765","v":"Units"},{"$f":"'Cap Needs Input'!E765","v":0},{"$f":"'Cap Needs Input'!F765","v":0},{"$f":"'Cap Needs Input'!G765","v":0},{"$f":"'Cap Needs Input'!H765","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I765","v":0},{"$f":"'Cap Needs Input'!J765","v":0},{"$f":"'Cap Needs Input'!K765","v":""},{"$f":"'Cap Needs Input'!L765","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B$785,2)='Cap Needs Input'!$A$773,'Cap Needs Input'!$A$773,(IF(LEFT('Cap Needs Input'!$B$785,2)='Cap Needs Input'!$A$774,'Cap Needs Input'!$A$774,(IF(LEFT('Cap Needs Input'!$B$785,1)='Cap Needs Input'!$A$770,'Cap Needs Input'!$A$770,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C791","v":""},{"$f":"'Cap Needs Input'!E791","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C237","v":0},{"$f":"'20 Year Detail'!D237","v":0},{"$f":"'20 Year Detail'!E237","v":0},{"$f":"'20 Year Detail'!F237","v":0},{"$f":"'20 Year Detail'!G237","v":0},{"$f":"'20 Year Detail'!H237","v":0},{"$f":"'20 Year Detail'!I237","v":0},{"$f":"'20 Year Detail'!J237","v":0},{"$f":"'20 Year Detail'!K237","v":0},{"$f":"'20 Year Detail'!L237","v":0},{"$f":"'20 Year Detail'!M237","v":0},{"$f":"'20 Year Detail'!N237","v":0},{"$f":"'20 Year Detail'!O237","v":0},{"$f":"'20 Year Detail'!P237","v":0},{"$f":"'20 Year Detail'!Q237","v":0},{"$f":"'20 Year Detail'!R237","v":0},{"$f":"'20 Year Detail'!S237","v":0},{"$f":"'20 Year Detail'!T237","v":0},{"$f":"'20 Year Detail'!U237","v":0},{"$f":"'20 Year Detail'!V237","v":0},{"$f":"'20 Year Detail'!W237","v":0},{"$f":"'Utility Savings'!H18+'Utility Savings'!N18","v":0},{"$f":"IF(AND('Utility Savings'!I18=\"\",'Utility Savings'!O18=\"\"),0,IF('Utility Savings'!I18=\"\",'Utility Savings'!O18,'Utility Savings'!I18))","v":0},{"$f":"IF(AND('Utility Savings'!J18=\"\",'Utility Savings'!P18=\"\"),0,IF('Utility Savings'!J18=\"\",'Utility Savings'!P18,'Utility Savings'!J18))","v":0},{"$f":"IF(AND('Utility Savings'!K18=\"\",'Utility Savings'!Q18=\"\"),0,IF('Utility Savings'!K18=\"\",'Utility Savings'!Q18,'Utility Savings'!K18))","v":0},{"$f":"IF(AND('Utility Savings'!L18=\"\",'Utility Savings'!R18=\"\"),0,IF('Utility Savings'!L18=\"\",'Utility Savings'!R18,'Utility Savings'!L18))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$762","v":"Domestic Hot Water Heating 2"},{"$f":"'Cap Needs Input'!$C$776","v":0},{"$f":"'Cap Needs Input'!$D$762","v":0},{"$f":"'Cap Needs Input'!A766","v":"E2"},{"$f":"'Cap Needs Input'!B766","v":0},{"$f":"'Cap Needs Input'!C766","v":0},{"$f":"'Cap Needs Input'!D766","v":"Units"},{"$f":"'Cap Needs Input'!E766","v":0},{"$f":"'Cap Needs Input'!F766","v":0},{"$f":"'Cap Needs Input'!G766","v":0},{"$f":"'Cap Needs Input'!H766","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I766","v":0},{"$f":"'Cap Needs Input'!J766","v":0},{"$f":"'Cap Needs Input'!K766","v":""},{"$f":"'Cap Needs Input'!L766","v":0},{"$f":"X140","v":"T"},{"$f":"'Cap Needs Input'!C792","v":""},{"$f":"'Cap Needs Input'!E792","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C238","v":0},{"$f":"'20 Year Detail'!D238","v":0},{"$f":"'20 Year Detail'!E238","v":0},{"$f":"'20 Year Detail'!F238","v":0},{"$f":"'20 Year Detail'!G238","v":0},{"$f":"'20 Year Detail'!H238","v":0},{"$f":"'20 Year Detail'!I238","v":0},{"$f":"'20 Year Detail'!J238","v":0},{"$f":"'20 Year Detail'!K238","v":0},{"$f":"'20 Year Detail'!L238","v":0},{"$f":"'20 Year Detail'!M238","v":0},{"$f":"'20 Year Detail'!N238","v":0},{"$f":"'20 Year Detail'!O238","v":0},{"$f":"'20 Year Detail'!P238","v":0},{"$f":"'20 Year Detail'!Q238","v":0},{"$f":"'20 Year Detail'!R238","v":0},{"$f":"'20 Year Detail'!S238","v":0},{"$f":"'20 Year Detail'!T238","v":0},{"$f":"'20 Year Detail'!U238","v":0},{"$f":"'20 Year Detail'!V238","v":0},{"$f":"'20 Year Detail'!W238","v":0},{"$f":"AW140","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$762","v":"Domestic Hot Water Heating 2"},{"$f":"'Cap Needs Input'!$C$776","v":0},{"$f":"'Cap Needs Input'!$D$762","v":0},{"$f":"'Cap Needs Input'!A767","v":"E3"},{"$f":"'Cap Needs Input'!B767","v":0},{"$f":"'Cap Needs Input'!C767","v":0},{"$f":"'Cap Needs Input'!D767","v":"Units"},{"$f":"'Cap Needs Input'!E767","v":0},{"$f":"'Cap Needs Input'!F767","v":0},{"$f":"'Cap Needs Input'!G767","v":0},{"$f":"'Cap Needs Input'!H767","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I767","v":0},{"$f":"'Cap Needs Input'!J767","v":0},{"$f":"'Cap Needs Input'!K767","v":""},{"$f":"'Cap Needs Input'!L767","v":0},{"$f":"X141","v":"T"},{"$f":"'Cap Needs Input'!C793","v":""},{"$f":"'Cap Needs Input'!E793","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C239","v":0},{"$f":"'20 Year Detail'!D239","v":0},{"$f":"'20 Year Detail'!E239","v":0},{"$f":"'20 Year Detail'!F239","v":0},{"$f":"'20 Year Detail'!G239","v":0},{"$f":"'20 Year Detail'!H239","v":0},{"$f":"'20 Year Detail'!I239","v":0},{"$f":"'20 Year Detail'!J239","v":0},{"$f":"'20 Year Detail'!K239","v":0},{"$f":"'20 Year Detail'!L239","v":0},{"$f":"'20 Year Detail'!M239","v":0},{"$f":"'20 Year Detail'!N239","v":0},{"$f":"'20 Year Detail'!O239","v":0},{"$f":"'20 Year Detail'!P239","v":0},{"$f":"'20 Year Detail'!Q239","v":0},{"$f":"'20 Year Detail'!R239","v":0},{"$f":"'20 Year Detail'!S239","v":0},{"$f":"'20 Year Detail'!T239","v":0},{"$f":"'20 Year Detail'!U239","v":0},{"$f":"'20 Year Detail'!V239","v":0},{"$f":"'20 Year Detail'!W239","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$762","v":"Domestic Hot Water Heating 2"},{"$f":"'Cap Needs Input'!$C$776","v":0},{"$f":"'Cap Needs Input'!$D$762","v":0},{"$f":"'Cap Needs Input'!A770","v":"T"},{"$f":"'Cap Needs Input'!B770","v":0},{"$f":"'Cap Needs Input'!C770","v":0},{"$f":"'Cap Needs Input'!D770","v":"Units"},{"$f":"'Cap Needs Input'!E770","v":0},{"$f":"'Cap Needs Input'!F770","v":0},{"$f":"'Cap Needs Input'!G770","v":0},{"$f":"'Cap Needs Input'!H770","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I770","v":0},{"$f":"'Cap Needs Input'!J770","v":0},null,{"$f":"'Cap Needs Input'!L770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$762","v":"Domestic Hot Water Heating 2"},{"$f":"'Cap Needs Input'!$C$776","v":0},{"$f":"'Cap Needs Input'!$D$762","v":0},{"$f":"'Cap Needs Input'!A773","v":"G1"},{"$f":"'Cap Needs Input'!B773","v":0},{"$f":"'Cap Needs Input'!C773","v":0},{"$f":"'Cap Needs Input'!D773","v":"Units"},{"$f":"'Cap Needs Input'!E773","v":0},{"$f":"'Cap Needs Input'!F773","v":0},{"$f":"'Cap Needs Input'!G773","v":0},{"$f":"'Cap Needs Input'!H773","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I773","v":0},{"$f":"'Cap Needs Input'!J773","v":0},null,{"$f":"'Cap Needs Input'!L773","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$762","v":"Domestic Hot Water Heating 2"},{"$f":"'Cap Needs Input'!$C$776","v":0},{"$f":"'Cap Needs Input'!$D$762","v":0},{"$f":"'Cap Needs Input'!A774","v":"G2"},{"$f":"'Cap Needs Input'!B774","v":0},{"$f":"'Cap Needs Input'!C774","v":0},{"$f":"'Cap Needs Input'!D774","v":"Units"},{"$f":"'Cap Needs Input'!E774","v":0},{"$f":"'Cap Needs Input'!F774","v":0},{"$f":"'Cap Needs Input'!G774","v":0},{"$f":"'Cap Needs Input'!H774","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I774","v":0},{"$f":"'Cap Needs Input'!J774","v":0},null,{"$f":"'Cap Needs Input'!L774","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$795","v":"Domestic Hot Water Heating 3"},{"$f":"'Cap Needs Input'!$C$809","v":0},{"$f":"'Cap Needs Input'!$D$795","v":0},{"$f":"'Cap Needs Input'!A798","v":"E1"},{"$f":"'Cap Needs Input'!B798","v":0},{"$f":"'Cap Needs Input'!C798","v":0},{"$f":"'Cap Needs Input'!D798","v":"Units"},{"$f":"'Cap Needs Input'!E798","v":0},{"$f":"'Cap Needs Input'!F798","v":0},{"$f":"'Cap Needs Input'!G798","v":0},{"$f":"'Cap Needs Input'!H798","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I798","v":0},{"$f":"'Cap Needs Input'!J798","v":0},{"$f":"'Cap Needs Input'!K798","v":""},{"$f":"'Cap Needs Input'!L798","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B818,2)='Cap Needs Input'!$A806,'Cap Needs Input'!$A806,(IF(LEFT('Cap Needs Input'!$B818,2)='Cap Needs Input'!$A807,'Cap Needs Input'!$A807,(IF(LEFT('Cap Needs Input'!$B818,1)='Cap Needs Input'!$A803,'Cap Needs Input'!$A803,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C824","v":""},{"$f":"'Cap Needs Input'!E824","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C247","v":0},{"$f":"'20 Year Detail'!D247","v":0},{"$f":"'20 Year Detail'!E247","v":0},{"$f":"'20 Year Detail'!F247","v":0},{"$f":"'20 Year Detail'!G247","v":0},{"$f":"'20 Year Detail'!H247","v":0},{"$f":"'20 Year Detail'!I247","v":0},{"$f":"'20 Year Detail'!J247","v":0},{"$f":"'20 Year Detail'!K247","v":0},{"$f":"'20 Year Detail'!L247","v":0},{"$f":"'20 Year Detail'!M247","v":0},{"$f":"'20 Year Detail'!N247","v":0},{"$f":"'20 Year Detail'!O247","v":0},{"$f":"'20 Year Detail'!P247","v":0},{"$f":"'20 Year Detail'!Q247","v":0},{"$f":"'20 Year Detail'!R247","v":0},{"$f":"'20 Year Detail'!S247","v":0},{"$f":"'20 Year Detail'!T247","v":0},{"$f":"'20 Year Detail'!U247","v":0},{"$f":"'20 Year Detail'!V247","v":0},{"$f":"'20 Year Detail'!W247","v":0},{"$f":"'Utility Savings'!H19+'Utility Savings'!N19","v":0},{"$f":"IF(AND('Utility Savings'!I19=\"\",'Utility Savings'!O19=\"\"),0,IF('Utility Savings'!I19=\"\",'Utility Savings'!O19,'Utility Savings'!I19))","v":0},{"$f":"IF(AND('Utility Savings'!J19=\"\",'Utility Savings'!P19=\"\"),0,IF('Utility Savings'!J19=\"\",'Utility Savings'!P19,'Utility Savings'!J19))","v":0},{"$f":"IF(AND('Utility Savings'!K19=\"\",'Utility Savings'!Q19=\"\"),0,IF('Utility Savings'!K19=\"\",'Utility Savings'!Q19,'Utility Savings'!K19))","v":0},{"$f":"IF(AND('Utility Savings'!L19=\"\",'Utility Savings'!R19=\"\"),0,IF('Utility Savings'!L19=\"\",'Utility Savings'!R19,'Utility Savings'!L19))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$795","v":"Domestic Hot Water Heating 3"},{"$f":"'Cap Needs Input'!$C$809","v":0},{"$f":"'Cap Needs Input'!$D$795","v":0},{"$f":"'Cap Needs Input'!A799","v":"E2"},{"$f":"'Cap Needs Input'!B799","v":0},{"$f":"'Cap Needs Input'!C799","v":0},{"$f":"'Cap Needs Input'!D799","v":"Units"},{"$f":"'Cap Needs Input'!E799","v":0},{"$f":"'Cap Needs Input'!F799","v":0},{"$f":"'Cap Needs Input'!G799","v":0},{"$f":"'Cap Needs Input'!H799","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I799","v":0},{"$f":"'Cap Needs Input'!J799","v":0},{"$f":"'Cap Needs Input'!K799","v":""},{"$f":"'Cap Needs Input'!L799","v":0},{"$f":"X146","v":"T"},{"$f":"'Cap Needs Input'!C825","v":""},{"$f":"'Cap Needs Input'!E825","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C248","v":0},{"$f":"'20 Year Detail'!D248","v":0},{"$f":"'20 Year Detail'!E248","v":0},{"$f":"'20 Year Detail'!F248","v":0},{"$f":"'20 Year Detail'!G248","v":0},{"$f":"'20 Year Detail'!H248","v":0},{"$f":"'20 Year Detail'!I248","v":0},{"$f":"'20 Year Detail'!J248","v":0},{"$f":"'20 Year Detail'!K248","v":0},{"$f":"'20 Year Detail'!L248","v":0},{"$f":"'20 Year Detail'!M248","v":0},{"$f":"'20 Year Detail'!N248","v":0},{"$f":"'20 Year Detail'!O248","v":0},{"$f":"'20 Year Detail'!P248","v":0},{"$f":"'20 Year Detail'!Q248","v":0},{"$f":"'20 Year Detail'!R248","v":0},{"$f":"'20 Year Detail'!S248","v":0},{"$f":"'20 Year Detail'!T248","v":0},{"$f":"'20 Year Detail'!U248","v":0},{"$f":"'20 Year Detail'!V248","v":0},{"$f":"'20 Year Detail'!W248","v":0},{"$f":"AW146","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$795","v":"Domestic Hot Water Heating 3"},{"$f":"'Cap Needs Input'!$C$809","v":0},{"$f":"'Cap Needs Input'!$D$795","v":0},{"$f":"'Cap Needs Input'!A800","v":"E3"},{"$f":"'Cap Needs Input'!B800","v":0},{"$f":"'Cap Needs Input'!C800","v":0},{"$f":"'Cap Needs Input'!D800","v":"Units"},{"$f":"'Cap Needs Input'!E800","v":0},{"$f":"'Cap Needs Input'!F800","v":0},{"$f":"'Cap Needs Input'!G800","v":0},{"$f":"'Cap Needs Input'!H800","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I800","v":0},{"$f":"'Cap Needs Input'!J800","v":0},{"$f":"'Cap Needs Input'!K800","v":""},{"$f":"'Cap Needs Input'!L800","v":0},{"$f":"X147","v":"T"},{"$f":"'Cap Needs Input'!C826","v":""},{"$f":"'Cap Needs Input'!E826","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C249","v":0},{"$f":"'20 Year Detail'!D249","v":0},{"$f":"'20 Year Detail'!E249","v":0},{"$f":"'20 Year Detail'!F249","v":0},{"$f":"'20 Year Detail'!G249","v":0},{"$f":"'20 Year Detail'!H249","v":0},{"$f":"'20 Year Detail'!I249","v":0},{"$f":"'20 Year Detail'!J249","v":0},{"$f":"'20 Year Detail'!K249","v":0},{"$f":"'20 Year Detail'!L249","v":0},{"$f":"'20 Year Detail'!M249","v":0},{"$f":"'20 Year Detail'!N249","v":0},{"$f":"'20 Year Detail'!O249","v":0},{"$f":"'20 Year Detail'!P249","v":0},{"$f":"'20 Year Detail'!Q249","v":0},{"$f":"'20 Year Detail'!R249","v":0},{"$f":"'20 Year Detail'!S249","v":0},{"$f":"'20 Year Detail'!T249","v":0},{"$f":"'20 Year Detail'!U249","v":0},{"$f":"'20 Year Detail'!V249","v":0},{"$f":"'20 Year Detail'!W249","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$795","v":"Domestic Hot Water Heating 3"},{"$f":"'Cap Needs Input'!$C$809","v":0},{"$f":"'Cap Needs Input'!$D$795","v":0},{"$f":"'Cap Needs Input'!A803","v":"T"},{"$f":"'Cap Needs Input'!B803","v":0},{"$f":"'Cap Needs Input'!C803","v":0},{"$f":"'Cap Needs Input'!D803","v":"Units"},{"$f":"'Cap Needs Input'!E803","v":0},{"$f":"'Cap Needs Input'!F803","v":0},{"$f":"'Cap Needs Input'!G803","v":0},{"$f":"'Cap Needs Input'!H803","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I803","v":0},{"$f":"'Cap Needs Input'!J803","v":0},null,{"$f":"'Cap Needs Input'!L803","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$795","v":"Domestic Hot Water Heating 3"},{"$f":"'Cap Needs Input'!$C$809","v":0},{"$f":"'Cap Needs Input'!$D$795","v":0},{"$f":"'Cap Needs Input'!A806","v":"G1"},{"$f":"'Cap Needs Input'!B806","v":0},{"$f":"'Cap Needs Input'!C806","v":0},{"$f":"'Cap Needs Input'!D806","v":"Units"},{"$f":"'Cap Needs Input'!E806","v":0},{"$f":"'Cap Needs Input'!F806","v":0},{"$f":"'Cap Needs Input'!G806","v":0},{"$f":"'Cap Needs Input'!H806","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I806","v":0},{"$f":"'Cap Needs Input'!J806","v":0},null,{"$f":"'Cap Needs Input'!L806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$795","v":"Domestic Hot Water Heating 3"},{"$f":"'Cap Needs Input'!$C$809","v":0},{"$f":"'Cap Needs Input'!$D$795","v":0},{"$f":"'Cap Needs Input'!A807","v":"G2"},{"$f":"'Cap Needs Input'!B807","v":0},{"$f":"'Cap Needs Input'!C807","v":0},{"$f":"'Cap Needs Input'!D807","v":"Units"},{"$f":"'Cap Needs Input'!E807","v":0},{"$f":"'Cap Needs Input'!F807","v":0},{"$f":"'Cap Needs Input'!G807","v":0},{"$f":"'Cap Needs Input'!H807","v":{"$error":"#N/A"}},{"$f":"'Cap Needs Input'!I807","v":0},{"$f":"'Cap Needs Input'!J807","v":0},null,{"$f":"'Cap Needs Input'!L807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$828","v":"Common Area Hot Water"},{"$f":"'Cap Needs Input'!$C$842","v":0},{"$f":"'Cap Needs Input'!$D$828","v":"Owner"},{"$f":"'Cap Needs Input'!A831","v":"E1"},{"$f":"'Cap Needs Input'!B831","v":0},{"$f":"'Cap Needs Input'!C831","v":0},{"$f":"'Cap Needs Input'!D831","v":"Units"},{"$f":"'Cap Needs Input'!E831","v":0},{"$f":"'Cap Needs Input'!F831","v":0},{"$f":"'Cap Needs Input'!G831","v":0},{"$f":"'Cap Needs Input'!H831","v":"Gallons"},{"$f":"'Cap Needs Input'!I831","v":0},{"$f":"'Cap Needs Input'!J831","v":0},{"$f":"'Cap Needs Input'!K831","v":""},{"$f":"'Cap Needs Input'!L831","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B851,2)='Cap Needs Input'!$A839,'Cap Needs Input'!$A839,(IF(LEFT('Cap Needs Input'!$B851,2)='Cap Needs Input'!$A840,'Cap Needs Input'!$A840,(IF(LEFT('Cap Needs Input'!$B851,1)='Cap Needs Input'!$A836,'Cap Needs Input'!$A836,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C857","v":""},{"$f":"'Cap Needs Input'!E857","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C257","v":0},{"$f":"'20 Year Detail'!D257","v":0},{"$f":"'20 Year Detail'!E257","v":0},{"$f":"'20 Year Detail'!F257","v":0},{"$f":"'20 Year Detail'!G257","v":0},{"$f":"'20 Year Detail'!H257","v":0},{"$f":"'20 Year Detail'!I257","v":0},{"$f":"'20 Year Detail'!J257","v":0},{"$f":"'20 Year Detail'!K257","v":0},{"$f":"'20 Year Detail'!L257","v":0},{"$f":"'20 Year Detail'!M257","v":0},{"$f":"'20 Year Detail'!N257","v":0},{"$f":"'20 Year Detail'!O257","v":0},{"$f":"'20 Year Detail'!P257","v":0},{"$f":"'20 Year Detail'!Q257","v":0},{"$f":"'20 Year Detail'!R257","v":0},{"$f":"'20 Year Detail'!S257","v":0},{"$f":"'20 Year Detail'!T257","v":0},{"$f":"'20 Year Detail'!U257","v":0},{"$f":"'20 Year Detail'!V257","v":0},{"$f":"'20 Year Detail'!W257","v":0},{"$f":"'Utility Savings'!H20+'Utility Savings'!N20","v":0},{"$f":"IF(AND('Utility Savings'!I20=\"\",'Utility Savings'!O20=\"\"),0,IF('Utility Savings'!I20=\"\",'Utility Savings'!O20,'Utility Savings'!I20))","v":0},{"$f":"IF(AND('Utility Savings'!J20=\"\",'Utility Savings'!P20=\"\"),0,IF('Utility Savings'!J20=\"\",'Utility Savings'!P20,'Utility Savings'!J20))","v":0},{"$f":"IF(AND('Utility Savings'!K20=\"\",'Utility Savings'!Q20=\"\"),0,IF('Utility Savings'!K20=\"\",'Utility Savings'!Q20,'Utility Savings'!K20))","v":0},{"$f":"IF(AND('Utility Savings'!L20=\"\",'Utility Savings'!R20=\"\"),0,IF('Utility Savings'!L20=\"\",'Utility Savings'!R20,'Utility Savings'!L20))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$828","v":"Common Area Hot Water"},{"$f":"'Cap Needs Input'!$C$842","v":0},{"$f":"'Cap Needs Input'!$D$828","v":"Owner"},{"$f":"'Cap Needs Input'!A832","v":"E2"},{"$f":"'Cap Needs Input'!B832","v":0},{"$f":"'Cap Needs Input'!C832","v":0},{"$f":"'Cap Needs Input'!D832","v":"Units"},{"$f":"'Cap Needs Input'!E832","v":0},{"$f":"'Cap Needs Input'!F832","v":0},{"$f":"'Cap Needs Input'!G832","v":0},{"$f":"'Cap Needs Input'!H832","v":"Gallons"},{"$f":"'Cap Needs Input'!I832","v":0},{"$f":"'Cap Needs Input'!J832","v":0},{"$f":"'Cap Needs Input'!K832","v":""},{"$f":"'Cap Needs Input'!L832","v":0},{"$f":"X152","v":"T"},{"$f":"'Cap Needs Input'!C858","v":""},{"$f":"'Cap Needs Input'!E858","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C258","v":0},{"$f":"'20 Year Detail'!D258","v":0},{"$f":"'20 Year Detail'!E258","v":0},{"$f":"'20 Year Detail'!F258","v":0},{"$f":"'20 Year Detail'!G258","v":0},{"$f":"'20 Year Detail'!H258","v":0},{"$f":"'20 Year Detail'!I258","v":0},{"$f":"'20 Year Detail'!J258","v":0},{"$f":"'20 Year Detail'!K258","v":0},{"$f":"'20 Year Detail'!L258","v":0},{"$f":"'20 Year Detail'!M258","v":0},{"$f":"'20 Year Detail'!N258","v":0},{"$f":"'20 Year Detail'!O258","v":0},{"$f":"'20 Year Detail'!P258","v":0},{"$f":"'20 Year Detail'!Q258","v":0},{"$f":"'20 Year Detail'!R258","v":0},{"$f":"'20 Year Detail'!S258","v":0},{"$f":"'20 Year Detail'!T258","v":0},{"$f":"'20 Year Detail'!U258","v":0},{"$f":"'20 Year Detail'!V258","v":0},{"$f":"'20 Year Detail'!W258","v":0},{"$f":"AW152","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$828","v":"Common Area Hot Water"},{"$f":"'Cap Needs Input'!$C$842","v":0},{"$f":"'Cap Needs Input'!$D$828","v":"Owner"},{"$f":"'Cap Needs Input'!A833","v":"E3"},{"$f":"'Cap Needs Input'!B833","v":0},{"$f":"'Cap Needs Input'!C833","v":0},{"$f":"'Cap Needs Input'!D833","v":"Units"},{"$f":"'Cap Needs Input'!E833","v":0},{"$f":"'Cap Needs Input'!F833","v":0},{"$f":"'Cap Needs Input'!G833","v":0},{"$f":"'Cap Needs Input'!H833","v":"Gallons"},{"$f":"'Cap Needs Input'!I833","v":0},{"$f":"'Cap Needs Input'!J833","v":0},{"$f":"'Cap Needs Input'!K833","v":""},{"$f":"'Cap Needs Input'!L833","v":0},{"$f":"X153","v":"T"},{"$f":"'Cap Needs Input'!C859","v":""},{"$f":"'Cap Needs Input'!E859","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C259","v":0},{"$f":"'20 Year Detail'!D259","v":0},{"$f":"'20 Year Detail'!E259","v":0},{"$f":"'20 Year Detail'!F259","v":0},{"$f":"'20 Year Detail'!G259","v":0},{"$f":"'20 Year Detail'!H259","v":0},{"$f":"'20 Year Detail'!I259","v":0},{"$f":"'20 Year Detail'!J259","v":0},{"$f":"'20 Year Detail'!K259","v":0},{"$f":"'20 Year Detail'!L259","v":0},{"$f":"'20 Year Detail'!M259","v":0},{"$f":"'20 Year Detail'!N259","v":0},{"$f":"'20 Year Detail'!O259","v":0},{"$f":"'20 Year Detail'!P259","v":0},{"$f":"'20 Year Detail'!Q259","v":0},{"$f":"'20 Year Detail'!R259","v":0},{"$f":"'20 Year Detail'!S259","v":0},{"$f":"'20 Year Detail'!T259","v":0},{"$f":"'20 Year Detail'!U259","v":0},{"$f":"'20 Year Detail'!V259","v":0},{"$f":"'20 Year Detail'!W259","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$828","v":"Common Area Hot Water"},{"$f":"'Cap Needs Input'!$C$842","v":0},{"$f":"'Cap Needs Input'!$D$828","v":"Owner"},{"$f":"'Cap Needs Input'!A836","v":"T"},{"$f":"'Cap Needs Input'!B836","v":0},{"$f":"'Cap Needs Input'!C836","v":0},{"$f":"'Cap Needs Input'!D836","v":"Units"},{"$f":"'Cap Needs Input'!E836","v":0},{"$f":"'Cap Needs Input'!F836","v":0},{"$f":"'Cap Needs Input'!G836","v":0},{"$f":"'Cap Needs Input'!H836","v":"Gallons"},{"$f":"'Cap Needs Input'!I836","v":0},{"$f":"'Cap Needs Input'!J836","v":0},null,{"$f":"'Cap Needs Input'!L836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$828","v":"Common Area Hot Water"},{"$f":"'Cap Needs Input'!$C$842","v":0},{"$f":"'Cap Needs Input'!$D$828","v":"Owner"},{"$f":"'Cap Needs Input'!A839","v":"G1"},{"$f":"'Cap Needs Input'!B839","v":0},{"$f":"'Cap Needs Input'!C839","v":0},{"$f":"'Cap Needs Input'!D839","v":"Units"},{"$f":"'Cap Needs Input'!E839","v":0},{"$f":"'Cap Needs Input'!F839","v":0},{"$f":"'Cap Needs Input'!G839","v":0},{"$f":"'Cap Needs Input'!H839","v":"Gallons"},{"$f":"'Cap Needs Input'!I839","v":0},{"$f":"'Cap Needs Input'!J839","v":0},null,{"$f":"'Cap Needs Input'!L839","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$828","v":"Common Area Hot Water"},{"$f":"'Cap Needs Input'!$C$842","v":0},{"$f":"'Cap Needs Input'!$D$828","v":"Owner"},{"$f":"'Cap Needs Input'!A840","v":"G2"},{"$f":"'Cap Needs Input'!B840","v":0},{"$f":"'Cap Needs Input'!C840","v":0},{"$f":"'Cap Needs Input'!D840","v":"Units"},{"$f":"'Cap Needs Input'!E840","v":0},{"$f":"'Cap Needs Input'!F840","v":0},{"$f":"'Cap Needs Input'!G840","v":0},{"$f":"'Cap Needs Input'!H840","v":"Gallons"},{"$f":"'Cap Needs Input'!I840","v":0},{"$f":"'Cap Needs Input'!J840","v":0},null,{"$f":"'Cap Needs Input'!L840","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$861","v":"Insulation"},{"$f":"'Cap Needs Input'!$C$875","v":0},{"$f":"'Cap Needs Input'!$D$861","v":0},{"$f":"'Cap Needs Input'!A864","v":"E1"},{"$f":"'Cap Needs Input'!B864","v":0},{"$f":"'Cap Needs Input'!C864","v":0},{"$f":"'Cap Needs Input'!D864","v":"Units"},{"$f":"'Cap Needs Input'!E864","v":0},{"$f":"'Cap Needs Input'!F864","v":0},{"$f":"'Cap Needs Input'!G864","v":0},{"$f":"'Cap Needs Input'!H864","v":"Dollar"},{"$f":"'Cap Needs Input'!I864","v":0},{"$f":"'Cap Needs Input'!J864","v":0},{"$f":"'Cap Needs Input'!K864","v":0},{"$f":"'Cap Needs Input'!L864","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B884,2)='Cap Needs Input'!$A872,'Cap Needs Input'!$A872,(IF(LEFT('Cap Needs Input'!$B884,2)='Cap Needs Input'!$A873,'Cap Needs Input'!$A873,(IF(LEFT('Cap Needs Input'!$B884,1)='Cap Needs Input'!$A869,'Cap Needs Input'!$A869,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C890","v":""},{"$f":"'Cap Needs Input'!E890","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C267","v":0},{"$f":"'20 Year Detail'!D267","v":0},{"$f":"'20 Year Detail'!E267","v":0},{"$f":"'20 Year Detail'!F267","v":0},{"$f":"'20 Year Detail'!G267","v":0},{"$f":"'20 Year Detail'!H267","v":0},{"$f":"'20 Year Detail'!I267","v":0},{"$f":"'20 Year Detail'!J267","v":0},{"$f":"'20 Year Detail'!K267","v":0},{"$f":"'20 Year Detail'!L267","v":0},{"$f":"'20 Year Detail'!M267","v":0},{"$f":"'20 Year Detail'!N267","v":0},{"$f":"'20 Year Detail'!O267","v":0},{"$f":"'20 Year Detail'!P267","v":0},{"$f":"'20 Year Detail'!Q267","v":0},{"$f":"'20 Year Detail'!R267","v":0},{"$f":"'20 Year Detail'!S267","v":0},{"$f":"'20 Year Detail'!T267","v":0},{"$f":"'20 Year Detail'!U267","v":0},{"$f":"'20 Year Detail'!V267","v":0},{"$f":"'20 Year Detail'!W267","v":0},{"$f":"'Utility Savings'!H21+'Utility Savings'!N21","v":0},{"$f":"IF(AND('Utility Savings'!I21=\"\",'Utility Savings'!O21=\"\"),0,IF('Utility Savings'!I21=\"\",'Utility Savings'!O21,'Utility Savings'!I21))","v":0},{"$f":"IF(AND('Utility Savings'!J21=\"\",'Utility Savings'!P21=\"\"),0,IF('Utility Savings'!J21=\"\",'Utility Savings'!P21,'Utility Savings'!J21))","v":0},{"$f":"IF(AND('Utility Savings'!K21=\"\",'Utility Savings'!Q21=\"\"),0,IF('Utility Savings'!K21=\"\",'Utility Savings'!Q21,'Utility Savings'!K21))","v":0},{"$f":"IF(AND('Utility Savings'!L21=\"\",'Utility Savings'!R21=\"\"),0,IF('Utility Savings'!L21=\"\",'Utility Savings'!R21,'Utility Savings'!L21))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$861","v":"Insulation"},{"$f":"'Cap Needs Input'!$C$875","v":0},{"$f":"'Cap Needs Input'!$D$861","v":0},{"$f":"'Cap Needs Input'!A865","v":"E2"},{"$f":"'Cap Needs Input'!B865","v":0},{"$f":"'Cap Needs Input'!C865","v":0},{"$f":"'Cap Needs Input'!D865","v":"Units"},{"$f":"'Cap Needs Input'!E865","v":0},{"$f":"'Cap Needs Input'!F865","v":0},{"$f":"'Cap Needs Input'!G865","v":0},{"$f":"'Cap Needs Input'!H865","v":"Dollar"},{"$f":"'Cap Needs Input'!I865","v":0},{"$f":"'Cap Needs Input'!J865","v":0},{"$f":"'Cap Needs Input'!K865","v":0},{"$f":"'Cap Needs Input'!L865","v":1},{"$f":"X158","v":"T"},{"$f":"'Cap Needs Input'!C891","v":""},{"$f":"'Cap Needs Input'!E891","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C268","v":0},{"$f":"'20 Year Detail'!D268","v":0},{"$f":"'20 Year Detail'!E268","v":0},{"$f":"'20 Year Detail'!F268","v":0},{"$f":"'20 Year Detail'!G268","v":0},{"$f":"'20 Year Detail'!H268","v":0},{"$f":"'20 Year Detail'!I268","v":0},{"$f":"'20 Year Detail'!J268","v":0},{"$f":"'20 Year Detail'!K268","v":0},{"$f":"'20 Year Detail'!L268","v":0},{"$f":"'20 Year Detail'!M268","v":0},{"$f":"'20 Year Detail'!N268","v":0},{"$f":"'20 Year Detail'!O268","v":0},{"$f":"'20 Year Detail'!P268","v":0},{"$f":"'20 Year Detail'!Q268","v":0},{"$f":"'20 Year Detail'!R268","v":0},{"$f":"'20 Year Detail'!S268","v":0},{"$f":"'20 Year Detail'!T268","v":0},{"$f":"'20 Year Detail'!U268","v":0},{"$f":"'20 Year Detail'!V268","v":0},{"$f":"'20 Year Detail'!W268","v":0},{"$f":"AW158","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$861","v":"Insulation"},{"$f":"'Cap Needs Input'!$C$875","v":0},{"$f":"'Cap Needs Input'!$D$861","v":0},{"$f":"'Cap Needs Input'!A866","v":"E3"},{"$f":"'Cap Needs Input'!B866","v":0},{"$f":"'Cap Needs Input'!C866","v":0},{"$f":"'Cap Needs Input'!D866","v":"Units"},{"$f":"'Cap Needs Input'!E866","v":0},{"$f":"'Cap Needs Input'!F866","v":0},{"$f":"'Cap Needs Input'!G866","v":0},{"$f":"'Cap Needs Input'!H866","v":"Dollar"},{"$f":"'Cap Needs Input'!I866","v":0},{"$f":"'Cap Needs Input'!J866","v":0},{"$f":"'Cap Needs Input'!K866","v":0},{"$f":"'Cap Needs Input'!L866","v":1},{"$f":"X159","v":"T"},{"$f":"'Cap Needs Input'!C892","v":""},{"$f":"'Cap Needs Input'!E892","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C269","v":0},{"$f":"'20 Year Detail'!D269","v":0},{"$f":"'20 Year Detail'!E269","v":0},{"$f":"'20 Year Detail'!F269","v":0},{"$f":"'20 Year Detail'!G269","v":0},{"$f":"'20 Year Detail'!H269","v":0},{"$f":"'20 Year Detail'!I269","v":0},{"$f":"'20 Year Detail'!J269","v":0},{"$f":"'20 Year Detail'!K269","v":0},{"$f":"'20 Year Detail'!L269","v":0},{"$f":"'20 Year Detail'!M269","v":0},{"$f":"'20 Year Detail'!N269","v":0},{"$f":"'20 Year Detail'!O269","v":0},{"$f":"'20 Year Detail'!P269","v":0},{"$f":"'20 Year Detail'!Q269","v":0},{"$f":"'20 Year Detail'!R269","v":0},{"$f":"'20 Year Detail'!S269","v":0},{"$f":"'20 Year Detail'!T269","v":0},{"$f":"'20 Year Detail'!U269","v":0},{"$f":"'20 Year Detail'!V269","v":0},{"$f":"'20 Year Detail'!W269","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$861","v":"Insulation"},{"$f":"'Cap Needs Input'!$C$875","v":0},{"$f":"'Cap Needs Input'!$D$861","v":0},{"$f":"'Cap Needs Input'!A869","v":"T"},{"$f":"'Cap Needs Input'!B869","v":0},{"$f":"'Cap Needs Input'!C869","v":0},{"$f":"'Cap Needs Input'!D869","v":"Units"},{"$f":"'Cap Needs Input'!E869","v":0},{"$f":"'Cap Needs Input'!F869","v":0},{"$f":"'Cap Needs Input'!G869","v":0},{"$f":"'Cap Needs Input'!H869","v":"Dollar"},{"$f":"'Cap Needs Input'!I869","v":0},{"$f":"'Cap Needs Input'!J869","v":0},null,{"$f":"'Cap Needs Input'!L869","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$861","v":"Insulation"},{"$f":"'Cap Needs Input'!$C$875","v":0},{"$f":"'Cap Needs Input'!$D$861","v":0},{"$f":"'Cap Needs Input'!A872","v":"G1"},{"$f":"'Cap Needs Input'!B872","v":0},{"$f":"'Cap Needs Input'!C872","v":0},{"$f":"'Cap Needs Input'!D872","v":"Units"},{"$f":"'Cap Needs Input'!E872","v":0},{"$f":"'Cap Needs Input'!F872","v":0},{"$f":"'Cap Needs Input'!G872","v":0},{"$f":"'Cap Needs Input'!H872","v":"Dollar"},{"$f":"'Cap Needs Input'!I872","v":0},{"$f":"'Cap Needs Input'!J872","v":0},null,{"$f":"'Cap Needs Input'!L872","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$861","v":"Insulation"},{"$f":"'Cap Needs Input'!$C$875","v":0},{"$f":"'Cap Needs Input'!$D$861","v":0},{"$f":"'Cap Needs Input'!A872","v":"G1"},{"$f":"'Cap Needs Input'!B873","v":0},{"$f":"'Cap Needs Input'!C873","v":0},{"$f":"'Cap Needs Input'!D873","v":"Units"},{"$f":"'Cap Needs Input'!E873","v":0},{"$f":"'Cap Needs Input'!F873","v":0},{"$f":"'Cap Needs Input'!G873","v":0},{"$f":"'Cap Needs Input'!H873","v":"Dollar"},{"$f":"'Cap Needs Input'!I873","v":0},{"$f":"'Cap Needs Input'!J873","v":0},null,{"$f":"'Cap Needs Input'!L873","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$894","v":"Interior Carpet"},{"$f":"'Cap Needs Input'!$C$908","v":0},{"$f":"'Cap Needs Input'!$C$894","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A897","v":"E1"},{"$f":"'Cap Needs Input'!B897","v":0},{"$f":"'Cap Needs Input'!C897","v":0},{"$f":"'Cap Needs Input'!D897","v":"SF"},{"$f":"'Cap Needs Input'!E897","v":0},{"$f":"'Cap Needs Input'!F897","v":0},{"$f":"'Cap Needs Input'!G897","v":0},{"$f":"'Cap Needs Input'!H897","v":0},{"$f":"'Cap Needs Input'!I897","v":0},{"$f":"'Cap Needs Input'!J897","v":0},{"$f":"'Cap Needs Input'!K897","v":0},{"$f":"'Cap Needs Input'!L897","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B917,2)='Cap Needs Input'!$A905,'Cap Needs Input'!$A905,(IF(LEFT('Cap Needs Input'!$B917,2)='Cap Needs Input'!$A906,'Cap Needs Input'!$A906,(IF(LEFT('Cap Needs Input'!$B917,1)='Cap Needs Input'!$A902,'Cap Needs Input'!$A902,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C923","v":""},{"$f":"'Cap Needs Input'!E923","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C277","v":0},{"$f":"'20 Year Detail'!D277","v":0},{"$f":"'20 Year Detail'!E277","v":0},{"$f":"'20 Year Detail'!F277","v":0},{"$f":"'20 Year Detail'!G277","v":0},{"$f":"'20 Year Detail'!H277","v":0},{"$f":"'20 Year Detail'!I277","v":0},{"$f":"'20 Year Detail'!J277","v":0},{"$f":"'20 Year Detail'!K277","v":0},{"$f":"'20 Year Detail'!L277","v":0},{"$f":"'20 Year Detail'!M277","v":0},{"$f":"'20 Year Detail'!N277","v":0},{"$f":"'20 Year Detail'!O277","v":0},{"$f":"'20 Year Detail'!P277","v":0},{"$f":"'20 Year Detail'!Q277","v":0},{"$f":"'20 Year Detail'!R277","v":0},{"$f":"'20 Year Detail'!S277","v":0},{"$f":"'20 Year Detail'!T277","v":0},{"$f":"'20 Year Detail'!U277","v":0},{"$f":"'20 Year Detail'!V277","v":0},{"$f":"'20 Year Detail'!W277","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$894","v":"Interior Carpet"},{"$f":"'Cap Needs Input'!$C$908","v":0},{"$f":"'Cap Needs Input'!$C$894","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A898","v":"E2"},{"$f":"'Cap Needs Input'!B898","v":0},{"$f":"'Cap Needs Input'!C898","v":0},{"$f":"'Cap Needs Input'!D898","v":"SF"},{"$f":"'Cap Needs Input'!E898","v":0},{"$f":"'Cap Needs Input'!F898","v":0},{"$f":"'Cap Needs Input'!G898","v":0},{"$f":"'Cap Needs Input'!H898","v":0},{"$f":"'Cap Needs Input'!I898","v":0},{"$f":"'Cap Needs Input'!J898","v":0},{"$f":"'Cap Needs Input'!K898","v":0},{"$f":"'Cap Needs Input'!L898","v":0},{"$f":"X164","v":"T"},{"$f":"'Cap Needs Input'!C924","v":""},{"$f":"'Cap Needs Input'!E924","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C278","v":0},{"$f":"'20 Year Detail'!D278","v":0},{"$f":"'20 Year Detail'!E278","v":0},{"$f":"'20 Year Detail'!F278","v":0},{"$f":"'20 Year Detail'!G278","v":0},{"$f":"'20 Year Detail'!H278","v":0},{"$f":"'20 Year Detail'!I278","v":0},{"$f":"'20 Year Detail'!J278","v":0},{"$f":"'20 Year Detail'!K278","v":0},{"$f":"'20 Year Detail'!L278","v":0},{"$f":"'20 Year Detail'!M278","v":0},{"$f":"'20 Year Detail'!N278","v":0},{"$f":"'20 Year Detail'!O278","v":0},{"$f":"'20 Year Detail'!P278","v":0},{"$f":"'20 Year Detail'!Q278","v":0},{"$f":"'20 Year Detail'!R278","v":0},{"$f":"'20 Year Detail'!S278","v":0},{"$f":"'20 Year Detail'!T278","v":0},{"$f":"'20 Year Detail'!U278","v":0},{"$f":"'20 Year Detail'!V278","v":0},{"$f":"'20 Year Detail'!W278","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$894","v":"Interior Carpet"},{"$f":"'Cap Needs Input'!$C$908","v":0},{"$f":"'Cap Needs Input'!$C$894","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A899","v":"E3"},{"$f":"'Cap Needs Input'!B899","v":0},{"$f":"'Cap Needs Input'!C899","v":0},{"$f":"'Cap Needs Input'!D899","v":"SF"},{"$f":"'Cap Needs Input'!E899","v":0},{"$f":"'Cap Needs Input'!F899","v":0},{"$f":"'Cap Needs Input'!G899","v":0},{"$f":"'Cap Needs Input'!H899","v":0},{"$f":"'Cap Needs Input'!I899","v":0},{"$f":"'Cap Needs Input'!J899","v":0},{"$f":"'Cap Needs Input'!K899","v":0},{"$f":"'Cap Needs Input'!L899","v":0},{"$f":"X165","v":"T"},{"$f":"'Cap Needs Input'!C925","v":""},{"$f":"'Cap Needs Input'!E925","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C279","v":0},{"$f":"'20 Year Detail'!D279","v":0},{"$f":"'20 Year Detail'!E279","v":0},{"$f":"'20 Year Detail'!F279","v":0},{"$f":"'20 Year Detail'!G279","v":0},{"$f":"'20 Year Detail'!H279","v":0},{"$f":"'20 Year Detail'!I279","v":0},{"$f":"'20 Year Detail'!J279","v":0},{"$f":"'20 Year Detail'!K279","v":0},{"$f":"'20 Year Detail'!L279","v":0},{"$f":"'20 Year Detail'!M279","v":0},{"$f":"'20 Year Detail'!N279","v":0},{"$f":"'20 Year Detail'!O279","v":0},{"$f":"'20 Year Detail'!P279","v":0},{"$f":"'20 Year Detail'!Q279","v":0},{"$f":"'20 Year Detail'!R279","v":0},{"$f":"'20 Year Detail'!S279","v":0},{"$f":"'20 Year Detail'!T279","v":0},{"$f":"'20 Year Detail'!U279","v":0},{"$f":"'20 Year Detail'!V279","v":0},{"$f":"'20 Year Detail'!W279","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$894","v":"Interior Carpet"},{"$f":"'Cap Needs Input'!$C$908","v":0},{"$f":"'Cap Needs Input'!$C$894","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A902","v":"T"},{"$f":"'Cap Needs Input'!B902","v":0},{"$f":"'Cap Needs Input'!C902","v":0},{"$f":"'Cap Needs Input'!D902","v":"SF"},{"$f":"'Cap Needs Input'!E902","v":0},{"$f":"'Cap Needs Input'!F902","v":0},{"$f":"'Cap Needs Input'!G902","v":0},{"$f":"'Cap Needs Input'!H902","v":0},{"$f":"'Cap Needs Input'!I902","v":0},{"$f":"'Cap Needs Input'!J902","v":0},null,{"$f":"'Cap Needs Input'!L902","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$894","v":"Interior Carpet"},{"$f":"'Cap Needs Input'!$C$908","v":0},{"$f":"'Cap Needs Input'!$C$894","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A905","v":"G1"},{"$f":"'Cap Needs Input'!B905","v":0},{"$f":"'Cap Needs Input'!C905","v":0},{"$f":"'Cap Needs Input'!D905","v":"SF"},{"$f":"'Cap Needs Input'!E905","v":0},{"$f":"'Cap Needs Input'!F905","v":0},{"$f":"'Cap Needs Input'!G905","v":0},{"$f":"'Cap Needs Input'!H905","v":0},{"$f":"'Cap Needs Input'!I905","v":0},{"$f":"'Cap Needs Input'!J905","v":0},null,{"$f":"'Cap Needs Input'!L905","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$894","v":"Interior Carpet"},{"$f":"'Cap Needs Input'!$C$908","v":0},{"$f":"'Cap Needs Input'!$C$894","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A906","v":"G2"},{"$f":"'Cap Needs Input'!B906","v":0},{"$f":"'Cap Needs Input'!C906","v":0},{"$f":"'Cap Needs Input'!D906","v":"SF"},{"$f":"'Cap Needs Input'!E906","v":0},{"$f":"'Cap Needs Input'!F906","v":0},{"$f":"'Cap Needs Input'!G906","v":0},{"$f":"'Cap Needs Input'!H906","v":0},{"$f":"'Cap Needs Input'!I906","v":0},{"$f":"'Cap Needs Input'!J906","v":0},null,{"$f":"'Cap Needs Input'!L906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$927","v":"Other Interior Floor Coverings"},{"$f":"'Cap Needs Input'!$C$941","v":0},{"$f":"'Cap Needs Input'!$C$927","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A930","v":"E1"},{"$f":"'Cap Needs Input'!B930","v":0},{"$f":"'Cap Needs Input'!C930","v":0},{"$f":"'Cap Needs Input'!D930","v":"Units"},{"$f":"'Cap Needs Input'!E930","v":0},{"$f":"'Cap Needs Input'!F930","v":0},{"$f":"'Cap Needs Input'!G930","v":0},{"$f":"'Cap Needs Input'!H930","v":0},{"$f":"'Cap Needs Input'!I930","v":0},{"$f":"'Cap Needs Input'!J930","v":0},{"$f":"'Cap Needs Input'!K930","v":0},{"$f":"'Cap Needs Input'!L930","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B950,2)='Cap Needs Input'!$A938,'Cap Needs Input'!$A938,(IF(LEFT('Cap Needs Input'!$B950,2)='Cap Needs Input'!$A939,'Cap Needs Input'!$A939,(IF(LEFT('Cap Needs Input'!$B950,1)='Cap Needs Input'!$A935,'Cap Needs Input'!$A935,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C956","v":""},{"$f":"'Cap Needs Input'!E956","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C287","v":0},{"$f":"'20 Year Detail'!D287","v":0},{"$f":"'20 Year Detail'!E287","v":0},{"$f":"'20 Year Detail'!F287","v":0},{"$f":"'20 Year Detail'!G287","v":0},{"$f":"'20 Year Detail'!H287","v":0},{"$f":"'20 Year Detail'!I287","v":0},{"$f":"'20 Year Detail'!J287","v":0},{"$f":"'20 Year Detail'!K287","v":0},{"$f":"'20 Year Detail'!L287","v":0},{"$f":"'20 Year Detail'!M287","v":0},{"$f":"'20 Year Detail'!N287","v":0},{"$f":"'20 Year Detail'!O287","v":0},{"$f":"'20 Year Detail'!P287","v":0},{"$f":"'20 Year Detail'!Q287","v":0},{"$f":"'20 Year Detail'!R287","v":0},{"$f":"'20 Year Detail'!S287","v":0},{"$f":"'20 Year Detail'!T287","v":0},{"$f":"'20 Year Detail'!U287","v":0},{"$f":"'20 Year Detail'!V287","v":0},{"$f":"'20 Year Detail'!W287","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$927","v":"Other Interior Floor Coverings"},{"$f":"'Cap Needs Input'!$C$941","v":0},{"$f":"'Cap Needs Input'!$C$927","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A931","v":"E2"},{"$f":"'Cap Needs Input'!B931","v":0},{"$f":"'Cap Needs Input'!C931","v":0},{"$f":"'Cap Needs Input'!D931","v":"Units"},{"$f":"'Cap Needs Input'!E931","v":0},{"$f":"'Cap Needs Input'!F931","v":0},{"$f":"'Cap Needs Input'!G931","v":0},{"$f":"'Cap Needs Input'!H931","v":0},{"$f":"'Cap Needs Input'!I931","v":0},{"$f":"'Cap Needs Input'!J931","v":0},{"$f":"'Cap Needs Input'!K931","v":0},{"$f":"'Cap Needs Input'!L931","v":0},{"$f":"X170","v":"T"},{"$f":"'Cap Needs Input'!C957","v":""},{"$f":"'Cap Needs Input'!E957","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C288","v":0},{"$f":"'20 Year Detail'!D288","v":0},{"$f":"'20 Year Detail'!E288","v":0},{"$f":"'20 Year Detail'!F288","v":0},{"$f":"'20 Year Detail'!G288","v":0},{"$f":"'20 Year Detail'!H288","v":0},{"$f":"'20 Year Detail'!I288","v":0},{"$f":"'20 Year Detail'!J288","v":0},{"$f":"'20 Year Detail'!K288","v":0},{"$f":"'20 Year Detail'!L288","v":0},{"$f":"'20 Year Detail'!M288","v":0},{"$f":"'20 Year Detail'!N288","v":0},{"$f":"'20 Year Detail'!O288","v":0},{"$f":"'20 Year Detail'!P288","v":0},{"$f":"'20 Year Detail'!Q288","v":0},{"$f":"'20 Year Detail'!R288","v":0},{"$f":"'20 Year Detail'!S288","v":0},{"$f":"'20 Year Detail'!T288","v":0},{"$f":"'20 Year Detail'!U288","v":0},{"$f":"'20 Year Detail'!V288","v":0},{"$f":"'20 Year Detail'!W288","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$927","v":"Other Interior Floor Coverings"},{"$f":"'Cap Needs Input'!$C$941","v":0},{"$f":"'Cap Needs Input'!$C$927","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A932","v":"E3"},{"$f":"'Cap Needs Input'!B932","v":0},{"$f":"'Cap Needs Input'!C932","v":0},{"$f":"'Cap Needs Input'!D932","v":"Units"},{"$f":"'Cap Needs Input'!E932","v":0},{"$f":"'Cap Needs Input'!F932","v":0},{"$f":"'Cap Needs Input'!G932","v":0},{"$f":"'Cap Needs Input'!H932","v":0},{"$f":"'Cap Needs Input'!I932","v":0},{"$f":"'Cap Needs Input'!J932","v":0},{"$f":"'Cap Needs Input'!K932","v":0},{"$f":"'Cap Needs Input'!L932","v":0},{"$f":"X171","v":"T"},{"$f":"'Cap Needs Input'!C958","v":""},{"$f":"'Cap Needs Input'!E958","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C289","v":0},{"$f":"'20 Year Detail'!D289","v":0},{"$f":"'20 Year Detail'!E289","v":0},{"$f":"'20 Year Detail'!F289","v":0},{"$f":"'20 Year Detail'!G289","v":0},{"$f":"'20 Year Detail'!H289","v":0},{"$f":"'20 Year Detail'!I289","v":0},{"$f":"'20 Year Detail'!J289","v":0},{"$f":"'20 Year Detail'!K289","v":0},{"$f":"'20 Year Detail'!L289","v":0},{"$f":"'20 Year Detail'!M289","v":0},{"$f":"'20 Year Detail'!N289","v":0},{"$f":"'20 Year Detail'!O289","v":0},{"$f":"'20 Year Detail'!P289","v":0},{"$f":"'20 Year Detail'!Q289","v":0},{"$f":"'20 Year Detail'!R289","v":0},{"$f":"'20 Year Detail'!S289","v":0},{"$f":"'20 Year Detail'!T289","v":0},{"$f":"'20 Year Detail'!U289","v":0},{"$f":"'20 Year Detail'!V289","v":0},{"$f":"'20 Year Detail'!W289","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$927","v":"Other Interior Floor Coverings"},{"$f":"'Cap Needs Input'!$C$941","v":0},{"$f":"'Cap Needs Input'!$C$927","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A935","v":"T"},{"$f":"'Cap Needs Input'!B935","v":0},{"$f":"'Cap Needs Input'!C935","v":0},{"$f":"'Cap Needs Input'!D935","v":"Units"},{"$f":"'Cap Needs Input'!E935","v":0},{"$f":"'Cap Needs Input'!F935","v":0},{"$f":"'Cap Needs Input'!G935","v":0},{"$f":"'Cap Needs Input'!H935","v":0},{"$f":"'Cap Needs Input'!I935","v":0},{"$f":"'Cap Needs Input'!J935","v":0},null,{"$f":"'Cap Needs Input'!L935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$927","v":"Other Interior Floor Coverings"},{"$f":"'Cap Needs Input'!$C$941","v":0},{"$f":"'Cap Needs Input'!$C$927","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A938","v":"G1"},{"$f":"'Cap Needs Input'!B938","v":0},{"$f":"'Cap Needs Input'!C938","v":0},{"$f":"'Cap Needs Input'!D938","v":"Units"},{"$f":"'Cap Needs Input'!E938","v":0},{"$f":"'Cap Needs Input'!F938","v":0},{"$f":"'Cap Needs Input'!G938","v":0},{"$f":"'Cap Needs Input'!H938","v":0},{"$f":"'Cap Needs Input'!I938","v":0},{"$f":"'Cap Needs Input'!J938","v":0},null,{"$f":"'Cap Needs Input'!L938","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$927","v":"Other Interior Floor Coverings"},{"$f":"'Cap Needs Input'!$C$941","v":0},{"$f":"'Cap Needs Input'!$C$927","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A939","v":"G2"},{"$f":"'Cap Needs Input'!B939","v":0},{"$f":"'Cap Needs Input'!C939","v":0},{"$f":"'Cap Needs Input'!D939","v":"Units"},{"$f":"'Cap Needs Input'!E939","v":0},{"$f":"'Cap Needs Input'!F939","v":0},{"$f":"'Cap Needs Input'!G939","v":0},{"$f":"'Cap Needs Input'!H939","v":0},{"$f":"'Cap Needs Input'!I939","v":0},{"$f":"'Cap Needs Input'!J939","v":0},null,{"$f":"'Cap Needs Input'!L939","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$960","v":"Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$974","v":0},{"$f":"'Cap Needs Input'!$C$960","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A963","v":"E1"},{"$f":"'Cap Needs Input'!B963","v":0},{"$f":"'Cap Needs Input'!C963","v":0},{"$f":"'Cap Needs Input'!D963","v":"Each"},{"$f":"'Cap Needs Input'!E963","v":0},{"$f":"'Cap Needs Input'!F963","v":0},{"$f":"'Cap Needs Input'!G963","v":0},{"$f":"'Cap Needs Input'!H963","v":0},{"$f":"'Cap Needs Input'!I963","v":0},{"$f":"'Cap Needs Input'!J963","v":0},{"$f":"'Cap Needs Input'!K963","v":0},{"$f":"'Cap Needs Input'!L963","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B983,2)='Cap Needs Input'!$A971,'Cap Needs Input'!$A971,(IF(LEFT('Cap Needs Input'!$B983,2)='Cap Needs Input'!$A972,'Cap Needs Input'!$A972,(IF(LEFT('Cap Needs Input'!$B983,1)='Cap Needs Input'!$A968,'Cap Needs Input'!$A968,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C989","v":""},{"$f":"'Cap Needs Input'!E989","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C297","v":0},{"$f":"'20 Year Detail'!D297","v":0},{"$f":"'20 Year Detail'!E297","v":0},{"$f":"'20 Year Detail'!F297","v":0},{"$f":"'20 Year Detail'!G297","v":0},{"$f":"'20 Year Detail'!H297","v":0},{"$f":"'20 Year Detail'!I297","v":0},{"$f":"'20 Year Detail'!J297","v":0},{"$f":"'20 Year Detail'!K297","v":0},{"$f":"'20 Year Detail'!L297","v":0},{"$f":"'20 Year Detail'!M297","v":0},{"$f":"'20 Year Detail'!N297","v":0},{"$f":"'20 Year Detail'!O297","v":0},{"$f":"'20 Year Detail'!P297","v":0},{"$f":"'20 Year Detail'!Q297","v":0},{"$f":"'20 Year Detail'!R297","v":0},{"$f":"'20 Year Detail'!S297","v":0},{"$f":"'20 Year Detail'!T297","v":0},{"$f":"'20 Year Detail'!U297","v":0},{"$f":"'20 Year Detail'!V297","v":0},{"$f":"'20 Year Detail'!W297","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$960","v":"Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$974","v":0},{"$f":"'Cap Needs Input'!$C$960","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A964","v":"E2"},{"$f":"'Cap Needs Input'!B964","v":0},{"$f":"'Cap Needs Input'!C964","v":0},{"$f":"'Cap Needs Input'!D964","v":"Each"},{"$f":"'Cap Needs Input'!E964","v":0},{"$f":"'Cap Needs Input'!F964","v":0},{"$f":"'Cap Needs Input'!G964","v":0},{"$f":"'Cap Needs Input'!H964","v":0},{"$f":"'Cap Needs Input'!I964","v":0},{"$f":"'Cap Needs Input'!J964","v":0},{"$f":"'Cap Needs Input'!K964","v":0},{"$f":"'Cap Needs Input'!L964","v":0},{"$f":"X176","v":"T"},{"$f":"'Cap Needs Input'!C990","v":""},{"$f":"'Cap Needs Input'!E990","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C298","v":0},{"$f":"'20 Year Detail'!D298","v":0},{"$f":"'20 Year Detail'!E298","v":0},{"$f":"'20 Year Detail'!F298","v":0},{"$f":"'20 Year Detail'!G298","v":0},{"$f":"'20 Year Detail'!H298","v":0},{"$f":"'20 Year Detail'!I298","v":0},{"$f":"'20 Year Detail'!J298","v":0},{"$f":"'20 Year Detail'!K298","v":0},{"$f":"'20 Year Detail'!L298","v":0},{"$f":"'20 Year Detail'!M298","v":0},{"$f":"'20 Year Detail'!N298","v":0},{"$f":"'20 Year Detail'!O298","v":0},{"$f":"'20 Year Detail'!P298","v":0},{"$f":"'20 Year Detail'!Q298","v":0},{"$f":"'20 Year Detail'!R298","v":0},{"$f":"'20 Year Detail'!S298","v":0},{"$f":"'20 Year Detail'!T298","v":0},{"$f":"'20 Year Detail'!U298","v":0},{"$f":"'20 Year Detail'!V298","v":0},{"$f":"'20 Year Detail'!W298","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$960","v":"Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$974","v":0},{"$f":"'Cap Needs Input'!$C$960","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A965","v":"E3"},{"$f":"'Cap Needs Input'!B965","v":0},{"$f":"'Cap Needs Input'!C965","v":0},{"$f":"'Cap Needs Input'!D965","v":"Each"},{"$f":"'Cap Needs Input'!E965","v":0},{"$f":"'Cap Needs Input'!F965","v":0},{"$f":"'Cap Needs Input'!G965","v":0},{"$f":"'Cap Needs Input'!H965","v":0},{"$f":"'Cap Needs Input'!I965","v":0},{"$f":"'Cap Needs Input'!J965","v":0},{"$f":"'Cap Needs Input'!K965","v":0},{"$f":"'Cap Needs Input'!L965","v":0},{"$f":"X177","v":"T"},{"$f":"'Cap Needs Input'!C991","v":""},{"$f":"'Cap Needs Input'!E991","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C299","v":0},{"$f":"'20 Year Detail'!D299","v":0},{"$f":"'20 Year Detail'!E299","v":0},{"$f":"'20 Year Detail'!F299","v":0},{"$f":"'20 Year Detail'!G299","v":0},{"$f":"'20 Year Detail'!H299","v":0},{"$f":"'20 Year Detail'!I299","v":0},{"$f":"'20 Year Detail'!J299","v":0},{"$f":"'20 Year Detail'!K299","v":0},{"$f":"'20 Year Detail'!L299","v":0},{"$f":"'20 Year Detail'!M299","v":0},{"$f":"'20 Year Detail'!N299","v":0},{"$f":"'20 Year Detail'!O299","v":0},{"$f":"'20 Year Detail'!P299","v":0},{"$f":"'20 Year Detail'!Q299","v":0},{"$f":"'20 Year Detail'!R299","v":0},{"$f":"'20 Year Detail'!S299","v":0},{"$f":"'20 Year Detail'!T299","v":0},{"$f":"'20 Year Detail'!U299","v":0},{"$f":"'20 Year Detail'!V299","v":0},{"$f":"'20 Year Detail'!W299","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$960","v":"Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$974","v":0},{"$f":"'Cap Needs Input'!$C$960","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A968","v":"T"},{"$f":"'Cap Needs Input'!B968","v":0},{"$f":"'Cap Needs Input'!C968","v":0},{"$f":"'Cap Needs Input'!D968","v":"Each"},{"$f":"'Cap Needs Input'!E968","v":0},{"$f":"'Cap Needs Input'!F968","v":0},{"$f":"'Cap Needs Input'!G968","v":0},{"$f":"'Cap Needs Input'!H968","v":0},{"$f":"'Cap Needs Input'!I968","v":0},{"$f":"'Cap Needs Input'!J968","v":0},null,{"$f":"'Cap Needs Input'!L968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$960","v":"Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$974","v":0},{"$f":"'Cap Needs Input'!$C$960","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A971","v":"G1"},{"$f":"'Cap Needs Input'!B971","v":0},{"$f":"'Cap Needs Input'!C971","v":0},{"$f":"'Cap Needs Input'!D971","v":"Each"},{"$f":"'Cap Needs Input'!E971","v":0},{"$f":"'Cap Needs Input'!F971","v":0},{"$f":"'Cap Needs Input'!G971","v":0},{"$f":"'Cap Needs Input'!H971","v":0},{"$f":"'Cap Needs Input'!I971","v":0},{"$f":"'Cap Needs Input'!J971","v":0},null,{"$f":"'Cap Needs Input'!L971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$960","v":"Common Area Floor Coverings"},{"$f":"'Cap Needs Input'!$C$974","v":0},{"$f":"'Cap Needs Input'!$C$960","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A972","v":"G2"},{"$f":"'Cap Needs Input'!B972","v":0},{"$f":"'Cap Needs Input'!C972","v":0},{"$f":"'Cap Needs Input'!D972","v":"Each"},{"$f":"'Cap Needs Input'!E972","v":0},{"$f":"'Cap Needs Input'!F972","v":0},{"$f":"'Cap Needs Input'!G972","v":0},{"$f":"'Cap Needs Input'!H972","v":0},{"$f":"'Cap Needs Input'!I972","v":0},{"$f":"'Cap Needs Input'!J972","v":0},null,{"$f":"'Cap Needs Input'!L972","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$993","v":"Interior Painting"},{"$f":"'Cap Needs Input'!$C$1007","v":0},{"$f":"'Cap Needs Input'!$C$993","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A996","v":"E1"},{"$f":"'Cap Needs Input'!B996","v":0},{"$f":"'Cap Needs Input'!C996","v":0},{"$f":"'Cap Needs Input'!D996","v":"Units"},{"$f":"'Cap Needs Input'!E996","v":0},{"$f":"'Cap Needs Input'!F996","v":0},{"$f":"'Cap Needs Input'!G996","v":0},{"$f":"'Cap Needs Input'!H996","v":0},{"$f":"'Cap Needs Input'!I996","v":0},{"$f":"'Cap Needs Input'!J996","v":0},{"$f":"'Cap Needs Input'!K996","v":0},{"$f":"'Cap Needs Input'!L996","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1016,2)='Cap Needs Input'!$A1004,'Cap Needs Input'!$A1004,(IF(LEFT('Cap Needs Input'!$B1016,2)='Cap Needs Input'!$A1005,'Cap Needs Input'!$A1005,(IF(LEFT('Cap Needs Input'!$B1016,1)='Cap Needs Input'!$A1001,'Cap Needs Input'!$A1001,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1022","v":""},{"$f":"'Cap Needs Input'!E1022","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C307","v":0},{"$f":"'20 Year Detail'!D307","v":0},{"$f":"'20 Year Detail'!E307","v":0},{"$f":"'20 Year Detail'!F307","v":0},{"$f":"'20 Year Detail'!G307","v":0},{"$f":"'20 Year Detail'!H307","v":0},{"$f":"'20 Year Detail'!I307","v":0},{"$f":"'20 Year Detail'!J307","v":0},{"$f":"'20 Year Detail'!K307","v":0},{"$f":"'20 Year Detail'!L307","v":0},{"$f":"'20 Year Detail'!M307","v":0},{"$f":"'20 Year Detail'!N307","v":0},{"$f":"'20 Year Detail'!O307","v":0},{"$f":"'20 Year Detail'!P307","v":0},{"$f":"'20 Year Detail'!Q307","v":0},{"$f":"'20 Year Detail'!R307","v":0},{"$f":"'20 Year Detail'!S307","v":0},{"$f":"'20 Year Detail'!T307","v":0},{"$f":"'20 Year Detail'!U307","v":0},{"$f":"'20 Year Detail'!V307","v":0},{"$f":"'20 Year Detail'!W307","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$993","v":"Interior Painting"},{"$f":"'Cap Needs Input'!$C$1007","v":0},{"$f":"'Cap Needs Input'!$C$993","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A997","v":"E2"},{"$f":"'Cap Needs Input'!B997","v":0},{"$f":"'Cap Needs Input'!C997","v":0},{"$f":"'Cap Needs Input'!D997","v":"Units"},{"$f":"'Cap Needs Input'!E997","v":0},{"$f":"'Cap Needs Input'!F997","v":0},{"$f":"'Cap Needs Input'!G997","v":0},{"$f":"'Cap Needs Input'!H997","v":0},{"$f":"'Cap Needs Input'!I997","v":0},{"$f":"'Cap Needs Input'!J997","v":0},{"$f":"'Cap Needs Input'!K997","v":0},{"$f":"'Cap Needs Input'!L997","v":0},{"$f":"X182","v":"T"},{"$f":"'Cap Needs Input'!C1023","v":""},{"$f":"'Cap Needs Input'!E1023","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C308","v":0},{"$f":"'20 Year Detail'!D308","v":0},{"$f":"'20 Year Detail'!E308","v":0},{"$f":"'20 Year Detail'!F308","v":0},{"$f":"'20 Year Detail'!G308","v":0},{"$f":"'20 Year Detail'!H308","v":0},{"$f":"'20 Year Detail'!I308","v":0},{"$f":"'20 Year Detail'!J308","v":0},{"$f":"'20 Year Detail'!K308","v":0},{"$f":"'20 Year Detail'!L308","v":0},{"$f":"'20 Year Detail'!M308","v":0},{"$f":"'20 Year Detail'!N308","v":0},{"$f":"'20 Year Detail'!O308","v":0},{"$f":"'20 Year Detail'!P308","v":0},{"$f":"'20 Year Detail'!Q308","v":0},{"$f":"'20 Year Detail'!R308","v":0},{"$f":"'20 Year Detail'!S308","v":0},{"$f":"'20 Year Detail'!T308","v":0},{"$f":"'20 Year Detail'!U308","v":0},{"$f":"'20 Year Detail'!V308","v":0},{"$f":"'20 Year Detail'!W308","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$993","v":"Interior Painting"},{"$f":"'Cap Needs Input'!$C$1007","v":0},{"$f":"'Cap Needs Input'!$C$993","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A998","v":"E3"},{"$f":"'Cap Needs Input'!B998","v":0},{"$f":"'Cap Needs Input'!C998","v":0},{"$f":"'Cap Needs Input'!D998","v":"Units"},{"$f":"'Cap Needs Input'!E998","v":0},{"$f":"'Cap Needs Input'!F998","v":0},{"$f":"'Cap Needs Input'!G998","v":0},{"$f":"'Cap Needs Input'!H998","v":0},{"$f":"'Cap Needs Input'!I998","v":0},{"$f":"'Cap Needs Input'!J998","v":0},{"$f":"'Cap Needs Input'!K998","v":0},{"$f":"'Cap Needs Input'!L998","v":0},{"$f":"X183","v":"T"},{"$f":"'Cap Needs Input'!C1024","v":""},{"$f":"'Cap Needs Input'!E1024","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C309","v":0},{"$f":"'20 Year Detail'!D309","v":0},{"$f":"'20 Year Detail'!E309","v":0},{"$f":"'20 Year Detail'!F309","v":0},{"$f":"'20 Year Detail'!G309","v":0},{"$f":"'20 Year Detail'!H309","v":0},{"$f":"'20 Year Detail'!I309","v":0},{"$f":"'20 Year Detail'!J309","v":0},{"$f":"'20 Year Detail'!K309","v":0},{"$f":"'20 Year Detail'!L309","v":0},{"$f":"'20 Year Detail'!M309","v":0},{"$f":"'20 Year Detail'!N309","v":0},{"$f":"'20 Year Detail'!O309","v":0},{"$f":"'20 Year Detail'!P309","v":0},{"$f":"'20 Year Detail'!Q309","v":0},{"$f":"'20 Year Detail'!R309","v":0},{"$f":"'20 Year Detail'!S309","v":0},{"$f":"'20 Year Detail'!T309","v":0},{"$f":"'20 Year Detail'!U309","v":0},{"$f":"'20 Year Detail'!V309","v":0},{"$f":"'20 Year Detail'!W309","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$993","v":"Interior Painting"},{"$f":"'Cap Needs Input'!$C$1007","v":0},{"$f":"'Cap Needs Input'!$C$993","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1001","v":"T"},{"$f":"'Cap Needs Input'!B1001","v":0},{"$f":"'Cap Needs Input'!C1001","v":0},{"$f":"'Cap Needs Input'!D1001","v":"Units"},{"$f":"'Cap Needs Input'!E1001","v":0},{"$f":"'Cap Needs Input'!F1001","v":0},{"$f":"'Cap Needs Input'!G1001","v":0},{"$f":"'Cap Needs Input'!H1001","v":0},{"$f":"'Cap Needs Input'!I1001","v":0},{"$f":"'Cap Needs Input'!J1001","v":0},null,{"$f":"'Cap Needs Input'!L1001","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$993","v":"Interior Painting"},{"$f":"'Cap Needs Input'!$C$1007","v":0},{"$f":"'Cap Needs Input'!$C$993","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1004","v":"G1"},{"$f":"'Cap Needs Input'!B1004","v":0},{"$f":"'Cap Needs Input'!C1004","v":0},{"$f":"'Cap Needs Input'!D1004","v":"Units"},{"$f":"'Cap Needs Input'!E1004","v":0},{"$f":"'Cap Needs Input'!F1004","v":0},{"$f":"'Cap Needs Input'!G1004","v":0},{"$f":"'Cap Needs Input'!H1004","v":0},{"$f":"'Cap Needs Input'!I1004","v":0},{"$f":"'Cap Needs Input'!J1004","v":0},null,{"$f":"'Cap Needs Input'!L1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$993","v":"Interior Painting"},{"$f":"'Cap Needs Input'!$C$1007","v":0},{"$f":"'Cap Needs Input'!$C$993","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1005","v":"G2"},{"$f":"'Cap Needs Input'!B1005","v":0},{"$f":"'Cap Needs Input'!C1005","v":0},{"$f":"'Cap Needs Input'!D1005","v":"Units"},{"$f":"'Cap Needs Input'!E1005","v":0},{"$f":"'Cap Needs Input'!F1005","v":0},{"$f":"'Cap Needs Input'!G1005","v":0},{"$f":"'Cap Needs Input'!H1005","v":0},{"$f":"'Cap Needs Input'!I1005","v":0},{"$f":"'Cap Needs Input'!J1005","v":0},null,{"$f":"'Cap Needs Input'!L1005","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1026","v":"Interior Doors"},{"$f":"'Cap Needs Input'!$C$1040","v":0},{"$f":"'Cap Needs Input'!$C$1026","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1029","v":"E1"},{"$f":"'Cap Needs Input'!B1029","v":0},{"$f":"'Cap Needs Input'!C1029","v":0},{"$f":"'Cap Needs Input'!D1029","v":"Each"},{"$f":"'Cap Needs Input'!E1029","v":0},{"$f":"'Cap Needs Input'!F1029","v":0},{"$f":"'Cap Needs Input'!G1029","v":0},{"$f":"'Cap Needs Input'!H1029","v":0},{"$f":"'Cap Needs Input'!I1029","v":0},{"$f":"'Cap Needs Input'!J1029","v":0},{"$f":"'Cap Needs Input'!K1029","v":0},{"$f":"'Cap Needs Input'!L1029","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1049,2)='Cap Needs Input'!$A1037,'Cap Needs Input'!$A1037,(IF(LEFT('Cap Needs Input'!$B1049,2)='Cap Needs Input'!$A1038,'Cap Needs Input'!$A1038,(IF(LEFT('Cap Needs Input'!$B1049,1)='Cap Needs Input'!$A1034,'Cap Needs Input'!$A1034,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1055","v":""},{"$f":"'Cap Needs Input'!E1055","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C317","v":0},{"$f":"'20 Year Detail'!D317","v":0},{"$f":"'20 Year Detail'!E317","v":0},{"$f":"'20 Year Detail'!F317","v":0},{"$f":"'20 Year Detail'!G317","v":0},{"$f":"'20 Year Detail'!H317","v":0},{"$f":"'20 Year Detail'!I317","v":0},{"$f":"'20 Year Detail'!J317","v":0},{"$f":"'20 Year Detail'!K317","v":0},{"$f":"'20 Year Detail'!L317","v":0},{"$f":"'20 Year Detail'!M317","v":0},{"$f":"'20 Year Detail'!N317","v":0},{"$f":"'20 Year Detail'!O317","v":0},{"$f":"'20 Year Detail'!P317","v":0},{"$f":"'20 Year Detail'!Q317","v":0},{"$f":"'20 Year Detail'!R317","v":0},{"$f":"'20 Year Detail'!S317","v":0},{"$f":"'20 Year Detail'!T317","v":0},{"$f":"'20 Year Detail'!U317","v":0},{"$f":"'20 Year Detail'!V317","v":0},{"$f":"'20 Year Detail'!W317","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1026","v":"Interior Doors"},{"$f":"'Cap Needs Input'!$C$1040","v":0},{"$f":"'Cap Needs Input'!$C$1026","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1030","v":"E2"},{"$f":"'Cap Needs Input'!B1030","v":0},{"$f":"'Cap Needs Input'!C1030","v":0},{"$f":"'Cap Needs Input'!D1030","v":"Each"},{"$f":"'Cap Needs Input'!E1030","v":0},{"$f":"'Cap Needs Input'!F1030","v":0},{"$f":"'Cap Needs Input'!G1030","v":0},{"$f":"'Cap Needs Input'!H1030","v":0},{"$f":"'Cap Needs Input'!I1030","v":0},{"$f":"'Cap Needs Input'!J1030","v":0},{"$f":"'Cap Needs Input'!K1030","v":0},{"$f":"'Cap Needs Input'!L1030","v":0},{"$f":"X188","v":"T"},{"$f":"'Cap Needs Input'!C1056","v":""},{"$f":"'Cap Needs Input'!E1056","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C318","v":0},{"$f":"'20 Year Detail'!D318","v":0},{"$f":"'20 Year Detail'!E318","v":0},{"$f":"'20 Year Detail'!F318","v":0},{"$f":"'20 Year Detail'!G318","v":0},{"$f":"'20 Year Detail'!H318","v":0},{"$f":"'20 Year Detail'!I318","v":0},{"$f":"'20 Year Detail'!J318","v":0},{"$f":"'20 Year Detail'!K318","v":0},{"$f":"'20 Year Detail'!L318","v":0},{"$f":"'20 Year Detail'!M318","v":0},{"$f":"'20 Year Detail'!N318","v":0},{"$f":"'20 Year Detail'!O318","v":0},{"$f":"'20 Year Detail'!P318","v":0},{"$f":"'20 Year Detail'!Q318","v":0},{"$f":"'20 Year Detail'!R318","v":0},{"$f":"'20 Year Detail'!S318","v":0},{"$f":"'20 Year Detail'!T318","v":0},{"$f":"'20 Year Detail'!U318","v":0},{"$f":"'20 Year Detail'!V318","v":0},{"$f":"'20 Year Detail'!W318","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1026","v":"Interior Doors"},{"$f":"'Cap Needs Input'!$C$1040","v":0},{"$f":"'Cap Needs Input'!$C$1026","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1031","v":"E3"},{"$f":"'Cap Needs Input'!B1031","v":0},{"$f":"'Cap Needs Input'!C1031","v":0},{"$f":"'Cap Needs Input'!D1031","v":"Each"},{"$f":"'Cap Needs Input'!E1031","v":0},{"$f":"'Cap Needs Input'!F1031","v":0},{"$f":"'Cap Needs Input'!G1031","v":0},{"$f":"'Cap Needs Input'!H1031","v":0},{"$f":"'Cap Needs Input'!I1031","v":0},{"$f":"'Cap Needs Input'!J1031","v":0},{"$f":"'Cap Needs Input'!K1031","v":0},{"$f":"'Cap Needs Input'!L1031","v":0},{"$f":"X189","v":"T"},{"$f":"'Cap Needs Input'!C1057","v":""},{"$f":"'Cap Needs Input'!E1057","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C319","v":0},{"$f":"'20 Year Detail'!D319","v":0},{"$f":"'20 Year Detail'!E319","v":0},{"$f":"'20 Year Detail'!F319","v":0},{"$f":"'20 Year Detail'!G319","v":0},{"$f":"'20 Year Detail'!H319","v":0},{"$f":"'20 Year Detail'!I319","v":0},{"$f":"'20 Year Detail'!J319","v":0},{"$f":"'20 Year Detail'!K319","v":0},{"$f":"'20 Year Detail'!L319","v":0},{"$f":"'20 Year Detail'!M319","v":0},{"$f":"'20 Year Detail'!N319","v":0},{"$f":"'20 Year Detail'!O319","v":0},{"$f":"'20 Year Detail'!P319","v":0},{"$f":"'20 Year Detail'!Q319","v":0},{"$f":"'20 Year Detail'!R319","v":0},{"$f":"'20 Year Detail'!S319","v":0},{"$f":"'20 Year Detail'!T319","v":0},{"$f":"'20 Year Detail'!U319","v":0},{"$f":"'20 Year Detail'!V319","v":0},{"$f":"'20 Year Detail'!W319","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1026","v":"Interior Doors"},{"$f":"'Cap Needs Input'!$C$1040","v":0},{"$f":"'Cap Needs Input'!$C$1026","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1034","v":"T"},{"$f":"'Cap Needs Input'!B1034","v":0},{"$f":"'Cap Needs Input'!C1034","v":0},{"$f":"'Cap Needs Input'!D1034","v":"Each"},{"$f":"'Cap Needs Input'!E1034","v":0},{"$f":"'Cap Needs Input'!F1034","v":0},{"$f":"'Cap Needs Input'!G1034","v":0},{"$f":"'Cap Needs Input'!H1034","v":0},{"$f":"'Cap Needs Input'!I1034","v":0},{"$f":"'Cap Needs Input'!J1034","v":0},null,{"$f":"'Cap Needs Input'!L1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1026","v":"Interior Doors"},{"$f":"'Cap Needs Input'!$C$1040","v":0},{"$f":"'Cap Needs Input'!$C$1026","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1037","v":"G1"},{"$f":"'Cap Needs Input'!B1037","v":0},{"$f":"'Cap Needs Input'!C1037","v":0},{"$f":"'Cap Needs Input'!D1037","v":"Each"},{"$f":"'Cap Needs Input'!E1037","v":0},{"$f":"'Cap Needs Input'!F1037","v":0},{"$f":"'Cap Needs Input'!G1037","v":0},{"$f":"'Cap Needs Input'!H1037","v":0},{"$f":"'Cap Needs Input'!I1037","v":0},{"$f":"'Cap Needs Input'!J1037","v":0},null,{"$f":"'Cap Needs Input'!L1037","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1026","v":"Interior Doors"},{"$f":"'Cap Needs Input'!$C$1040","v":0},{"$f":"'Cap Needs Input'!$C$1026","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1038","v":"G2"},{"$f":"'Cap Needs Input'!B1038","v":0},{"$f":"'Cap Needs Input'!C1038","v":0},{"$f":"'Cap Needs Input'!D1038","v":"Each"},{"$f":"'Cap Needs Input'!E1038","v":0},{"$f":"'Cap Needs Input'!F1038","v":0},{"$f":"'Cap Needs Input'!G1038","v":0},{"$f":"'Cap Needs Input'!H1038","v":0},{"$f":"'Cap Needs Input'!I1038","v":0},{"$f":"'Cap Needs Input'!J1038","v":0},null,{"$f":"'Cap Needs Input'!L1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1059","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C$1073","v":0},{"$f":"'Cap Needs Input'!$D$1059","v":0},{"$f":"'Cap Needs Input'!A1062","v":"E1"},{"$f":"'Cap Needs Input'!B1062","v":0},{"$f":"'Cap Needs Input'!C1062","v":0},{"$f":"'Cap Needs Input'!D1062","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1062","v":0},{"$f":"'Cap Needs Input'!F1062","v":0},{"$f":"'Cap Needs Input'!G1062","v":0},{"$f":"'Cap Needs Input'!H1062","v":"Dollar"},{"$f":"'Cap Needs Input'!I1062","v":0},{"$f":"'Cap Needs Input'!J1062","v":0},{"$f":"'Cap Needs Input'!K1062","v":0},{"$f":"'Cap Needs Input'!L1062","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B1082,2)='Cap Needs Input'!$A1070,'Cap Needs Input'!$A1070,(IF(LEFT('Cap Needs Input'!$B1082,2)='Cap Needs Input'!$A1071,'Cap Needs Input'!$A1071,(IF(LEFT('Cap Needs Input'!$B1082,1)='Cap Needs Input'!$A1067,'Cap Needs Input'!$A1067,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1088","v":""},{"$f":"'Cap Needs Input'!E1088","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C327","v":0},{"$f":"'20 Year Detail'!D327","v":0},{"$f":"'20 Year Detail'!E327","v":0},{"$f":"'20 Year Detail'!F327","v":0},{"$f":"'20 Year Detail'!G327","v":0},{"$f":"'20 Year Detail'!H327","v":0},{"$f":"'20 Year Detail'!I327","v":0},{"$f":"'20 Year Detail'!J327","v":0},{"$f":"'20 Year Detail'!K327","v":0},{"$f":"'20 Year Detail'!L327","v":0},{"$f":"'20 Year Detail'!M327","v":0},{"$f":"'20 Year Detail'!N327","v":0},{"$f":"'20 Year Detail'!O327","v":0},{"$f":"'20 Year Detail'!P327","v":0},{"$f":"'20 Year Detail'!Q327","v":0},{"$f":"'20 Year Detail'!R327","v":0},{"$f":"'20 Year Detail'!S327","v":0},{"$f":"'20 Year Detail'!T327","v":0},{"$f":"'20 Year Detail'!U327","v":0},{"$f":"'20 Year Detail'!V327","v":0},{"$f":"'20 Year Detail'!W327","v":0},{"$f":"'Utility Savings'!H22+'Utility Savings'!N22","v":0},{"$f":"IF(AND('Utility Savings'!I22=\"\",'Utility Savings'!O22=\"\"),0,IF('Utility Savings'!I22=\"\",'Utility Savings'!O22,'Utility Savings'!I22))","v":0},{"$f":"IF(AND('Utility Savings'!J22=\"\",'Utility Savings'!P22=\"\"),0,IF('Utility Savings'!J22=\"\",'Utility Savings'!P22,'Utility Savings'!J22))","v":0},{"$f":"IF(AND('Utility Savings'!K22=\"\",'Utility Savings'!Q22=\"\"),0,IF('Utility Savings'!K22=\"\",'Utility Savings'!Q22,'Utility Savings'!K22))","v":0},{"$f":"IF(AND('Utility Savings'!L22=\"\",'Utility Savings'!R22=\"\"),0,IF('Utility Savings'!L22=\"\",'Utility Savings'!R22,'Utility Savings'!L22))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1059","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C$1073","v":0},{"$f":"'Cap Needs Input'!$D$1059","v":0},{"$f":"'Cap Needs Input'!A1063","v":"E2"},{"$f":"'Cap Needs Input'!B1063","v":0},{"$f":"'Cap Needs Input'!C1063","v":0},{"$f":"'Cap Needs Input'!D1063","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1063","v":0},{"$f":"'Cap Needs Input'!F1063","v":0},{"$f":"'Cap Needs Input'!G1063","v":0},{"$f":"'Cap Needs Input'!H1063","v":"Dollar"},{"$f":"'Cap Needs Input'!I1063","v":0},{"$f":"'Cap Needs Input'!J1063","v":0},{"$f":"'Cap Needs Input'!K1063","v":0},{"$f":"'Cap Needs Input'!L1063","v":1},{"$f":"X194","v":"T"},{"$f":"'Cap Needs Input'!C1089","v":""},{"$f":"'Cap Needs Input'!E1089","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C328","v":0},{"$f":"'20 Year Detail'!D328","v":0},{"$f":"'20 Year Detail'!E328","v":0},{"$f":"'20 Year Detail'!F328","v":0},{"$f":"'20 Year Detail'!G328","v":0},{"$f":"'20 Year Detail'!H328","v":0},{"$f":"'20 Year Detail'!I328","v":0},{"$f":"'20 Year Detail'!J328","v":0},{"$f":"'20 Year Detail'!K328","v":0},{"$f":"'20 Year Detail'!L328","v":0},{"$f":"'20 Year Detail'!M328","v":0},{"$f":"'20 Year Detail'!N328","v":0},{"$f":"'20 Year Detail'!O328","v":0},{"$f":"'20 Year Detail'!P328","v":0},{"$f":"'20 Year Detail'!Q328","v":0},{"$f":"'20 Year Detail'!R328","v":0},{"$f":"'20 Year Detail'!S328","v":0},{"$f":"'20 Year Detail'!T328","v":0},{"$f":"'20 Year Detail'!U328","v":0},{"$f":"'20 Year Detail'!V328","v":0},{"$f":"'20 Year Detail'!W328","v":0},{"$f":"AW194","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1059","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C$1073","v":0},{"$f":"'Cap Needs Input'!$D$1059","v":0},{"$f":"'Cap Needs Input'!A1064","v":"E3"},{"$f":"'Cap Needs Input'!B1064","v":0},{"$f":"'Cap Needs Input'!C1064","v":0},{"$f":"'Cap Needs Input'!D1064","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1064","v":0},{"$f":"'Cap Needs Input'!F1064","v":0},{"$f":"'Cap Needs Input'!G1064","v":0},{"$f":"'Cap Needs Input'!H1064","v":"Dollar"},{"$f":"'Cap Needs Input'!I1064","v":0},{"$f":"'Cap Needs Input'!J1064","v":0},{"$f":"'Cap Needs Input'!K1064","v":0},{"$f":"'Cap Needs Input'!L1064","v":1},{"$f":"X195","v":"T"},{"$f":"'Cap Needs Input'!C1090","v":""},{"$f":"'Cap Needs Input'!E1090","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C329","v":0},{"$f":"'20 Year Detail'!D329","v":0},{"$f":"'20 Year Detail'!E329","v":0},{"$f":"'20 Year Detail'!F329","v":0},{"$f":"'20 Year Detail'!G329","v":0},{"$f":"'20 Year Detail'!H329","v":0},{"$f":"'20 Year Detail'!I329","v":0},{"$f":"'20 Year Detail'!J329","v":0},{"$f":"'20 Year Detail'!K329","v":0},{"$f":"'20 Year Detail'!L329","v":0},{"$f":"'20 Year Detail'!M329","v":0},{"$f":"'20 Year Detail'!N329","v":0},{"$f":"'20 Year Detail'!O329","v":0},{"$f":"'20 Year Detail'!P329","v":0},{"$f":"'20 Year Detail'!Q329","v":0},{"$f":"'20 Year Detail'!R329","v":0},{"$f":"'20 Year Detail'!S329","v":0},{"$f":"'20 Year Detail'!T329","v":0},{"$f":"'20 Year Detail'!U329","v":0},{"$f":"'20 Year Detail'!V329","v":0},{"$f":"'20 Year Detail'!W329","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1059","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C$1073","v":0},{"$f":"'Cap Needs Input'!$D$1059","v":0},{"$f":"'Cap Needs Input'!A1067","v":"T"},{"$f":"'Cap Needs Input'!B1067","v":0},{"$f":"'Cap Needs Input'!C1067","v":0},{"$f":"'Cap Needs Input'!D1067","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1067","v":0},{"$f":"'Cap Needs Input'!F1067","v":0},{"$f":"'Cap Needs Input'!G1067","v":0},{"$f":"'Cap Needs Input'!H1067","v":"Dollar"},{"$f":"'Cap Needs Input'!I1067","v":0},{"$f":"'Cap Needs Input'!J1067","v":0},null,{"$f":"'Cap Needs Input'!L1067","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1059","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C$1073","v":0},{"$f":"'Cap Needs Input'!$D$1059","v":0},{"$f":"'Cap Needs Input'!A1070","v":"G1"},{"$f":"'Cap Needs Input'!B1070","v":0},{"$f":"'Cap Needs Input'!C1070","v":0},{"$f":"'Cap Needs Input'!D1070","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1070","v":0},{"$f":"'Cap Needs Input'!F1070","v":0},{"$f":"'Cap Needs Input'!G1070","v":0},{"$f":"'Cap Needs Input'!H1070","v":"Dollar"},{"$f":"'Cap Needs Input'!I1070","v":0},{"$f":"'Cap Needs Input'!J1070","v":0},null,{"$f":"'Cap Needs Input'!L1070","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1059","v":"Exterior Walls"},{"$f":"'Cap Needs Input'!$C$1073","v":0},{"$f":"'Cap Needs Input'!$D$1059","v":0},{"$f":"'Cap Needs Input'!A1071","v":"G2"},{"$f":"'Cap Needs Input'!B1071","v":0},{"$f":"'Cap Needs Input'!C1071","v":0},{"$f":"'Cap Needs Input'!D1071","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1071","v":0},{"$f":"'Cap Needs Input'!F1071","v":0},{"$f":"'Cap Needs Input'!G1071","v":0},{"$f":"'Cap Needs Input'!H1071","v":"Dollar"},{"$f":"'Cap Needs Input'!I1071","v":0},{"$f":"'Cap Needs Input'!J1071","v":0},null,{"$f":"'Cap Needs Input'!L1071","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1092","v":"Exterior Doors"},{"$f":"'Cap Needs Input'!$C$1106","v":0},{"$f":"'Cap Needs Input'!$D$1092","v":0},{"$f":"'Cap Needs Input'!A1095","v":"E1"},{"$f":"'Cap Needs Input'!B1095","v":0},{"$f":"'Cap Needs Input'!C1095","v":0},{"$f":"'Cap Needs Input'!D1095","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1095","v":0},{"$f":"'Cap Needs Input'!F1095","v":0},{"$f":"'Cap Needs Input'!G1095","v":0},{"$f":"'Cap Needs Input'!H1095","v":"Dollar"},{"$f":"'Cap Needs Input'!I1095","v":0},{"$f":"'Cap Needs Input'!J1095","v":0},{"$f":"'Cap Needs Input'!K1095","v":""},{"$f":"'Cap Needs Input'!L1095","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B1115,2)='Cap Needs Input'!$A1103,'Cap Needs Input'!$A1103,(IF(LEFT('Cap Needs Input'!$B1115,2)='Cap Needs Input'!$A1104,'Cap Needs Input'!$A1104,(IF(LEFT('Cap Needs Input'!$B1115,1)='Cap Needs Input'!$A1100,'Cap Needs Input'!$A1100,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1121","v":""},{"$f":"'Cap Needs Input'!E1121","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C337","v":0},{"$f":"'20 Year Detail'!D337","v":0},{"$f":"'20 Year Detail'!E337","v":0},{"$f":"'20 Year Detail'!F337","v":0},{"$f":"'20 Year Detail'!G337","v":0},{"$f":"'20 Year Detail'!H337","v":0},{"$f":"'20 Year Detail'!I337","v":0},{"$f":"'20 Year Detail'!J337","v":0},{"$f":"'20 Year Detail'!K337","v":0},{"$f":"'20 Year Detail'!L337","v":0},{"$f":"'20 Year Detail'!M337","v":0},{"$f":"'20 Year Detail'!N337","v":0},{"$f":"'20 Year Detail'!O337","v":0},{"$f":"'20 Year Detail'!P337","v":0},{"$f":"'20 Year Detail'!Q337","v":0},{"$f":"'20 Year Detail'!R337","v":0},{"$f":"'20 Year Detail'!S337","v":0},{"$f":"'20 Year Detail'!T337","v":0},{"$f":"'20 Year Detail'!U337","v":0},{"$f":"'20 Year Detail'!V337","v":0},{"$f":"'20 Year Detail'!W337","v":0},{"$f":"'Utility Savings'!H23+'Utility Savings'!N23","v":0},{"$f":"IF(AND('Utility Savings'!I23=\"\",'Utility Savings'!O23=\"\"),0,IF('Utility Savings'!I23=\"\",'Utility Savings'!O23,'Utility Savings'!I23))","v":0},{"$f":"IF(AND('Utility Savings'!J23=\"\",'Utility Savings'!P23=\"\"),0,IF('Utility Savings'!J23=\"\",'Utility Savings'!P23,'Utility Savings'!J23))","v":0},{"$f":"IF(AND('Utility Savings'!K23=\"\",'Utility Savings'!Q23=\"\"),0,IF('Utility Savings'!K23=\"\",'Utility Savings'!Q23,'Utility Savings'!K23))","v":0},{"$f":"IF(AND('Utility Savings'!L23=\"\",'Utility Savings'!R23=\"\"),0,IF('Utility Savings'!L23=\"\",'Utility Savings'!R23,'Utility Savings'!L23))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1092","v":"Exterior Doors"},{"$f":"'Cap Needs Input'!$C$1106","v":0},{"$f":"'Cap Needs Input'!$D$1092","v":0},{"$f":"'Cap Needs Input'!A1096","v":"E2"},{"$f":"'Cap Needs Input'!B1096","v":0},{"$f":"'Cap Needs Input'!C1096","v":0},{"$f":"'Cap Needs Input'!D1096","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1096","v":0},{"$f":"'Cap Needs Input'!F1096","v":0},{"$f":"'Cap Needs Input'!G1096","v":0},{"$f":"'Cap Needs Input'!H1096","v":"Dollar"},{"$f":"'Cap Needs Input'!I1096","v":0},{"$f":"'Cap Needs Input'!J1096","v":0},{"$f":"'Cap Needs Input'!K1096","v":""},{"$f":"'Cap Needs Input'!L1096","v":1},{"$f":"X200","v":"T"},{"$f":"'Cap Needs Input'!C1122","v":""},{"$f":"'Cap Needs Input'!E1122","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C338","v":0},{"$f":"'20 Year Detail'!D338","v":0},{"$f":"'20 Year Detail'!E338","v":0},{"$f":"'20 Year Detail'!F338","v":0},{"$f":"'20 Year Detail'!G338","v":0},{"$f":"'20 Year Detail'!H338","v":0},{"$f":"'20 Year Detail'!I338","v":0},{"$f":"'20 Year Detail'!J338","v":0},{"$f":"'20 Year Detail'!K338","v":0},{"$f":"'20 Year Detail'!L338","v":0},{"$f":"'20 Year Detail'!M338","v":0},{"$f":"'20 Year Detail'!N338","v":0},{"$f":"'20 Year Detail'!O338","v":0},{"$f":"'20 Year Detail'!P338","v":0},{"$f":"'20 Year Detail'!Q338","v":0},{"$f":"'20 Year Detail'!R338","v":0},{"$f":"'20 Year Detail'!S338","v":0},{"$f":"'20 Year Detail'!T338","v":0},{"$f":"'20 Year Detail'!U338","v":0},{"$f":"'20 Year Detail'!V338","v":0},{"$f":"'20 Year Detail'!W338","v":0},{"$f":"AW200","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1092","v":"Exterior Doors"},{"$f":"'Cap Needs Input'!$C$1106","v":0},{"$f":"'Cap Needs Input'!$D$1092","v":0},{"$f":"'Cap Needs Input'!A1097","v":"E3"},{"$f":"'Cap Needs Input'!B1097","v":0},{"$f":"'Cap Needs Input'!C1097","v":0},{"$f":"'Cap Needs Input'!D1097","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1097","v":0},{"$f":"'Cap Needs Input'!F1097","v":0},{"$f":"'Cap Needs Input'!G1097","v":0},{"$f":"'Cap Needs Input'!H1097","v":"Dollar"},{"$f":"'Cap Needs Input'!I1097","v":0},{"$f":"'Cap Needs Input'!J1097","v":0},{"$f":"'Cap Needs Input'!K1097","v":""},{"$f":"'Cap Needs Input'!L1097","v":1},{"$f":"X201","v":"T"},{"$f":"'Cap Needs Input'!C1123","v":""},{"$f":"'Cap Needs Input'!E1123","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C339","v":0},{"$f":"'20 Year Detail'!D339","v":0},{"$f":"'20 Year Detail'!E339","v":0},{"$f":"'20 Year Detail'!F339","v":0},{"$f":"'20 Year Detail'!G339","v":0},{"$f":"'20 Year Detail'!H339","v":0},{"$f":"'20 Year Detail'!I339","v":0},{"$f":"'20 Year Detail'!J339","v":0},{"$f":"'20 Year Detail'!K339","v":0},{"$f":"'20 Year Detail'!L339","v":0},{"$f":"'20 Year Detail'!M339","v":0},{"$f":"'20 Year Detail'!N339","v":0},{"$f":"'20 Year Detail'!O339","v":0},{"$f":"'20 Year Detail'!P339","v":0},{"$f":"'20 Year Detail'!Q339","v":0},{"$f":"'20 Year Detail'!R339","v":0},{"$f":"'20 Year Detail'!S339","v":0},{"$f":"'20 Year Detail'!T339","v":0},{"$f":"'20 Year Detail'!U339","v":0},{"$f":"'20 Year Detail'!V339","v":0},{"$f":"'20 Year Detail'!W339","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1092","v":"Exterior Doors"},{"$f":"'Cap Needs Input'!$C$1106","v":0},{"$f":"'Cap Needs Input'!$D$1092","v":0},{"$f":"'Cap Needs Input'!A1100","v":"T"},{"$f":"'Cap Needs Input'!B1100","v":0},{"$f":"'Cap Needs Input'!C1100","v":0},{"$f":"'Cap Needs Input'!D1100","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1100","v":0},{"$f":"'Cap Needs Input'!F1100","v":0},{"$f":"'Cap Needs Input'!G1100","v":0},{"$f":"'Cap Needs Input'!H1100","v":"Dollar"},{"$f":"'Cap Needs Input'!I1100","v":0},{"$f":"'Cap Needs Input'!J1100","v":0},null,{"$f":"'Cap Needs Input'!L1100","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1092","v":"Exterior Doors"},{"$f":"'Cap Needs Input'!$C$1106","v":0},{"$f":"'Cap Needs Input'!$D$1092","v":0},{"$f":"'Cap Needs Input'!A1103","v":"G1"},{"$f":"'Cap Needs Input'!B1103","v":0},{"$f":"'Cap Needs Input'!C1103","v":0},{"$f":"'Cap Needs Input'!D1103","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1103","v":0},{"$f":"'Cap Needs Input'!F1103","v":0},{"$f":"'Cap Needs Input'!G1103","v":0},{"$f":"'Cap Needs Input'!H1103","v":"Dollar"},{"$f":"'Cap Needs Input'!I1103","v":0},{"$f":"'Cap Needs Input'!J1103","v":0},null,{"$f":"'Cap Needs Input'!L1103","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1092","v":"Exterior Doors"},{"$f":"'Cap Needs Input'!$C$1106","v":0},{"$f":"'Cap Needs Input'!$D$1092","v":0},{"$f":"'Cap Needs Input'!A1104","v":"G2"},{"$f":"'Cap Needs Input'!B1104","v":0},{"$f":"'Cap Needs Input'!C1104","v":0},{"$f":"'Cap Needs Input'!D1104","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1104","v":0},{"$f":"'Cap Needs Input'!F1104","v":0},{"$f":"'Cap Needs Input'!G1104","v":0},{"$f":"'Cap Needs Input'!H1104","v":"Dollar"},{"$f":"'Cap Needs Input'!I1104","v":0},{"$f":"'Cap Needs Input'!J1104","v":0},null,{"$f":"'Cap Needs Input'!L1104","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1125","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C$1139","v":0},{"$f":"'Cap Needs Input'!$D$1125","v":0},{"$f":"'Cap Needs Input'!A1128","v":"E1"},{"$f":"'Cap Needs Input'!B1128","v":0},{"$f":"'Cap Needs Input'!C1128","v":0},{"$f":"'Cap Needs Input'!D1128","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1128","v":0},{"$f":"'Cap Needs Input'!F1128","v":0},{"$f":"'Cap Needs Input'!G1128","v":0},{"$f":"'Cap Needs Input'!H1128","v":"Dollar"},{"$f":"'Cap Needs Input'!I1128","v":0},{"$f":"'Cap Needs Input'!J1128","v":0},{"$f":"'Cap Needs Input'!K1128","v":""},{"$f":"'Cap Needs Input'!L1128","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B1148,2)='Cap Needs Input'!$A1136,'Cap Needs Input'!$A1136,(IF(LEFT('Cap Needs Input'!$B1148,2)='Cap Needs Input'!$A1137,'Cap Needs Input'!$A1137,(IF(LEFT('Cap Needs Input'!$B1148,1)='Cap Needs Input'!$A1133,'Cap Needs Input'!$A1133,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1154","v":""},{"$f":"'Cap Needs Input'!E1154","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C347","v":0},{"$f":"'20 Year Detail'!D347","v":0},{"$f":"'20 Year Detail'!E347","v":0},{"$f":"'20 Year Detail'!F347","v":0},{"$f":"'20 Year Detail'!G347","v":0},{"$f":"'20 Year Detail'!H347","v":0},{"$f":"'20 Year Detail'!I347","v":0},{"$f":"'20 Year Detail'!J347","v":0},{"$f":"'20 Year Detail'!K347","v":0},{"$f":"'20 Year Detail'!L347","v":0},{"$f":"'20 Year Detail'!M347","v":0},{"$f":"'20 Year Detail'!N347","v":0},{"$f":"'20 Year Detail'!O347","v":0},{"$f":"'20 Year Detail'!P347","v":0},{"$f":"'20 Year Detail'!Q347","v":0},{"$f":"'20 Year Detail'!R347","v":0},{"$f":"'20 Year Detail'!S347","v":0},{"$f":"'20 Year Detail'!T347","v":0},{"$f":"'20 Year Detail'!U347","v":0},{"$f":"'20 Year Detail'!V347","v":0},{"$f":"'20 Year Detail'!W347","v":0},{"$f":"'Utility Savings'!H24+'Utility Savings'!N24","v":0},{"$f":"IF(AND('Utility Savings'!I24=\"\",'Utility Savings'!O24=\"\"),0,IF('Utility Savings'!I24=\"\",'Utility Savings'!O24,'Utility Savings'!I24))","v":0},{"$f":"IF(AND('Utility Savings'!J24=\"\",'Utility Savings'!P24=\"\"),0,IF('Utility Savings'!J24=\"\",'Utility Savings'!P24,'Utility Savings'!J24))","v":0},{"$f":"IF(AND('Utility Savings'!K24=\"\",'Utility Savings'!Q24=\"\"),0,IF('Utility Savings'!K24=\"\",'Utility Savings'!Q24,'Utility Savings'!K24))","v":0},{"$f":"IF(AND('Utility Savings'!L24=\"\",'Utility Savings'!R24=\"\"),0,IF('Utility Savings'!L24=\"\",'Utility Savings'!R24,'Utility Savings'!L24))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1125","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C$1139","v":0},{"$f":"'Cap Needs Input'!$D$1125","v":0},{"$f":"'Cap Needs Input'!A1129","v":"E2"},{"$f":"'Cap Needs Input'!B1129","v":0},{"$f":"'Cap Needs Input'!C1129","v":0},{"$f":"'Cap Needs Input'!D1129","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1129","v":0},{"$f":"'Cap Needs Input'!F1129","v":0},{"$f":"'Cap Needs Input'!G1129","v":0},{"$f":"'Cap Needs Input'!H1129","v":"Dollar"},{"$f":"'Cap Needs Input'!I1129","v":0},{"$f":"'Cap Needs Input'!J1129","v":0},{"$f":"'Cap Needs Input'!K1129","v":""},{"$f":"'Cap Needs Input'!L1129","v":1},{"$f":"X206","v":"T"},{"$f":"'Cap Needs Input'!C1155","v":""},{"$f":"'Cap Needs Input'!E1155","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C348","v":0},{"$f":"'20 Year Detail'!D348","v":0},{"$f":"'20 Year Detail'!E348","v":0},{"$f":"'20 Year Detail'!F348","v":0},{"$f":"'20 Year Detail'!G348","v":0},{"$f":"'20 Year Detail'!H348","v":0},{"$f":"'20 Year Detail'!I348","v":0},{"$f":"'20 Year Detail'!J348","v":0},{"$f":"'20 Year Detail'!K348","v":0},{"$f":"'20 Year Detail'!L348","v":0},{"$f":"'20 Year Detail'!M348","v":0},{"$f":"'20 Year Detail'!N348","v":0},{"$f":"'20 Year Detail'!O348","v":0},{"$f":"'20 Year Detail'!P348","v":0},{"$f":"'20 Year Detail'!Q348","v":0},{"$f":"'20 Year Detail'!R348","v":0},{"$f":"'20 Year Detail'!S348","v":0},{"$f":"'20 Year Detail'!T348","v":0},{"$f":"'20 Year Detail'!U348","v":0},{"$f":"'20 Year Detail'!V348","v":0},{"$f":"'20 Year Detail'!W348","v":0},{"$f":"AW206","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1125","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C$1139","v":0},{"$f":"'Cap Needs Input'!$D$1125","v":0},{"$f":"'Cap Needs Input'!A1130","v":"E3"},{"$f":"'Cap Needs Input'!B1130","v":0},{"$f":"'Cap Needs Input'!C1130","v":0},{"$f":"'Cap Needs Input'!D1130","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1130","v":0},{"$f":"'Cap Needs Input'!F1130","v":0},{"$f":"'Cap Needs Input'!G1130","v":0},{"$f":"'Cap Needs Input'!H1130","v":"Dollar"},{"$f":"'Cap Needs Input'!I1130","v":0},{"$f":"'Cap Needs Input'!J1130","v":0},{"$f":"'Cap Needs Input'!K1130","v":""},{"$f":"'Cap Needs Input'!L1130","v":1},{"$f":"X207","v":"T"},{"$f":"'Cap Needs Input'!C1156","v":""},{"$f":"'Cap Needs Input'!E1156","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C349","v":0},{"$f":"'20 Year Detail'!D349","v":0},{"$f":"'20 Year Detail'!E349","v":0},{"$f":"'20 Year Detail'!F349","v":0},{"$f":"'20 Year Detail'!G349","v":0},{"$f":"'20 Year Detail'!H349","v":0},{"$f":"'20 Year Detail'!I349","v":0},{"$f":"'20 Year Detail'!J349","v":0},{"$f":"'20 Year Detail'!K349","v":0},{"$f":"'20 Year Detail'!L349","v":0},{"$f":"'20 Year Detail'!M349","v":0},{"$f":"'20 Year Detail'!N349","v":0},{"$f":"'20 Year Detail'!O349","v":0},{"$f":"'20 Year Detail'!P349","v":0},{"$f":"'20 Year Detail'!Q349","v":0},{"$f":"'20 Year Detail'!R349","v":0},{"$f":"'20 Year Detail'!S349","v":0},{"$f":"'20 Year Detail'!T349","v":0},{"$f":"'20 Year Detail'!U349","v":0},{"$f":"'20 Year Detail'!V349","v":0},{"$f":"'20 Year Detail'!W349","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1125","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C$1139","v":0},{"$f":"'Cap Needs Input'!$D$1125","v":0},{"$f":"'Cap Needs Input'!A1133","v":"T"},{"$f":"'Cap Needs Input'!B1133","v":0},{"$f":"'Cap Needs Input'!C1133","v":0},{"$f":"'Cap Needs Input'!D1133","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1133","v":0},{"$f":"'Cap Needs Input'!F1133","v":0},{"$f":"'Cap Needs Input'!G1133","v":0},{"$f":"'Cap Needs Input'!H1133","v":"Dollar"},{"$f":"'Cap Needs Input'!I1133","v":0},{"$f":"'Cap Needs Input'!J1133","v":0},null,{"$f":"'Cap Needs Input'!L1133","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1125","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C$1139","v":0},{"$f":"'Cap Needs Input'!$D$1125","v":0},{"$f":"'Cap Needs Input'!A1136","v":"G1"},{"$f":"'Cap Needs Input'!B1136","v":0},{"$f":"'Cap Needs Input'!C1136","v":0},{"$f":"'Cap Needs Input'!D1136","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1136","v":0},{"$f":"'Cap Needs Input'!F1136","v":0},{"$f":"'Cap Needs Input'!G1136","v":0},{"$f":"'Cap Needs Input'!H1136","v":"Dollar"},{"$f":"'Cap Needs Input'!I1136","v":0},{"$f":"'Cap Needs Input'!J1136","v":0},null,{"$f":"'Cap Needs Input'!L1136","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1125","v":"Storm Doors"},{"$f":"'Cap Needs Input'!$C$1139","v":0},{"$f":"'Cap Needs Input'!$D$1125","v":0},{"$f":"'Cap Needs Input'!A1137","v":"G2"},{"$f":"'Cap Needs Input'!B1137","v":0},{"$f":"'Cap Needs Input'!C1137","v":0},{"$f":"'Cap Needs Input'!D1137","v":"Bldgs"},{"$f":"'Cap Needs Input'!E1137","v":0},{"$f":"'Cap Needs Input'!F1137","v":0},{"$f":"'Cap Needs Input'!G1137","v":0},{"$f":"'Cap Needs Input'!H1137","v":"Dollar"},{"$f":"'Cap Needs Input'!I1137","v":0},{"$f":"'Cap Needs Input'!J1137","v":0},null,{"$f":"'Cap Needs Input'!L1137","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1158","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$1172","v":0},{"$f":"'Cap Needs Input'!$D$1158","v":0},{"$f":"'Cap Needs Input'!A1161","v":"E1"},{"$f":"'Cap Needs Input'!B1161","v":0},{"$f":"'Cap Needs Input'!C1161","v":0},{"$f":"'Cap Needs Input'!D1161","v":"Each"},{"$f":"'Cap Needs Input'!E1161","v":0},{"$f":"'Cap Needs Input'!F1161","v":0},{"$f":"'Cap Needs Input'!G1161","v":0},{"$f":"'Cap Needs Input'!H1161","v":"Dollar"},{"$f":"'Cap Needs Input'!I1161","v":0},{"$f":"'Cap Needs Input'!J1161","v":0},{"$f":"'Cap Needs Input'!K1161","v":""},{"$f":"'Cap Needs Input'!L1161","v":1},{"$f":"IF(LEFT('Cap Needs Input'!$B1181,2)='Cap Needs Input'!$A1169,'Cap Needs Input'!$A1169,(IF(LEFT('Cap Needs Input'!$B1181,2)='Cap Needs Input'!$A1170,'Cap Needs Input'!$A1170,(IF(LEFT('Cap Needs Input'!$B1181,1)='Cap Needs Input'!$A1166,'Cap Needs Input'!$A1166,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1187","v":""},{"$f":"'Cap Needs Input'!E1187","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C357","v":0},{"$f":"'20 Year Detail'!D357","v":0},{"$f":"'20 Year Detail'!E357","v":0},{"$f":"'20 Year Detail'!F357","v":0},{"$f":"'20 Year Detail'!G357","v":0},{"$f":"'20 Year Detail'!H357","v":0},{"$f":"'20 Year Detail'!I357","v":0},{"$f":"'20 Year Detail'!J357","v":0},{"$f":"'20 Year Detail'!K357","v":0},{"$f":"'20 Year Detail'!L357","v":0},{"$f":"'20 Year Detail'!M357","v":0},{"$f":"'20 Year Detail'!N357","v":0},{"$f":"'20 Year Detail'!O357","v":0},{"$f":"'20 Year Detail'!P357","v":0},{"$f":"'20 Year Detail'!Q357","v":0},{"$f":"'20 Year Detail'!R357","v":0},{"$f":"'20 Year Detail'!S357","v":0},{"$f":"'20 Year Detail'!T357","v":0},{"$f":"'20 Year Detail'!U357","v":0},{"$f":"'20 Year Detail'!V357","v":0},{"$f":"'20 Year Detail'!W357","v":0},{"$f":"'Utility Savings'!H25+'Utility Savings'!N25","v":0},{"$f":"IF(AND('Utility Savings'!I25=\"\",'Utility Savings'!O25=\"\"),0,IF('Utility Savings'!I25=\"\",'Utility Savings'!O25,'Utility Savings'!I25))","v":0},{"$f":"IF(AND('Utility Savings'!J25=\"\",'Utility Savings'!P25=\"\"),0,IF('Utility Savings'!J25=\"\",'Utility Savings'!P25,'Utility Savings'!J25))","v":0},{"$f":"IF(AND('Utility Savings'!K25=\"\",'Utility Savings'!Q25=\"\"),0,IF('Utility Savings'!K25=\"\",'Utility Savings'!Q25,'Utility Savings'!K25))","v":0},{"$f":"IF(AND('Utility Savings'!L25=\"\",'Utility Savings'!R25=\"\"),0,IF('Utility Savings'!L25=\"\",'Utility Savings'!R25,'Utility Savings'!L25))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1158","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$1172","v":0},{"$f":"'Cap Needs Input'!$D$1158","v":0},{"$f":"'Cap Needs Input'!A1162","v":"E2"},{"$f":"'Cap Needs Input'!B1162","v":0},{"$f":"'Cap Needs Input'!C1162","v":0},{"$f":"'Cap Needs Input'!D1162","v":"Each"},{"$f":"'Cap Needs Input'!E1162","v":0},{"$f":"'Cap Needs Input'!F1162","v":0},{"$f":"'Cap Needs Input'!G1162","v":0},{"$f":"'Cap Needs Input'!H1162","v":"Dollar"},{"$f":"'Cap Needs Input'!I1162","v":0},{"$f":"'Cap Needs Input'!J1162","v":0},{"$f":"'Cap Needs Input'!K1162","v":""},{"$f":"'Cap Needs Input'!L1162","v":1},{"$f":"X212","v":"T"},{"$f":"'Cap Needs Input'!C1188","v":""},{"$f":"'Cap Needs Input'!E1188","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C358","v":0},{"$f":"'20 Year Detail'!D358","v":0},{"$f":"'20 Year Detail'!E358","v":0},{"$f":"'20 Year Detail'!F358","v":0},{"$f":"'20 Year Detail'!G358","v":0},{"$f":"'20 Year Detail'!H358","v":0},{"$f":"'20 Year Detail'!I358","v":0},{"$f":"'20 Year Detail'!J358","v":0},{"$f":"'20 Year Detail'!K358","v":0},{"$f":"'20 Year Detail'!L358","v":0},{"$f":"'20 Year Detail'!M358","v":0},{"$f":"'20 Year Detail'!N358","v":0},{"$f":"'20 Year Detail'!O358","v":0},{"$f":"'20 Year Detail'!P358","v":0},{"$f":"'20 Year Detail'!Q358","v":0},{"$f":"'20 Year Detail'!R358","v":0},{"$f":"'20 Year Detail'!S358","v":0},{"$f":"'20 Year Detail'!T358","v":0},{"$f":"'20 Year Detail'!U358","v":0},{"$f":"'20 Year Detail'!V358","v":0},{"$f":"'20 Year Detail'!W358","v":0},{"$f":"AW212","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1158","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$1172","v":0},{"$f":"'Cap Needs Input'!$D$1158","v":0},{"$f":"'Cap Needs Input'!A1163","v":"E3"},{"$f":"'Cap Needs Input'!B1163","v":0},{"$f":"'Cap Needs Input'!C1163","v":0},{"$f":"'Cap Needs Input'!D1163","v":"Each"},{"$f":"'Cap Needs Input'!E1163","v":0},{"$f":"'Cap Needs Input'!F1163","v":0},{"$f":"'Cap Needs Input'!G1163","v":0},{"$f":"'Cap Needs Input'!H1163","v":"Dollar"},{"$f":"'Cap Needs Input'!I1163","v":0},{"$f":"'Cap Needs Input'!J1163","v":0},{"$f":"'Cap Needs Input'!K1163","v":""},{"$f":"'Cap Needs Input'!L1163","v":1},{"$f":"X213","v":"T"},{"$f":"'Cap Needs Input'!C1189","v":""},{"$f":"'Cap Needs Input'!E1189","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C359","v":0},{"$f":"'20 Year Detail'!D359","v":0},{"$f":"'20 Year Detail'!E359","v":0},{"$f":"'20 Year Detail'!F359","v":0},{"$f":"'20 Year Detail'!G359","v":0},{"$f":"'20 Year Detail'!H359","v":0},{"$f":"'20 Year Detail'!I359","v":0},{"$f":"'20 Year Detail'!J359","v":0},{"$f":"'20 Year Detail'!K359","v":0},{"$f":"'20 Year Detail'!L359","v":0},{"$f":"'20 Year Detail'!M359","v":0},{"$f":"'20 Year Detail'!N359","v":0},{"$f":"'20 Year Detail'!O359","v":0},{"$f":"'20 Year Detail'!P359","v":0},{"$f":"'20 Year Detail'!Q359","v":0},{"$f":"'20 Year Detail'!R359","v":0},{"$f":"'20 Year Detail'!S359","v":0},{"$f":"'20 Year Detail'!T359","v":0},{"$f":"'20 Year Detail'!U359","v":0},{"$f":"'20 Year Detail'!V359","v":0},{"$f":"'20 Year Detail'!W359","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1158","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$1172","v":0},{"$f":"'Cap Needs Input'!$D$1158","v":0},{"$f":"'Cap Needs Input'!A1166","v":"T"},{"$f":"'Cap Needs Input'!B1166","v":0},{"$f":"'Cap Needs Input'!C1166","v":0},{"$f":"'Cap Needs Input'!D1166","v":"Each"},{"$f":"'Cap Needs Input'!E1166","v":0},{"$f":"'Cap Needs Input'!F1166","v":0},{"$f":"'Cap Needs Input'!G1166","v":0},{"$f":"'Cap Needs Input'!H1166","v":"Dollar"},{"$f":"'Cap Needs Input'!I1166","v":0},{"$f":"'Cap Needs Input'!J1166","v":0},null,{"$f":"'Cap Needs Input'!L1166","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1158","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$1172","v":0},{"$f":"'Cap Needs Input'!$D$1158","v":0},{"$f":"'Cap Needs Input'!A1169","v":"G1"},{"$f":"'Cap Needs Input'!B1169","v":0},{"$f":"'Cap Needs Input'!C1169","v":0},{"$f":"'Cap Needs Input'!D1169","v":"Each"},{"$f":"'Cap Needs Input'!E1169","v":0},{"$f":"'Cap Needs Input'!F1169","v":0},{"$f":"'Cap Needs Input'!G1169","v":0},{"$f":"'Cap Needs Input'!H1169","v":"Dollar"},{"$f":"'Cap Needs Input'!I1169","v":0},{"$f":"'Cap Needs Input'!J1169","v":0},null,{"$f":"'Cap Needs Input'!L1169","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1158","v":"Sliding Glass Doors"},{"$f":"'Cap Needs Input'!$C$1172","v":0},{"$f":"'Cap Needs Input'!$D$1158","v":0},{"$f":"'Cap Needs Input'!A1170","v":"G2"},{"$f":"'Cap Needs Input'!B1170","v":0},{"$f":"'Cap Needs Input'!C1170","v":0},{"$f":"'Cap Needs Input'!D1170","v":"Each"},{"$f":"'Cap Needs Input'!E1170","v":0},{"$f":"'Cap Needs Input'!F1170","v":0},{"$f":"'Cap Needs Input'!G1170","v":0},{"$f":"'Cap Needs Input'!H1170","v":"Dollar"},{"$f":"'Cap Needs Input'!I1170","v":0},{"$f":"'Cap Needs Input'!J1170","v":0},null,{"$f":"'Cap Needs Input'!L1170","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'Cap Needs Input'!$C$1205","v":0},{"$f":"'Cap Needs Input'!$D$1191","v":0},{"$f":"'Cap Needs Input'!A1194","v":"E1"},{"$f":"'Cap Needs Input'!B1194","v":0},{"$f":"'Cap Needs Input'!C1194","v":0},{"$f":"'Cap Needs Input'!D1194","v":"Units"},{"$f":"'Cap Needs Input'!E1194","v":0},{"$f":"'Cap Needs Input'!F1194","v":0},{"$f":"'Cap Needs Input'!G1194","v":0},{"$f":"'Cap Needs Input'!H1194","v":"KWH"},{"$f":"'Cap Needs Input'!I1194","v":0},{"$f":"'Cap Needs Input'!J1194","v":0},{"$f":"'Cap Needs Input'!K1194","v":0},{"$f":"'Cap Needs Input'!L1194","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1214,2)='Cap Needs Input'!$A1202,'Cap Needs Input'!$A1202,(IF(LEFT('Cap Needs Input'!$B1214,2)='Cap Needs Input'!$A1203,'Cap Needs Input'!$A1203,(IF(LEFT('Cap Needs Input'!$B1214,1)='Cap Needs Input'!$A1199,'Cap Needs Input'!$A1199,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1220","v":""},{"$f":"'Cap Needs Input'!E1220","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C367","v":0},{"$f":"'20 Year Detail'!D367","v":0},{"$f":"'20 Year Detail'!E367","v":0},{"$f":"'20 Year Detail'!F367","v":0},{"$f":"'20 Year Detail'!G367","v":0},{"$f":"'20 Year Detail'!H367","v":0},{"$f":"'20 Year Detail'!I367","v":0},{"$f":"'20 Year Detail'!J367","v":0},{"$f":"'20 Year Detail'!K367","v":0},{"$f":"'20 Year Detail'!L367","v":0},{"$f":"'20 Year Detail'!M367","v":0},{"$f":"'20 Year Detail'!N367","v":0},{"$f":"'20 Year Detail'!O367","v":0},{"$f":"'20 Year Detail'!P367","v":0},{"$f":"'20 Year Detail'!Q367","v":0},{"$f":"'20 Year Detail'!R367","v":0},{"$f":"'20 Year Detail'!S367","v":0},{"$f":"'20 Year Detail'!T367","v":0},{"$f":"'20 Year Detail'!U367","v":0},{"$f":"'20 Year Detail'!V367","v":0},{"$f":"'20 Year Detail'!W367","v":0},{"$f":"'Utility Savings'!H26+'Utility Savings'!N26","v":0},{"$f":"IF(AND('Utility Savings'!I26=\"\",'Utility Savings'!O26=\"\"),0,IF('Utility Savings'!I26=\"\",'Utility Savings'!O26,'Utility Savings'!I26))","v":0},{"$f":"IF(AND('Utility Savings'!J26=\"\",'Utility Savings'!P26=\"\"),0,IF('Utility Savings'!J26=\"\",'Utility Savings'!P26,'Utility Savings'!J26))","v":0},{"$f":"IF(AND('Utility Savings'!K26=\"\",'Utility Savings'!Q26=\"\"),0,IF('Utility Savings'!K26=\"\",'Utility Savings'!Q26,'Utility Savings'!K26))","v":0},{"$f":"IF(AND('Utility Savings'!L26=\"\",'Utility Savings'!R26=\"\"),0,IF('Utility Savings'!L26=\"\",'Utility Savings'!R26,'Utility Savings'!L26))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'Cap Needs Input'!$C$1205","v":0},{"$f":"'Cap Needs Input'!$D$1191","v":0},{"$f":"'Cap Needs Input'!A1195","v":"E2"},{"$f":"'Cap Needs Input'!B1195","v":0},{"$f":"'Cap Needs Input'!C1195","v":0},{"$f":"'Cap Needs Input'!D1195","v":"Units"},{"$f":"'Cap Needs Input'!E1195","v":0},{"$f":"'Cap Needs Input'!F1195","v":0},{"$f":"'Cap Needs Input'!G1195","v":0},{"$f":"'Cap Needs Input'!H1195","v":"KWH"},{"$f":"'Cap Needs Input'!I1195","v":0},{"$f":"'Cap Needs Input'!J1195","v":0},{"$f":"'Cap Needs Input'!K1195","v":0},{"$f":"'Cap Needs Input'!L1195","v":0},{"$f":"X218","v":"T"},{"$f":"'Cap Needs Input'!C1221","v":""},{"$f":"'Cap Needs Input'!E1221","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C368","v":0},{"$f":"'20 Year Detail'!D368","v":0},{"$f":"'20 Year Detail'!E368","v":0},{"$f":"'20 Year Detail'!F368","v":0},{"$f":"'20 Year Detail'!G368","v":0},{"$f":"'20 Year Detail'!H368","v":0},{"$f":"'20 Year Detail'!I368","v":0},{"$f":"'20 Year Detail'!J368","v":0},{"$f":"'20 Year Detail'!K368","v":0},{"$f":"'20 Year Detail'!L368","v":0},{"$f":"'20 Year Detail'!M368","v":0},{"$f":"'20 Year Detail'!N368","v":0},{"$f":"'20 Year Detail'!O368","v":0},{"$f":"'20 Year Detail'!P368","v":0},{"$f":"'20 Year Detail'!Q368","v":0},{"$f":"'20 Year Detail'!R368","v":0},{"$f":"'20 Year Detail'!S368","v":0},{"$f":"'20 Year Detail'!T368","v":0},{"$f":"'20 Year Detail'!U368","v":0},{"$f":"'20 Year Detail'!V368","v":0},{"$f":"'20 Year Detail'!W368","v":0},{"$f":"AW218","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'Cap Needs Input'!$C$1205","v":0},{"$f":"'Cap Needs Input'!$D$1191","v":0},{"$f":"'Cap Needs Input'!A1196","v":"E3"},{"$f":"'Cap Needs Input'!B1196","v":0},{"$f":"'Cap Needs Input'!C1196","v":0},{"$f":"'Cap Needs Input'!D1196","v":"Units"},{"$f":"'Cap Needs Input'!E1196","v":0},{"$f":"'Cap Needs Input'!F1196","v":0},{"$f":"'Cap Needs Input'!G1196","v":0},{"$f":"'Cap Needs Input'!H1196","v":"KWH"},{"$f":"'Cap Needs Input'!I1196","v":0},{"$f":"'Cap Needs Input'!J1196","v":0},{"$f":"'Cap Needs Input'!K1196","v":0},{"$f":"'Cap Needs Input'!L1196","v":0},{"$f":"X219","v":"T"},{"$f":"'Cap Needs Input'!C1222","v":""},{"$f":"'Cap Needs Input'!E1222","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C369","v":0},{"$f":"'20 Year Detail'!D369","v":0},{"$f":"'20 Year Detail'!E369","v":0},{"$f":"'20 Year Detail'!F369","v":0},{"$f":"'20 Year Detail'!G369","v":0},{"$f":"'20 Year Detail'!H369","v":0},{"$f":"'20 Year Detail'!I369","v":0},{"$f":"'20 Year Detail'!J369","v":0},{"$f":"'20 Year Detail'!K369","v":0},{"$f":"'20 Year Detail'!L369","v":0},{"$f":"'20 Year Detail'!M369","v":0},{"$f":"'20 Year Detail'!N369","v":0},{"$f":"'20 Year Detail'!O369","v":0},{"$f":"'20 Year Detail'!P369","v":0},{"$f":"'20 Year Detail'!Q369","v":0},{"$f":"'20 Year Detail'!R369","v":0},{"$f":"'20 Year Detail'!S369","v":0},{"$f":"'20 Year Detail'!T369","v":0},{"$f":"'20 Year Detail'!U369","v":0},{"$f":"'20 Year Detail'!V369","v":0},{"$f":"'20 Year Detail'!W369","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'Cap Needs Input'!$C$1205","v":0},{"$f":"'Cap Needs Input'!$D$1191","v":0},{"$f":"'Cap Needs Input'!A1199","v":"T"},{"$f":"'Cap Needs Input'!B1199","v":0},{"$f":"'Cap Needs Input'!C1199","v":0},{"$f":"'Cap Needs Input'!D1199","v":"Units"},{"$f":"'Cap Needs Input'!E1199","v":0},{"$f":"'Cap Needs Input'!F1199","v":0},{"$f":"'Cap Needs Input'!G1199","v":0},{"$f":"'Cap Needs Input'!H1199","v":"KWH"},{"$f":"'Cap Needs Input'!I1199","v":0},{"$f":"'Cap Needs Input'!J1199","v":0},null,{"$f":"'Cap Needs Input'!L1199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'Cap Needs Input'!$C$1205","v":0},{"$f":"'Cap Needs Input'!$D$1191","v":0},{"$f":"'Cap Needs Input'!A1202","v":"G1"},{"$f":"'Cap Needs Input'!B1202","v":0},{"$f":"'Cap Needs Input'!C1202","v":0},{"$f":"'Cap Needs Input'!D1202","v":"Units"},{"$f":"'Cap Needs Input'!E1202","v":0},{"$f":"'Cap Needs Input'!F1202","v":0},{"$f":"'Cap Needs Input'!G1202","v":0},{"$f":"'Cap Needs Input'!H1202","v":"KWH"},{"$f":"'Cap Needs Input'!I1202","v":0},{"$f":"'Cap Needs Input'!J1202","v":0},null,{"$f":"'Cap Needs Input'!L1202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1191","v":"Interior Lighting 1: Lightbulbs (In Unit)"},{"$f":"'Cap Needs Input'!$C$1205","v":0},{"$f":"'Cap Needs Input'!$D$1191","v":0},{"$f":"'Cap Needs Input'!A1203","v":"G2"},{"$f":"'Cap Needs Input'!B1203","v":0},{"$f":"'Cap Needs Input'!C1203","v":0},{"$f":"'Cap Needs Input'!D1203","v":"Units"},{"$f":"'Cap Needs Input'!E1203","v":0},{"$f":"'Cap Needs Input'!F1203","v":0},{"$f":"'Cap Needs Input'!G1203","v":0},{"$f":"'Cap Needs Input'!H1203","v":"KWH"},{"$f":"'Cap Needs Input'!I1203","v":0},{"$f":"'Cap Needs Input'!J1203","v":0},null,{"$f":"'Cap Needs Input'!L1203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1224","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'Cap Needs Input'!$C$1238","v":0},{"$f":"'Cap Needs Input'!$D$1224","v":0},{"$f":"'Cap Needs Input'!A1227","v":"E1"},{"$f":"'Cap Needs Input'!B1227","v":0},{"$f":"'Cap Needs Input'!C1227","v":0},{"$f":"'Cap Needs Input'!D1227","v":"Each"},{"$f":"'Cap Needs Input'!E1227","v":0},{"$f":"'Cap Needs Input'!F1227","v":0},{"$f":"'Cap Needs Input'!G1227","v":0},{"$f":"'Cap Needs Input'!H1227","v":"KWH"},{"$f":"'Cap Needs Input'!I1227","v":0},{"$f":"'Cap Needs Input'!J1227","v":0},{"$f":"'Cap Needs Input'!K1227","v":0},{"$f":"'Cap Needs Input'!L1227","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1247,2)='Cap Needs Input'!$A1235,'Cap Needs Input'!$A1235,(IF(LEFT('Cap Needs Input'!$B1247,2)='Cap Needs Input'!$A1236,'Cap Needs Input'!$A1236,(IF(LEFT('Cap Needs Input'!$B1247,1)='Cap Needs Input'!$A1232,'Cap Needs Input'!$A1232,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1253","v":""},{"$f":"'Cap Needs Input'!E1253","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C377","v":0},{"$f":"'20 Year Detail'!D377","v":0},{"$f":"'20 Year Detail'!E377","v":0},{"$f":"'20 Year Detail'!F377","v":0},{"$f":"'20 Year Detail'!G377","v":0},{"$f":"'20 Year Detail'!H377","v":0},{"$f":"'20 Year Detail'!I377","v":0},{"$f":"'20 Year Detail'!J377","v":0},{"$f":"'20 Year Detail'!K377","v":0},{"$f":"'20 Year Detail'!L377","v":0},{"$f":"'20 Year Detail'!M377","v":0},{"$f":"'20 Year Detail'!N377","v":0},{"$f":"'20 Year Detail'!O377","v":0},{"$f":"'20 Year Detail'!P377","v":0},{"$f":"'20 Year Detail'!Q377","v":0},{"$f":"'20 Year Detail'!R377","v":0},{"$f":"'20 Year Detail'!S377","v":0},{"$f":"'20 Year Detail'!T377","v":0},{"$f":"'20 Year Detail'!U377","v":0},{"$f":"'20 Year Detail'!V377","v":0},{"$f":"'20 Year Detail'!W377","v":0},{"$f":"'Utility Savings'!H27+'Utility Savings'!N27","v":0},{"$f":"IF(AND('Utility Savings'!I27=\"\",'Utility Savings'!O27=\"\"),0,IF('Utility Savings'!I27=\"\",'Utility Savings'!O27,'Utility Savings'!I27))","v":0},{"$f":"IF(AND('Utility Savings'!J27=\"\",'Utility Savings'!P27=\"\"),0,IF('Utility Savings'!J27=\"\",'Utility Savings'!P27,'Utility Savings'!J27))","v":0},{"$f":"IF(AND('Utility Savings'!K27=\"\",'Utility Savings'!Q27=\"\"),0,IF('Utility Savings'!K27=\"\",'Utility Savings'!Q27,'Utility Savings'!K27))","v":0},{"$f":"IF(AND('Utility Savings'!L27=\"\",'Utility Savings'!R27=\"\"),0,IF('Utility Savings'!L27=\"\",'Utility Savings'!R27,'Utility Savings'!L27))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1224","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'Cap Needs Input'!$C$1238","v":0},{"$f":"'Cap Needs Input'!$D$1224","v":0},{"$f":"'Cap Needs Input'!A1228","v":"E2"},{"$f":"'Cap Needs Input'!B1228","v":0},{"$f":"'Cap Needs Input'!C1228","v":0},{"$f":"'Cap Needs Input'!D1228","v":"Each"},{"$f":"'Cap Needs Input'!E1228","v":0},{"$f":"'Cap Needs Input'!F1228","v":0},{"$f":"'Cap Needs Input'!G1228","v":0},{"$f":"'Cap Needs Input'!H1228","v":"KWH"},{"$f":"'Cap Needs Input'!I1228","v":0},{"$f":"'Cap Needs Input'!J1228","v":0},{"$f":"'Cap Needs Input'!K1228","v":0},{"$f":"'Cap Needs Input'!L1228","v":0},{"$f":"X224","v":"T"},{"$f":"'Cap Needs Input'!C1254","v":""},{"$f":"'Cap Needs Input'!E1254","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C378","v":0},{"$f":"'20 Year Detail'!D378","v":0},{"$f":"'20 Year Detail'!E378","v":0},{"$f":"'20 Year Detail'!F378","v":0},{"$f":"'20 Year Detail'!G378","v":0},{"$f":"'20 Year Detail'!H378","v":0},{"$f":"'20 Year Detail'!I378","v":0},{"$f":"'20 Year Detail'!J378","v":0},{"$f":"'20 Year Detail'!K378","v":0},{"$f":"'20 Year Detail'!L378","v":0},{"$f":"'20 Year Detail'!M378","v":0},{"$f":"'20 Year Detail'!N378","v":0},{"$f":"'20 Year Detail'!O378","v":0},{"$f":"'20 Year Detail'!P378","v":0},{"$f":"'20 Year Detail'!Q378","v":0},{"$f":"'20 Year Detail'!R378","v":0},{"$f":"'20 Year Detail'!S378","v":0},{"$f":"'20 Year Detail'!T378","v":0},{"$f":"'20 Year Detail'!U378","v":0},{"$f":"'20 Year Detail'!V378","v":0},{"$f":"'20 Year Detail'!W378","v":0},{"$f":"AW224","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1224","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'Cap Needs Input'!$C$1238","v":0},{"$f":"'Cap Needs Input'!$D$1224","v":0},{"$f":"'Cap Needs Input'!A1229","v":"E3"},{"$f":"'Cap Needs Input'!B1229","v":0},{"$f":"'Cap Needs Input'!C1229","v":0},{"$f":"'Cap Needs Input'!D1229","v":"Each"},{"$f":"'Cap Needs Input'!E1229","v":0},{"$f":"'Cap Needs Input'!F1229","v":0},{"$f":"'Cap Needs Input'!G1229","v":0},{"$f":"'Cap Needs Input'!H1229","v":"KWH"},{"$f":"'Cap Needs Input'!I1229","v":0},{"$f":"'Cap Needs Input'!J1229","v":0},{"$f":"'Cap Needs Input'!K1229","v":0},{"$f":"'Cap Needs Input'!L1229","v":0},{"$f":"X225","v":"T"},{"$f":"'Cap Needs Input'!C1255","v":""},{"$f":"'Cap Needs Input'!E1255","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C379","v":0},{"$f":"'20 Year Detail'!D379","v":0},{"$f":"'20 Year Detail'!E379","v":0},{"$f":"'20 Year Detail'!F379","v":0},{"$f":"'20 Year Detail'!G379","v":0},{"$f":"'20 Year Detail'!H379","v":0},{"$f":"'20 Year Detail'!I379","v":0},{"$f":"'20 Year Detail'!J379","v":0},{"$f":"'20 Year Detail'!K379","v":0},{"$f":"'20 Year Detail'!L379","v":0},{"$f":"'20 Year Detail'!M379","v":0},{"$f":"'20 Year Detail'!N379","v":0},{"$f":"'20 Year Detail'!O379","v":0},{"$f":"'20 Year Detail'!P379","v":0},{"$f":"'20 Year Detail'!Q379","v":0},{"$f":"'20 Year Detail'!R379","v":0},{"$f":"'20 Year Detail'!S379","v":0},{"$f":"'20 Year Detail'!T379","v":0},{"$f":"'20 Year Detail'!U379","v":0},{"$f":"'20 Year Detail'!V379","v":0},{"$f":"'20 Year Detail'!W379","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1224","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'Cap Needs Input'!$C$1238","v":0},{"$f":"'Cap Needs Input'!$D$1224","v":0},{"$f":"'Cap Needs Input'!A1232","v":"T"},{"$f":"'Cap Needs Input'!B1232","v":0},{"$f":"'Cap Needs Input'!C1232","v":0},{"$f":"'Cap Needs Input'!D1232","v":"Each"},{"$f":"'Cap Needs Input'!E1232","v":0},{"$f":"'Cap Needs Input'!F1232","v":0},{"$f":"'Cap Needs Input'!G1232","v":0},{"$f":"'Cap Needs Input'!H1232","v":"KWH"},{"$f":"'Cap Needs Input'!I1232","v":0},{"$f":"'Cap Needs Input'!J1232","v":0},null,{"$f":"'Cap Needs Input'!L1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1224","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'Cap Needs Input'!$C$1238","v":0},{"$f":"'Cap Needs Input'!$D$1224","v":0},{"$f":"'Cap Needs Input'!A1235","v":"G1"},{"$f":"'Cap Needs Input'!B1235","v":0},{"$f":"'Cap Needs Input'!C1235","v":0},{"$f":"'Cap Needs Input'!D1235","v":"Each"},{"$f":"'Cap Needs Input'!E1235","v":0},{"$f":"'Cap Needs Input'!F1235","v":0},{"$f":"'Cap Needs Input'!G1235","v":0},{"$f":"'Cap Needs Input'!H1235","v":"KWH"},{"$f":"'Cap Needs Input'!I1235","v":0},{"$f":"'Cap Needs Input'!J1235","v":0},null,{"$f":"'Cap Needs Input'!L1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1224","v":"Interior Lighting 1: Fixtures (In Unit)"},{"$f":"'Cap Needs Input'!$C$1238","v":0},{"$f":"'Cap Needs Input'!$D$1224","v":0},{"$f":"'Cap Needs Input'!A1236","v":"G2"},{"$f":"'Cap Needs Input'!B1236","v":0},{"$f":"'Cap Needs Input'!C1236","v":0},{"$f":"'Cap Needs Input'!D1236","v":"Each"},{"$f":"'Cap Needs Input'!E1236","v":0},{"$f":"'Cap Needs Input'!F1236","v":0},{"$f":"'Cap Needs Input'!G1236","v":0},{"$f":"'Cap Needs Input'!H1236","v":"KWH"},{"$f":"'Cap Needs Input'!I1236","v":0},{"$f":"'Cap Needs Input'!J1236","v":0},null,{"$f":"'Cap Needs Input'!L1236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1271","v":0},{"$f":"'Cap Needs Input'!$D$1257","v":"Owner"},{"$f":"'Cap Needs Input'!A1260","v":"E1"},{"$f":"'Cap Needs Input'!B1260","v":0},{"$f":"'Cap Needs Input'!C1260","v":0},{"$f":"'Cap Needs Input'!D1260","v":"Units"},{"$f":"'Cap Needs Input'!E1260","v":0},{"$f":"'Cap Needs Input'!F1260","v":0},{"$f":"'Cap Needs Input'!G1260","v":0},{"$f":"'Cap Needs Input'!H1260","v":"KWH"},{"$f":"'Cap Needs Input'!I1260","v":0},{"$f":"'Cap Needs Input'!J1260","v":0},{"$f":"'Cap Needs Input'!K1260","v":0},{"$f":"'Cap Needs Input'!L1260","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1280,2)='Cap Needs Input'!$A1268,'Cap Needs Input'!$A1268,(IF(LEFT('Cap Needs Input'!$B1280,2)='Cap Needs Input'!$A1269,'Cap Needs Input'!$A1269,(IF(LEFT('Cap Needs Input'!$B1280,1)='Cap Needs Input'!$A1265,'Cap Needs Input'!$A1265,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1286","v":""},{"$f":"'Cap Needs Input'!E1286","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C387","v":0},{"$f":"'20 Year Detail'!D387","v":0},{"$f":"'20 Year Detail'!E387","v":0},{"$f":"'20 Year Detail'!F387","v":0},{"$f":"'20 Year Detail'!G387","v":0},{"$f":"'20 Year Detail'!H387","v":0},{"$f":"'20 Year Detail'!I387","v":0},{"$f":"'20 Year Detail'!J387","v":0},{"$f":"'20 Year Detail'!K387","v":0},{"$f":"'20 Year Detail'!L387","v":0},{"$f":"'20 Year Detail'!M387","v":0},{"$f":"'20 Year Detail'!N387","v":0},{"$f":"'20 Year Detail'!O387","v":0},{"$f":"'20 Year Detail'!P387","v":0},{"$f":"'20 Year Detail'!Q387","v":0},{"$f":"'20 Year Detail'!R387","v":0},{"$f":"'20 Year Detail'!S387","v":0},{"$f":"'20 Year Detail'!T387","v":0},{"$f":"'20 Year Detail'!U387","v":0},{"$f":"'20 Year Detail'!V387","v":0},{"$f":"'20 Year Detail'!W387","v":0},{"$f":"'Utility Savings'!H28+'Utility Savings'!N28","v":0},{"$f":"IF(AND('Utility Savings'!I28=\"\",'Utility Savings'!O28=\"\"),0,IF('Utility Savings'!I28=\"\",'Utility Savings'!O28,'Utility Savings'!I28))","v":0},{"$f":"IF(AND('Utility Savings'!J28=\"\",'Utility Savings'!P28=\"\"),0,IF('Utility Savings'!J28=\"\",'Utility Savings'!P28,'Utility Savings'!J28))","v":0},{"$f":"IF(AND('Utility Savings'!K28=\"\",'Utility Savings'!Q28=\"\"),0,IF('Utility Savings'!K28=\"\",'Utility Savings'!Q28,'Utility Savings'!K28))","v":0},{"$f":"IF(AND('Utility Savings'!L28=\"\",'Utility Savings'!R28=\"\"),0,IF('Utility Savings'!L28=\"\",'Utility Savings'!R28,'Utility Savings'!L28))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1271","v":0},{"$f":"'Cap Needs Input'!$D$1257","v":"Owner"},{"$f":"'Cap Needs Input'!A1261","v":"E2"},{"$f":"'Cap Needs Input'!B1261","v":0},{"$f":"'Cap Needs Input'!C1261","v":0},{"$f":"'Cap Needs Input'!D1261","v":"Units"},{"$f":"'Cap Needs Input'!E1261","v":0},{"$f":"'Cap Needs Input'!F1261","v":0},{"$f":"'Cap Needs Input'!G1261","v":0},{"$f":"'Cap Needs Input'!H1261","v":"KWH"},{"$f":"'Cap Needs Input'!I1261","v":0},{"$f":"'Cap Needs Input'!J1261","v":0},{"$f":"'Cap Needs Input'!K1261","v":0},{"$f":"'Cap Needs Input'!L1261","v":0},{"$f":"X230","v":"T"},{"$f":"'Cap Needs Input'!C1287","v":""},{"$f":"'Cap Needs Input'!E1287","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C388","v":0},{"$f":"'20 Year Detail'!D388","v":0},{"$f":"'20 Year Detail'!E388","v":0},{"$f":"'20 Year Detail'!F388","v":0},{"$f":"'20 Year Detail'!G388","v":0},{"$f":"'20 Year Detail'!H388","v":0},{"$f":"'20 Year Detail'!I388","v":0},{"$f":"'20 Year Detail'!J388","v":0},{"$f":"'20 Year Detail'!K388","v":0},{"$f":"'20 Year Detail'!L388","v":0},{"$f":"'20 Year Detail'!M388","v":0},{"$f":"'20 Year Detail'!N388","v":0},{"$f":"'20 Year Detail'!O388","v":0},{"$f":"'20 Year Detail'!P388","v":0},{"$f":"'20 Year Detail'!Q388","v":0},{"$f":"'20 Year Detail'!R388","v":0},{"$f":"'20 Year Detail'!S388","v":0},{"$f":"'20 Year Detail'!T388","v":0},{"$f":"'20 Year Detail'!U388","v":0},{"$f":"'20 Year Detail'!V388","v":0},{"$f":"'20 Year Detail'!W388","v":0},{"$f":"AW230","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1271","v":0},{"$f":"'Cap Needs Input'!$D$1257","v":"Owner"},{"$f":"'Cap Needs Input'!A1262","v":"E3"},{"$f":"'Cap Needs Input'!B1262","v":0},{"$f":"'Cap Needs Input'!C1262","v":0},{"$f":"'Cap Needs Input'!D1262","v":"Units"},{"$f":"'Cap Needs Input'!E1262","v":0},{"$f":"'Cap Needs Input'!F1262","v":0},{"$f":"'Cap Needs Input'!G1262","v":0},{"$f":"'Cap Needs Input'!H1262","v":"KWH"},{"$f":"'Cap Needs Input'!I1262","v":0},{"$f":"'Cap Needs Input'!J1262","v":0},{"$f":"'Cap Needs Input'!K1262","v":0},{"$f":"'Cap Needs Input'!L1262","v":0},{"$f":"X231","v":"T"},{"$f":"'Cap Needs Input'!C1288","v":""},{"$f":"'Cap Needs Input'!E1288","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C389","v":0},{"$f":"'20 Year Detail'!D389","v":0},{"$f":"'20 Year Detail'!E389","v":0},{"$f":"'20 Year Detail'!F389","v":0},{"$f":"'20 Year Detail'!G389","v":0},{"$f":"'20 Year Detail'!H389","v":0},{"$f":"'20 Year Detail'!I389","v":0},{"$f":"'20 Year Detail'!J389","v":0},{"$f":"'20 Year Detail'!K389","v":0},{"$f":"'20 Year Detail'!L389","v":0},{"$f":"'20 Year Detail'!M389","v":0},{"$f":"'20 Year Detail'!N389","v":0},{"$f":"'20 Year Detail'!O389","v":0},{"$f":"'20 Year Detail'!P389","v":0},{"$f":"'20 Year Detail'!Q389","v":0},{"$f":"'20 Year Detail'!R389","v":0},{"$f":"'20 Year Detail'!S389","v":0},{"$f":"'20 Year Detail'!T389","v":0},{"$f":"'20 Year Detail'!U389","v":0},{"$f":"'20 Year Detail'!V389","v":0},{"$f":"'20 Year Detail'!W389","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1271","v":0},{"$f":"'Cap Needs Input'!$D$1257","v":"Owner"},{"$f":"'Cap Needs Input'!A1265","v":"T"},{"$f":"'Cap Needs Input'!B1265","v":0},{"$f":"'Cap Needs Input'!C1265","v":0},{"$f":"'Cap Needs Input'!D1265","v":"Units"},{"$f":"'Cap Needs Input'!E1265","v":0},{"$f":"'Cap Needs Input'!F1265","v":0},{"$f":"'Cap Needs Input'!G1265","v":0},{"$f":"'Cap Needs Input'!H1265","v":"KWH"},{"$f":"'Cap Needs Input'!I1265","v":0},{"$f":"'Cap Needs Input'!J1265","v":0},null,{"$f":"'Cap Needs Input'!L1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1271","v":0},{"$f":"'Cap Needs Input'!$D$1257","v":"Owner"},{"$f":"'Cap Needs Input'!A1268","v":"G1"},{"$f":"'Cap Needs Input'!B1268","v":0},{"$f":"'Cap Needs Input'!C1268","v":0},{"$f":"'Cap Needs Input'!D1268","v":"Units"},{"$f":"'Cap Needs Input'!E1268","v":0},{"$f":"'Cap Needs Input'!F1268","v":0},{"$f":"'Cap Needs Input'!G1268","v":0},{"$f":"'Cap Needs Input'!H1268","v":"KWH"},{"$f":"'Cap Needs Input'!I1268","v":0},{"$f":"'Cap Needs Input'!J1268","v":0},null,{"$f":"'Cap Needs Input'!L1268","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1257","v":"Inter. Lighting 2: Lightbulbs (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1271","v":0},{"$f":"'Cap Needs Input'!$D$1257","v":"Owner"},{"$f":"'Cap Needs Input'!A1269","v":"G2"},{"$f":"'Cap Needs Input'!B1269","v":0},{"$f":"'Cap Needs Input'!C1269","v":0},{"$f":"'Cap Needs Input'!D1269","v":"Units"},{"$f":"'Cap Needs Input'!E1269","v":0},{"$f":"'Cap Needs Input'!F1269","v":0},{"$f":"'Cap Needs Input'!G1269","v":0},{"$f":"'Cap Needs Input'!H1269","v":"KWH"},{"$f":"'Cap Needs Input'!I1269","v":0},{"$f":"'Cap Needs Input'!J1269","v":0},null,{"$f":"'Cap Needs Input'!L1269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1304","v":0},{"$f":"'Cap Needs Input'!$D$1290","v":"Owner"},{"$f":"'Cap Needs Input'!A1293","v":"E1"},{"$f":"'Cap Needs Input'!B1293","v":0},{"$f":"'Cap Needs Input'!C1293","v":0},{"$f":"'Cap Needs Input'!D1293","v":"Each"},{"$f":"'Cap Needs Input'!E1293","v":0},{"$f":"'Cap Needs Input'!F1293","v":0},{"$f":"'Cap Needs Input'!G1293","v":0},{"$f":"'Cap Needs Input'!H1293","v":"KWH"},{"$f":"'Cap Needs Input'!I1293","v":0},{"$f":"'Cap Needs Input'!J1293","v":0},{"$f":"'Cap Needs Input'!K1293","v":0},{"$f":"'Cap Needs Input'!L1293","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1313,2)='Cap Needs Input'!$A1301,'Cap Needs Input'!$A1301,(IF(LEFT('Cap Needs Input'!$B1313,2)='Cap Needs Input'!$A1302,'Cap Needs Input'!$A1302,(IF(LEFT('Cap Needs Input'!$B1313,1)='Cap Needs Input'!$A1298,'Cap Needs Input'!$A1298,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1319","v":""},{"$f":"'Cap Needs Input'!E1319","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C397","v":0},{"$f":"'20 Year Detail'!D397","v":0},{"$f":"'20 Year Detail'!E397","v":0},{"$f":"'20 Year Detail'!F397","v":0},{"$f":"'20 Year Detail'!G397","v":0},{"$f":"'20 Year Detail'!H397","v":0},{"$f":"'20 Year Detail'!I397","v":0},{"$f":"'20 Year Detail'!J397","v":0},{"$f":"'20 Year Detail'!K397","v":0},{"$f":"'20 Year Detail'!L397","v":0},{"$f":"'20 Year Detail'!M397","v":0},{"$f":"'20 Year Detail'!N397","v":0},{"$f":"'20 Year Detail'!O397","v":0},{"$f":"'20 Year Detail'!P397","v":0},{"$f":"'20 Year Detail'!Q397","v":0},{"$f":"'20 Year Detail'!R397","v":0},{"$f":"'20 Year Detail'!S397","v":0},{"$f":"'20 Year Detail'!T397","v":0},{"$f":"'20 Year Detail'!U397","v":0},{"$f":"'20 Year Detail'!V397","v":0},{"$f":"'20 Year Detail'!W397","v":0},{"$f":"'Utility Savings'!H29+'Utility Savings'!N29","v":0},{"$f":"IF(AND('Utility Savings'!I29=\"\",'Utility Savings'!O29=\"\"),0,IF('Utility Savings'!I29=\"\",'Utility Savings'!O29,'Utility Savings'!I29))","v":0},{"$f":"IF(AND('Utility Savings'!J29=\"\",'Utility Savings'!P29=\"\"),0,IF('Utility Savings'!J29=\"\",'Utility Savings'!P29,'Utility Savings'!J29))","v":0},{"$f":"IF(AND('Utility Savings'!K29=\"\",'Utility Savings'!Q29=\"\"),0,IF('Utility Savings'!K29=\"\",'Utility Savings'!Q29,'Utility Savings'!K29))","v":0},{"$f":"IF(AND('Utility Savings'!L29=\"\",'Utility Savings'!R29=\"\"),0,IF('Utility Savings'!L29=\"\",'Utility Savings'!R29,'Utility Savings'!L29))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1304","v":0},{"$f":"'Cap Needs Input'!$D$1290","v":"Owner"},{"$f":"'Cap Needs Input'!A1294","v":"E2"},{"$f":"'Cap Needs Input'!B1294","v":0},{"$f":"'Cap Needs Input'!C1294","v":0},{"$f":"'Cap Needs Input'!D1294","v":"Each"},{"$f":"'Cap Needs Input'!E1294","v":0},{"$f":"'Cap Needs Input'!F1294","v":0},{"$f":"'Cap Needs Input'!G1294","v":0},{"$f":"'Cap Needs Input'!H1294","v":"KWH"},{"$f":"'Cap Needs Input'!I1294","v":0},{"$f":"'Cap Needs Input'!J1294","v":0},{"$f":"'Cap Needs Input'!K1294","v":0},{"$f":"'Cap Needs Input'!L1294","v":0},{"$f":"X236","v":"T"},{"$f":"'Cap Needs Input'!C1320","v":""},{"$f":"'Cap Needs Input'!E1320","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C398","v":0},{"$f":"'20 Year Detail'!D398","v":0},{"$f":"'20 Year Detail'!E398","v":0},{"$f":"'20 Year Detail'!F398","v":0},{"$f":"'20 Year Detail'!G398","v":0},{"$f":"'20 Year Detail'!H398","v":0},{"$f":"'20 Year Detail'!I398","v":0},{"$f":"'20 Year Detail'!J398","v":0},{"$f":"'20 Year Detail'!K398","v":0},{"$f":"'20 Year Detail'!L398","v":0},{"$f":"'20 Year Detail'!M398","v":0},{"$f":"'20 Year Detail'!N398","v":0},{"$f":"'20 Year Detail'!O398","v":0},{"$f":"'20 Year Detail'!P398","v":0},{"$f":"'20 Year Detail'!Q398","v":0},{"$f":"'20 Year Detail'!R398","v":0},{"$f":"'20 Year Detail'!S398","v":0},{"$f":"'20 Year Detail'!T398","v":0},{"$f":"'20 Year Detail'!U398","v":0},{"$f":"'20 Year Detail'!V398","v":0},{"$f":"'20 Year Detail'!W398","v":0},{"$f":"AW236","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1304","v":0},{"$f":"'Cap Needs Input'!$D$1290","v":"Owner"},{"$f":"'Cap Needs Input'!A1295","v":"E3"},{"$f":"'Cap Needs Input'!B1295","v":0},{"$f":"'Cap Needs Input'!C1295","v":0},{"$f":"'Cap Needs Input'!D1295","v":"Each"},{"$f":"'Cap Needs Input'!E1295","v":0},{"$f":"'Cap Needs Input'!F1295","v":0},{"$f":"'Cap Needs Input'!G1295","v":0},{"$f":"'Cap Needs Input'!H1295","v":"KWH"},{"$f":"'Cap Needs Input'!I1295","v":0},{"$f":"'Cap Needs Input'!J1295","v":0},{"$f":"'Cap Needs Input'!K1295","v":0},{"$f":"'Cap Needs Input'!L1295","v":0},{"$f":"X237","v":"T"},{"$f":"'Cap Needs Input'!C1321","v":""},{"$f":"'Cap Needs Input'!E1321","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C399","v":0},{"$f":"'20 Year Detail'!D399","v":0},{"$f":"'20 Year Detail'!E399","v":0},{"$f":"'20 Year Detail'!F399","v":0},{"$f":"'20 Year Detail'!G399","v":0},{"$f":"'20 Year Detail'!H399","v":0},{"$f":"'20 Year Detail'!I399","v":0},{"$f":"'20 Year Detail'!J399","v":0},{"$f":"'20 Year Detail'!K399","v":0},{"$f":"'20 Year Detail'!L399","v":0},{"$f":"'20 Year Detail'!M399","v":0},{"$f":"'20 Year Detail'!N399","v":0},{"$f":"'20 Year Detail'!O399","v":0},{"$f":"'20 Year Detail'!P399","v":0},{"$f":"'20 Year Detail'!Q399","v":0},{"$f":"'20 Year Detail'!R399","v":0},{"$f":"'20 Year Detail'!S399","v":0},{"$f":"'20 Year Detail'!T399","v":0},{"$f":"'20 Year Detail'!U399","v":0},{"$f":"'20 Year Detail'!V399","v":0},{"$f":"'20 Year Detail'!W399","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1304","v":0},{"$f":"'Cap Needs Input'!$D$1290","v":"Owner"},{"$f":"'Cap Needs Input'!A1298","v":"T"},{"$f":"'Cap Needs Input'!B1298","v":0},{"$f":"'Cap Needs Input'!C1298","v":0},{"$f":"'Cap Needs Input'!D1298","v":"Each"},{"$f":"'Cap Needs Input'!E1298","v":0},{"$f":"'Cap Needs Input'!F1298","v":0},{"$f":"'Cap Needs Input'!G1298","v":0},{"$f":"'Cap Needs Input'!H1298","v":"KWH"},{"$f":"'Cap Needs Input'!I1298","v":0},{"$f":"'Cap Needs Input'!J1298","v":0},null,{"$f":"'Cap Needs Input'!L1298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1304","v":0},{"$f":"'Cap Needs Input'!$D$1290","v":"Owner"},{"$f":"'Cap Needs Input'!A1301","v":"G1"},{"$f":"'Cap Needs Input'!B1301","v":0},{"$f":"'Cap Needs Input'!C1301","v":0},{"$f":"'Cap Needs Input'!D1301","v":"Each"},{"$f":"'Cap Needs Input'!E1301","v":0},{"$f":"'Cap Needs Input'!F1301","v":0},{"$f":"'Cap Needs Input'!G1301","v":0},{"$f":"'Cap Needs Input'!H1301","v":"KWH"},{"$f":"'Cap Needs Input'!I1301","v":0},{"$f":"'Cap Needs Input'!J1301","v":0},null,{"$f":"'Cap Needs Input'!L1301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1290","v":"Inter. Lighting 2: Fixtures (Com. Area)"},{"$f":"'Cap Needs Input'!$C$1304","v":0},{"$f":"'Cap Needs Input'!$D$1290","v":"Owner"},{"$f":"'Cap Needs Input'!A1302","v":"G2"},{"$f":"'Cap Needs Input'!B1302","v":0},{"$f":"'Cap Needs Input'!C1302","v":0},{"$f":"'Cap Needs Input'!D1302","v":"Each"},{"$f":"'Cap Needs Input'!E1302","v":0},{"$f":"'Cap Needs Input'!F1302","v":0},{"$f":"'Cap Needs Input'!G1302","v":0},{"$f":"'Cap Needs Input'!H1302","v":"KWH"},{"$f":"'Cap Needs Input'!I1302","v":0},{"$f":"'Cap Needs Input'!J1302","v":0},null,{"$f":"'Cap Needs Input'!L1302","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1323","v":"CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1337","v":0},{"$f":"'Cap Needs Input'!$C$1323","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1326","v":"E1"},{"$f":"'Cap Needs Input'!B1326","v":0},{"$f":"'Cap Needs Input'!C1326","v":0},{"$f":"'Cap Needs Input'!D1326","v":"Each"},{"$f":"'Cap Needs Input'!E1326","v":0},{"$f":"'Cap Needs Input'!F1326","v":0},{"$f":"'Cap Needs Input'!G1326","v":0},{"$f":"'Cap Needs Input'!H1326","v":0},{"$f":"'Cap Needs Input'!I1326","v":0},{"$f":"'Cap Needs Input'!J1326","v":0},{"$f":"'Cap Needs Input'!K1326","v":0},{"$f":"'Cap Needs Input'!L1326","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1346,2)='Cap Needs Input'!$A1334,'Cap Needs Input'!$A1334,(IF(LEFT('Cap Needs Input'!$B1346,2)='Cap Needs Input'!$A1335,'Cap Needs Input'!$A1335,(IF(LEFT('Cap Needs Input'!$B1346,1)='Cap Needs Input'!$A1331,'Cap Needs Input'!$A1331,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1352","v":""},{"$f":"'Cap Needs Input'!E1352","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C407","v":0},{"$f":"'20 Year Detail'!D407","v":0},{"$f":"'20 Year Detail'!E407","v":0},{"$f":"'20 Year Detail'!F407","v":0},{"$f":"'20 Year Detail'!G407","v":0},{"$f":"'20 Year Detail'!H407","v":0},{"$f":"'20 Year Detail'!I407","v":0},{"$f":"'20 Year Detail'!J407","v":0},{"$f":"'20 Year Detail'!K407","v":0},{"$f":"'20 Year Detail'!L407","v":0},{"$f":"'20 Year Detail'!M407","v":0},{"$f":"'20 Year Detail'!N407","v":0},{"$f":"'20 Year Detail'!O407","v":0},{"$f":"'20 Year Detail'!P407","v":0},{"$f":"'20 Year Detail'!Q407","v":0},{"$f":"'20 Year Detail'!R407","v":0},{"$f":"'20 Year Detail'!S407","v":0},{"$f":"'20 Year Detail'!T407","v":0},{"$f":"'20 Year Detail'!U407","v":0},{"$f":"'20 Year Detail'!V407","v":0},{"$f":"'20 Year Detail'!W407","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1323","v":"CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1337","v":0},{"$f":"'Cap Needs Input'!$C$1323","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1327","v":"E2"},{"$f":"'Cap Needs Input'!B1327","v":0},{"$f":"'Cap Needs Input'!C1327","v":0},{"$f":"'Cap Needs Input'!D1327","v":"Each"},{"$f":"'Cap Needs Input'!E1327","v":0},{"$f":"'Cap Needs Input'!F1327","v":0},{"$f":"'Cap Needs Input'!G1327","v":0},{"$f":"'Cap Needs Input'!H1327","v":0},{"$f":"'Cap Needs Input'!I1327","v":0},{"$f":"'Cap Needs Input'!J1327","v":0},{"$f":"'Cap Needs Input'!K1327","v":0},{"$f":"'Cap Needs Input'!L1327","v":0},{"$f":"X242","v":"T"},{"$f":"'Cap Needs Input'!C1353","v":""},{"$f":"'Cap Needs Input'!E1353","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C408","v":0},{"$f":"'20 Year Detail'!D408","v":0},{"$f":"'20 Year Detail'!E408","v":0},{"$f":"'20 Year Detail'!F408","v":0},{"$f":"'20 Year Detail'!G408","v":0},{"$f":"'20 Year Detail'!H408","v":0},{"$f":"'20 Year Detail'!I408","v":0},{"$f":"'20 Year Detail'!J408","v":0},{"$f":"'20 Year Detail'!K408","v":0},{"$f":"'20 Year Detail'!L408","v":0},{"$f":"'20 Year Detail'!M408","v":0},{"$f":"'20 Year Detail'!N408","v":0},{"$f":"'20 Year Detail'!O408","v":0},{"$f":"'20 Year Detail'!P408","v":0},{"$f":"'20 Year Detail'!Q408","v":0},{"$f":"'20 Year Detail'!R408","v":0},{"$f":"'20 Year Detail'!S408","v":0},{"$f":"'20 Year Detail'!T408","v":0},{"$f":"'20 Year Detail'!U408","v":0},{"$f":"'20 Year Detail'!V408","v":0},{"$f":"'20 Year Detail'!W408","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1323","v":"CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1337","v":0},{"$f":"'Cap Needs Input'!$C$1323","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1328","v":"E3"},{"$f":"'Cap Needs Input'!B1328","v":0},{"$f":"'Cap Needs Input'!C1328","v":0},{"$f":"'Cap Needs Input'!D1328","v":"Each"},{"$f":"'Cap Needs Input'!E1328","v":0},{"$f":"'Cap Needs Input'!F1328","v":0},{"$f":"'Cap Needs Input'!G1328","v":0},{"$f":"'Cap Needs Input'!H1328","v":0},{"$f":"'Cap Needs Input'!I1328","v":0},{"$f":"'Cap Needs Input'!J1328","v":0},{"$f":"'Cap Needs Input'!K1328","v":0},{"$f":"'Cap Needs Input'!L1328","v":0},{"$f":"X243","v":"T"},{"$f":"'Cap Needs Input'!C1354","v":""},{"$f":"'Cap Needs Input'!E1354","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C409","v":0},{"$f":"'20 Year Detail'!D409","v":0},{"$f":"'20 Year Detail'!E409","v":0},{"$f":"'20 Year Detail'!F409","v":0},{"$f":"'20 Year Detail'!G409","v":0},{"$f":"'20 Year Detail'!H409","v":0},{"$f":"'20 Year Detail'!I409","v":0},{"$f":"'20 Year Detail'!J409","v":0},{"$f":"'20 Year Detail'!K409","v":0},{"$f":"'20 Year Detail'!L409","v":0},{"$f":"'20 Year Detail'!M409","v":0},{"$f":"'20 Year Detail'!N409","v":0},{"$f":"'20 Year Detail'!O409","v":0},{"$f":"'20 Year Detail'!P409","v":0},{"$f":"'20 Year Detail'!Q409","v":0},{"$f":"'20 Year Detail'!R409","v":0},{"$f":"'20 Year Detail'!S409","v":0},{"$f":"'20 Year Detail'!T409","v":0},{"$f":"'20 Year Detail'!U409","v":0},{"$f":"'20 Year Detail'!V409","v":0},{"$f":"'20 Year Detail'!W409","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1323","v":"CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1337","v":0},{"$f":"'Cap Needs Input'!$C$1323","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1331","v":"T"},{"$f":"'Cap Needs Input'!B1331","v":0},{"$f":"'Cap Needs Input'!C1331","v":0},{"$f":"'Cap Needs Input'!D1331","v":"Each"},{"$f":"'Cap Needs Input'!E1331","v":0},{"$f":"'Cap Needs Input'!F1331","v":0},{"$f":"'Cap Needs Input'!G1331","v":0},{"$f":"'Cap Needs Input'!H1331","v":0},{"$f":"'Cap Needs Input'!I1331","v":0},{"$f":"'Cap Needs Input'!J1331","v":0},null,{"$f":"'Cap Needs Input'!L1331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1323","v":"CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1337","v":0},{"$f":"'Cap Needs Input'!$C$1323","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1334","v":"G1"},{"$f":"'Cap Needs Input'!B1334","v":0},{"$f":"'Cap Needs Input'!C1334","v":0},{"$f":"'Cap Needs Input'!D1334","v":"Each"},{"$f":"'Cap Needs Input'!E1334","v":0},{"$f":"'Cap Needs Input'!F1334","v":0},{"$f":"'Cap Needs Input'!G1334","v":0},{"$f":"'Cap Needs Input'!H1334","v":0},{"$f":"'Cap Needs Input'!I1334","v":0},{"$f":"'Cap Needs Input'!J1334","v":0},null,{"$f":"'Cap Needs Input'!L1334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1323","v":"CO Detectors/Alarms"},{"$f":"'Cap Needs Input'!$C$1337","v":0},{"$f":"'Cap Needs Input'!$C$1323","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1335","v":"G2"},{"$f":"'Cap Needs Input'!B1335","v":0},{"$f":"'Cap Needs Input'!C1335","v":0},{"$f":"'Cap Needs Input'!D1335","v":"Each"},{"$f":"'Cap Needs Input'!E1335","v":0},{"$f":"'Cap Needs Input'!F1335","v":0},{"$f":"'Cap Needs Input'!G1335","v":0},{"$f":"'Cap Needs Input'!H1335","v":0},{"$f":"'Cap Needs Input'!I1335","v":0},{"$f":"'Cap Needs Input'!J1335","v":0},null,{"$f":"'Cap Needs Input'!L1335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1356","v":"Exit Signs"},{"$f":"'Cap Needs Input'!$C$1370","v":0},{"$f":"'Cap Needs Input'!$D$1356","v":"Owner"},{"$f":"'Cap Needs Input'!A1359","v":"E1"},{"$f":"'Cap Needs Input'!B1359","v":0},{"$f":"'Cap Needs Input'!C1359","v":0},{"$f":"'Cap Needs Input'!D1359","v":"Each"},{"$f":"'Cap Needs Input'!E1359","v":0},{"$f":"'Cap Needs Input'!F1359","v":0},{"$f":"'Cap Needs Input'!G1359","v":0},{"$f":"'Cap Needs Input'!H1359","v":0},{"$f":"'Cap Needs Input'!I1359","v":0},{"$f":"'Cap Needs Input'!J1359","v":0},{"$f":"'Cap Needs Input'!K1359","v":0},{"$f":"'Cap Needs Input'!L1359","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1379,2)='Cap Needs Input'!$A1367,'Cap Needs Input'!$A1367,(IF(LEFT('Cap Needs Input'!$B1379,2)='Cap Needs Input'!$A1368,'Cap Needs Input'!$A1368,(IF(LEFT('Cap Needs Input'!$B1379,1)='Cap Needs Input'!$A1364,'Cap Needs Input'!$A1364,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1385","v":""},{"$f":"'Cap Needs Input'!E1385","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C417","v":0},{"$f":"'20 Year Detail'!D417","v":0},{"$f":"'20 Year Detail'!E417","v":0},{"$f":"'20 Year Detail'!F417","v":0},{"$f":"'20 Year Detail'!G417","v":0},{"$f":"'20 Year Detail'!H417","v":0},{"$f":"'20 Year Detail'!I417","v":0},{"$f":"'20 Year Detail'!J417","v":0},{"$f":"'20 Year Detail'!K417","v":0},{"$f":"'20 Year Detail'!L417","v":0},{"$f":"'20 Year Detail'!M417","v":0},{"$f":"'20 Year Detail'!N417","v":0},{"$f":"'20 Year Detail'!O417","v":0},{"$f":"'20 Year Detail'!P417","v":0},{"$f":"'20 Year Detail'!Q417","v":0},{"$f":"'20 Year Detail'!R417","v":0},{"$f":"'20 Year Detail'!S417","v":0},{"$f":"'20 Year Detail'!T417","v":0},{"$f":"'20 Year Detail'!U417","v":0},{"$f":"'20 Year Detail'!V417","v":0},{"$f":"'20 Year Detail'!W417","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1356","v":"Exit Signs"},{"$f":"'Cap Needs Input'!$C$1370","v":0},{"$f":"'Cap Needs Input'!$D$1356","v":"Owner"},{"$f":"'Cap Needs Input'!A1360","v":"E2"},{"$f":"'Cap Needs Input'!B1360","v":0},{"$f":"'Cap Needs Input'!C1360","v":0},{"$f":"'Cap Needs Input'!D1360","v":"Each"},{"$f":"'Cap Needs Input'!E1360","v":0},{"$f":"'Cap Needs Input'!F1360","v":0},{"$f":"'Cap Needs Input'!G1360","v":0},{"$f":"'Cap Needs Input'!H1360","v":0},{"$f":"'Cap Needs Input'!I1360","v":0},{"$f":"'Cap Needs Input'!J1360","v":0},{"$f":"'Cap Needs Input'!K1360","v":0},{"$f":"'Cap Needs Input'!L1360","v":0},{"$f":"X248","v":"T"},{"$f":"'Cap Needs Input'!C1386","v":""},{"$f":"'Cap Needs Input'!E1386","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C418","v":0},{"$f":"'20 Year Detail'!D418","v":0},{"$f":"'20 Year Detail'!E418","v":0},{"$f":"'20 Year Detail'!F418","v":0},{"$f":"'20 Year Detail'!G418","v":0},{"$f":"'20 Year Detail'!H418","v":0},{"$f":"'20 Year Detail'!I418","v":0},{"$f":"'20 Year Detail'!J418","v":0},{"$f":"'20 Year Detail'!K418","v":0},{"$f":"'20 Year Detail'!L418","v":0},{"$f":"'20 Year Detail'!M418","v":0},{"$f":"'20 Year Detail'!N418","v":0},{"$f":"'20 Year Detail'!O418","v":0},{"$f":"'20 Year Detail'!P418","v":0},{"$f":"'20 Year Detail'!Q418","v":0},{"$f":"'20 Year Detail'!R418","v":0},{"$f":"'20 Year Detail'!S418","v":0},{"$f":"'20 Year Detail'!T418","v":0},{"$f":"'20 Year Detail'!U418","v":0},{"$f":"'20 Year Detail'!V418","v":0},{"$f":"'20 Year Detail'!W418","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1356","v":"Exit Signs"},{"$f":"'Cap Needs Input'!$C$1370","v":0},{"$f":"'Cap Needs Input'!$D$1356","v":"Owner"},{"$f":"'Cap Needs Input'!A1361","v":"E3"},{"$f":"'Cap Needs Input'!B1361","v":0},{"$f":"'Cap Needs Input'!C1361","v":0},{"$f":"'Cap Needs Input'!D1361","v":"Each"},{"$f":"'Cap Needs Input'!E1361","v":0},{"$f":"'Cap Needs Input'!F1361","v":0},{"$f":"'Cap Needs Input'!G1361","v":0},{"$f":"'Cap Needs Input'!H1361","v":0},{"$f":"'Cap Needs Input'!I1361","v":0},{"$f":"'Cap Needs Input'!J1361","v":0},{"$f":"'Cap Needs Input'!K1361","v":0},{"$f":"'Cap Needs Input'!L1361","v":0},{"$f":"X249","v":"T"},{"$f":"'Cap Needs Input'!C1387","v":""},{"$f":"'Cap Needs Input'!E1387","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C419","v":0},{"$f":"'20 Year Detail'!D419","v":0},{"$f":"'20 Year Detail'!E419","v":0},{"$f":"'20 Year Detail'!F419","v":0},{"$f":"'20 Year Detail'!G419","v":0},{"$f":"'20 Year Detail'!H419","v":0},{"$f":"'20 Year Detail'!I419","v":0},{"$f":"'20 Year Detail'!J419","v":0},{"$f":"'20 Year Detail'!K419","v":0},{"$f":"'20 Year Detail'!L419","v":0},{"$f":"'20 Year Detail'!M419","v":0},{"$f":"'20 Year Detail'!N419","v":0},{"$f":"'20 Year Detail'!O419","v":0},{"$f":"'20 Year Detail'!P419","v":0},{"$f":"'20 Year Detail'!Q419","v":0},{"$f":"'20 Year Detail'!R419","v":0},{"$f":"'20 Year Detail'!S419","v":0},{"$f":"'20 Year Detail'!T419","v":0},{"$f":"'20 Year Detail'!U419","v":0},{"$f":"'20 Year Detail'!V419","v":0},{"$f":"'20 Year Detail'!W419","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1356","v":"Exit Signs"},{"$f":"'Cap Needs Input'!$C$1370","v":0},{"$f":"'Cap Needs Input'!$D$1356","v":"Owner"},{"$f":"'Cap Needs Input'!A1364","v":"T"},{"$f":"'Cap Needs Input'!B1364","v":0},{"$f":"'Cap Needs Input'!C1364","v":0},{"$f":"'Cap Needs Input'!D1364","v":"Each"},{"$f":"'Cap Needs Input'!E1364","v":0},{"$f":"'Cap Needs Input'!F1364","v":0},{"$f":"'Cap Needs Input'!G1364","v":0},{"$f":"'Cap Needs Input'!H1364","v":0},{"$f":"'Cap Needs Input'!I1364","v":0},{"$f":"'Cap Needs Input'!J1364","v":0},null,{"$f":"'Cap Needs Input'!L1364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1356","v":"Exit Signs"},{"$f":"'Cap Needs Input'!$C$1370","v":0},{"$f":"'Cap Needs Input'!$D$1356","v":"Owner"},{"$f":"'Cap Needs Input'!A1367","v":"G1"},{"$f":"'Cap Needs Input'!B1367","v":0},{"$f":"'Cap Needs Input'!C1367","v":0},{"$f":"'Cap Needs Input'!D1367","v":"Each"},{"$f":"'Cap Needs Input'!E1367","v":0},{"$f":"'Cap Needs Input'!F1367","v":0},{"$f":"'Cap Needs Input'!G1367","v":0},{"$f":"'Cap Needs Input'!H1367","v":0},{"$f":"'Cap Needs Input'!I1367","v":0},{"$f":"'Cap Needs Input'!J1367","v":0},null,{"$f":"'Cap Needs Input'!L1367","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1356","v":"Exit Signs"},{"$f":"'Cap Needs Input'!$C$1370","v":0},{"$f":"'Cap Needs Input'!$D$1356","v":"Owner"},{"$f":"'Cap Needs Input'!A1368","v":"G2"},{"$f":"'Cap Needs Input'!B1368","v":0},{"$f":"'Cap Needs Input'!C1368","v":0},{"$f":"'Cap Needs Input'!D1368","v":"Each"},{"$f":"'Cap Needs Input'!E1368","v":0},{"$f":"'Cap Needs Input'!F1368","v":0},{"$f":"'Cap Needs Input'!G1368","v":0},{"$f":"'Cap Needs Input'!H1368","v":0},{"$f":"'Cap Needs Input'!I1368","v":0},{"$f":"'Cap Needs Input'!J1368","v":0},null,{"$f":"'Cap Needs Input'!L1368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1389","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1403","v":0},{"$f":"'Cap Needs Input'!$D$1389","v":"Owner"},{"$f":"'Cap Needs Input'!A1392","v":"E1"},{"$f":"'Cap Needs Input'!B1392","v":0},{"$f":"'Cap Needs Input'!C1392","v":0},{"$f":"'Cap Needs Input'!D1392","v":"Each"},{"$f":"'Cap Needs Input'!E1392","v":0},{"$f":"'Cap Needs Input'!F1392","v":0},{"$f":"'Cap Needs Input'!G1392","v":0},{"$f":"'Cap Needs Input'!H1392","v":"KWH"},{"$f":"'Cap Needs Input'!I1392","v":0},{"$f":"'Cap Needs Input'!J1392","v":0},{"$f":"'Cap Needs Input'!K1392","v":0},{"$f":"'Cap Needs Input'!L1392","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1412,2)='Cap Needs Input'!$A1400,'Cap Needs Input'!$A1400,(IF(LEFT('Cap Needs Input'!$B1412,2)='Cap Needs Input'!$A1401,'Cap Needs Input'!$A1401,(IF(LEFT('Cap Needs Input'!$B1412,1)='Cap Needs Input'!$A1397,'Cap Needs Input'!$A1397,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1418","v":""},{"$f":"'Cap Needs Input'!E1418","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C427","v":0},{"$f":"'20 Year Detail'!D427","v":0},{"$f":"'20 Year Detail'!E427","v":0},{"$f":"'20 Year Detail'!F427","v":0},{"$f":"'20 Year Detail'!G427","v":0},{"$f":"'20 Year Detail'!H427","v":0},{"$f":"'20 Year Detail'!I427","v":0},{"$f":"'20 Year Detail'!J427","v":0},{"$f":"'20 Year Detail'!K427","v":0},{"$f":"'20 Year Detail'!L427","v":0},{"$f":"'20 Year Detail'!M427","v":0},{"$f":"'20 Year Detail'!N427","v":0},{"$f":"'20 Year Detail'!O427","v":0},{"$f":"'20 Year Detail'!P427","v":0},{"$f":"'20 Year Detail'!Q427","v":0},{"$f":"'20 Year Detail'!R427","v":0},{"$f":"'20 Year Detail'!S427","v":0},{"$f":"'20 Year Detail'!T427","v":0},{"$f":"'20 Year Detail'!U427","v":0},{"$f":"'20 Year Detail'!V427","v":0},{"$f":"'20 Year Detail'!W427","v":0},{"$f":"'Utility Savings'!H30+'Utility Savings'!N30","v":0},{"$f":"IF(AND('Utility Savings'!I30=\"\",'Utility Savings'!O30=\"\"),0,IF('Utility Savings'!I30=\"\",'Utility Savings'!O30,'Utility Savings'!I30))","v":0},{"$f":"IF(AND('Utility Savings'!J30=\"\",'Utility Savings'!P30=\"\"),0,IF('Utility Savings'!J30=\"\",'Utility Savings'!P30,'Utility Savings'!J30))","v":0},{"$f":"IF(AND('Utility Savings'!K30=\"\",'Utility Savings'!Q30=\"\"),0,IF('Utility Savings'!K30=\"\",'Utility Savings'!Q30,'Utility Savings'!K30))","v":0},{"$f":"IF(AND('Utility Savings'!L30=\"\",'Utility Savings'!R30=\"\"),0,IF('Utility Savings'!L30=\"\",'Utility Savings'!R30,'Utility Savings'!L30))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1389","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1403","v":0},{"$f":"'Cap Needs Input'!$D$1389","v":"Owner"},{"$f":"'Cap Needs Input'!A1393","v":"E2"},{"$f":"'Cap Needs Input'!B1393","v":0},{"$f":"'Cap Needs Input'!C1393","v":0},{"$f":"'Cap Needs Input'!D1393","v":"Each"},{"$f":"'Cap Needs Input'!E1393","v":0},{"$f":"'Cap Needs Input'!F1393","v":0},{"$f":"'Cap Needs Input'!G1393","v":0},{"$f":"'Cap Needs Input'!H1393","v":"KWH"},{"$f":"'Cap Needs Input'!I1393","v":0},{"$f":"'Cap Needs Input'!J1393","v":0},{"$f":"'Cap Needs Input'!K1393","v":0},{"$f":"'Cap Needs Input'!L1393","v":0},{"$f":"X254","v":"T"},{"$f":"'Cap Needs Input'!C1419","v":""},{"$f":"'Cap Needs Input'!E1419","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C428","v":0},{"$f":"'20 Year Detail'!D428","v":0},{"$f":"'20 Year Detail'!E428","v":0},{"$f":"'20 Year Detail'!F428","v":0},{"$f":"'20 Year Detail'!G428","v":0},{"$f":"'20 Year Detail'!H428","v":0},{"$f":"'20 Year Detail'!I428","v":0},{"$f":"'20 Year Detail'!J428","v":0},{"$f":"'20 Year Detail'!K428","v":0},{"$f":"'20 Year Detail'!L428","v":0},{"$f":"'20 Year Detail'!M428","v":0},{"$f":"'20 Year Detail'!N428","v":0},{"$f":"'20 Year Detail'!O428","v":0},{"$f":"'20 Year Detail'!P428","v":0},{"$f":"'20 Year Detail'!Q428","v":0},{"$f":"'20 Year Detail'!R428","v":0},{"$f":"'20 Year Detail'!S428","v":0},{"$f":"'20 Year Detail'!T428","v":0},{"$f":"'20 Year Detail'!U428","v":0},{"$f":"'20 Year Detail'!V428","v":0},{"$f":"'20 Year Detail'!W428","v":0},{"$f":"AW254","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1389","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1403","v":0},{"$f":"'Cap Needs Input'!$D$1389","v":"Owner"},{"$f":"'Cap Needs Input'!A1394","v":"E3"},{"$f":"'Cap Needs Input'!B1394","v":0},{"$f":"'Cap Needs Input'!C1394","v":0},{"$f":"'Cap Needs Input'!D1394","v":"Each"},{"$f":"'Cap Needs Input'!E1394","v":0},{"$f":"'Cap Needs Input'!F1394","v":0},{"$f":"'Cap Needs Input'!G1394","v":0},{"$f":"'Cap Needs Input'!H1394","v":"KWH"},{"$f":"'Cap Needs Input'!I1394","v":0},{"$f":"'Cap Needs Input'!J1394","v":0},{"$f":"'Cap Needs Input'!K1394","v":0},{"$f":"'Cap Needs Input'!L1394","v":0},{"$f":"X255","v":"T"},{"$f":"'Cap Needs Input'!C1420","v":""},{"$f":"'Cap Needs Input'!E1420","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C429","v":0},{"$f":"'20 Year Detail'!D429","v":0},{"$f":"'20 Year Detail'!E429","v":0},{"$f":"'20 Year Detail'!F429","v":0},{"$f":"'20 Year Detail'!G429","v":0},{"$f":"'20 Year Detail'!H429","v":0},{"$f":"'20 Year Detail'!I429","v":0},{"$f":"'20 Year Detail'!J429","v":0},{"$f":"'20 Year Detail'!K429","v":0},{"$f":"'20 Year Detail'!L429","v":0},{"$f":"'20 Year Detail'!M429","v":0},{"$f":"'20 Year Detail'!N429","v":0},{"$f":"'20 Year Detail'!O429","v":0},{"$f":"'20 Year Detail'!P429","v":0},{"$f":"'20 Year Detail'!Q429","v":0},{"$f":"'20 Year Detail'!R429","v":0},{"$f":"'20 Year Detail'!S429","v":0},{"$f":"'20 Year Detail'!T429","v":0},{"$f":"'20 Year Detail'!U429","v":0},{"$f":"'20 Year Detail'!V429","v":0},{"$f":"'20 Year Detail'!W429","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1389","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1403","v":0},{"$f":"'Cap Needs Input'!$D$1389","v":"Owner"},{"$f":"'Cap Needs Input'!A1397","v":"T"},{"$f":"'Cap Needs Input'!B1397","v":0},{"$f":"'Cap Needs Input'!C1397","v":0},{"$f":"'Cap Needs Input'!D1397","v":"Each"},{"$f":"'Cap Needs Input'!E1397","v":0},{"$f":"'Cap Needs Input'!F1397","v":0},{"$f":"'Cap Needs Input'!G1397","v":0},{"$f":"'Cap Needs Input'!H1397","v":"KWH"},{"$f":"'Cap Needs Input'!I1397","v":0},{"$f":"'Cap Needs Input'!J1397","v":0},null,{"$f":"'Cap Needs Input'!L1397","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1389","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1403","v":0},{"$f":"'Cap Needs Input'!$D$1389","v":"Owner"},{"$f":"'Cap Needs Input'!A1400","v":"G1"},{"$f":"'Cap Needs Input'!B1400","v":0},{"$f":"'Cap Needs Input'!C1400","v":0},{"$f":"'Cap Needs Input'!D1400","v":"Each"},{"$f":"'Cap Needs Input'!E1400","v":0},{"$f":"'Cap Needs Input'!F1400","v":0},{"$f":"'Cap Needs Input'!G1400","v":0},{"$f":"'Cap Needs Input'!H1400","v":"KWH"},{"$f":"'Cap Needs Input'!I1400","v":0},{"$f":"'Cap Needs Input'!J1400","v":0},null,{"$f":"'Cap Needs Input'!L1400","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1389","v":"Exterior Lighting"},{"$f":"'Cap Needs Input'!$C$1403","v":0},{"$f":"'Cap Needs Input'!$D$1389","v":"Owner"},{"$f":"'Cap Needs Input'!A1401","v":"G2"},{"$f":"'Cap Needs Input'!B1401","v":0},{"$f":"'Cap Needs Input'!C1401","v":0},{"$f":"'Cap Needs Input'!D1401","v":"Each"},{"$f":"'Cap Needs Input'!E1401","v":0},{"$f":"'Cap Needs Input'!F1401","v":0},{"$f":"'Cap Needs Input'!G1401","v":0},{"$f":"'Cap Needs Input'!H1401","v":"KWH"},{"$f":"'Cap Needs Input'!I1401","v":0},{"$f":"'Cap Needs Input'!J1401","v":0},null,{"$f":"'Cap Needs Input'!L1401","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1422","v":"Landscaping and Grounds 1"},{"$f":"'Cap Needs Input'!$C$1436","v":0},{"$f":"'Cap Needs Input'!$C$1422","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1425","v":"E1"},{"$f":"'Cap Needs Input'!B1425","v":0},{"$f":"'Cap Needs Input'!C1425","v":0},{"$f":"'Cap Needs Input'!D1425","v":"Each"},{"$f":"'Cap Needs Input'!E1425","v":0},{"$f":"'Cap Needs Input'!F1425","v":0},{"$f":"'Cap Needs Input'!G1425","v":0},{"$f":"'Cap Needs Input'!H1425","v":0},{"$f":"'Cap Needs Input'!I1425","v":0},{"$f":"'Cap Needs Input'!J1425","v":0},{"$f":"'Cap Needs Input'!K1425","v":0},{"$f":"'Cap Needs Input'!L1425","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1445,2)='Cap Needs Input'!$A1433,'Cap Needs Input'!$A1433,(IF(LEFT('Cap Needs Input'!$B1445,2)='Cap Needs Input'!$A1434,'Cap Needs Input'!$A1434,(IF(LEFT('Cap Needs Input'!$B1445,1)='Cap Needs Input'!$A1430,'Cap Needs Input'!$A1430,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1451","v":""},{"$f":"'Cap Needs Input'!E1451","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C437","v":0},{"$f":"'20 Year Detail'!D437","v":0},{"$f":"'20 Year Detail'!E437","v":0},{"$f":"'20 Year Detail'!F437","v":0},{"$f":"'20 Year Detail'!G437","v":0},{"$f":"'20 Year Detail'!H437","v":0},{"$f":"'20 Year Detail'!I437","v":0},{"$f":"'20 Year Detail'!J437","v":0},{"$f":"'20 Year Detail'!K437","v":0},{"$f":"'20 Year Detail'!L437","v":0},{"$f":"'20 Year Detail'!M437","v":0},{"$f":"'20 Year Detail'!N437","v":0},{"$f":"'20 Year Detail'!O437","v":0},{"$f":"'20 Year Detail'!P437","v":0},{"$f":"'20 Year Detail'!Q437","v":0},{"$f":"'20 Year Detail'!R437","v":0},{"$f":"'20 Year Detail'!S437","v":0},{"$f":"'20 Year Detail'!T437","v":0},{"$f":"'20 Year Detail'!U437","v":0},{"$f":"'20 Year Detail'!V437","v":0},{"$f":"'20 Year Detail'!W437","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1422","v":"Landscaping and Grounds 1"},{"$f":"'Cap Needs Input'!$C$1436","v":0},{"$f":"'Cap Needs Input'!$C$1422","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1426","v":"E2"},{"$f":"'Cap Needs Input'!B1426","v":0},{"$f":"'Cap Needs Input'!C1426","v":0},{"$f":"'Cap Needs Input'!D1426","v":"Each"},{"$f":"'Cap Needs Input'!E1426","v":0},{"$f":"'Cap Needs Input'!F1426","v":0},{"$f":"'Cap Needs Input'!G1426","v":0},{"$f":"'Cap Needs Input'!H1426","v":0},{"$f":"'Cap Needs Input'!I1426","v":0},{"$f":"'Cap Needs Input'!J1426","v":0},{"$f":"'Cap Needs Input'!K1426","v":0},{"$f":"'Cap Needs Input'!L1426","v":0},{"$f":"X260","v":"T"},{"$f":"'Cap Needs Input'!C1452","v":""},{"$f":"'Cap Needs Input'!E1452","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C438","v":0},{"$f":"'20 Year Detail'!D438","v":0},{"$f":"'20 Year Detail'!E438","v":0},{"$f":"'20 Year Detail'!F438","v":0},{"$f":"'20 Year Detail'!G438","v":0},{"$f":"'20 Year Detail'!H438","v":0},{"$f":"'20 Year Detail'!I438","v":0},{"$f":"'20 Year Detail'!J438","v":0},{"$f":"'20 Year Detail'!K438","v":0},{"$f":"'20 Year Detail'!L438","v":0},{"$f":"'20 Year Detail'!M438","v":0},{"$f":"'20 Year Detail'!N438","v":0},{"$f":"'20 Year Detail'!O438","v":0},{"$f":"'20 Year Detail'!P438","v":0},{"$f":"'20 Year Detail'!Q438","v":0},{"$f":"'20 Year Detail'!R438","v":0},{"$f":"'20 Year Detail'!S438","v":0},{"$f":"'20 Year Detail'!T438","v":0},{"$f":"'20 Year Detail'!U438","v":0},{"$f":"'20 Year Detail'!V438","v":0},{"$f":"'20 Year Detail'!W438","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1422","v":"Landscaping and Grounds 1"},{"$f":"'Cap Needs Input'!$C$1436","v":0},{"$f":"'Cap Needs Input'!$C$1422","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1427","v":"E3"},{"$f":"'Cap Needs Input'!B1427","v":0},{"$f":"'Cap Needs Input'!C1427","v":0},{"$f":"'Cap Needs Input'!D1427","v":"Each"},{"$f":"'Cap Needs Input'!E1427","v":0},{"$f":"'Cap Needs Input'!F1427","v":0},{"$f":"'Cap Needs Input'!G1427","v":0},{"$f":"'Cap Needs Input'!H1427","v":0},{"$f":"'Cap Needs Input'!I1427","v":0},{"$f":"'Cap Needs Input'!J1427","v":0},{"$f":"'Cap Needs Input'!K1427","v":0},{"$f":"'Cap Needs Input'!L1427","v":0},{"$f":"X261","v":"T"},{"$f":"'Cap Needs Input'!C1453","v":""},{"$f":"'Cap Needs Input'!E1453","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C439","v":0},{"$f":"'20 Year Detail'!D439","v":0},{"$f":"'20 Year Detail'!E439","v":0},{"$f":"'20 Year Detail'!F439","v":0},{"$f":"'20 Year Detail'!G439","v":0},{"$f":"'20 Year Detail'!H439","v":0},{"$f":"'20 Year Detail'!I439","v":0},{"$f":"'20 Year Detail'!J439","v":0},{"$f":"'20 Year Detail'!K439","v":0},{"$f":"'20 Year Detail'!L439","v":0},{"$f":"'20 Year Detail'!M439","v":0},{"$f":"'20 Year Detail'!N439","v":0},{"$f":"'20 Year Detail'!O439","v":0},{"$f":"'20 Year Detail'!P439","v":0},{"$f":"'20 Year Detail'!Q439","v":0},{"$f":"'20 Year Detail'!R439","v":0},{"$f":"'20 Year Detail'!S439","v":0},{"$f":"'20 Year Detail'!T439","v":0},{"$f":"'20 Year Detail'!U439","v":0},{"$f":"'20 Year Detail'!V439","v":0},{"$f":"'20 Year Detail'!W439","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1422","v":"Landscaping and Grounds 1"},{"$f":"'Cap Needs Input'!$C$1436","v":0},{"$f":"'Cap Needs Input'!$C$1422","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1430","v":"T"},{"$f":"'Cap Needs Input'!B1430","v":0},{"$f":"'Cap Needs Input'!C1430","v":0},{"$f":"'Cap Needs Input'!D1430","v":"Each"},{"$f":"'Cap Needs Input'!E1430","v":0},{"$f":"'Cap Needs Input'!F1430","v":0},{"$f":"'Cap Needs Input'!G1430","v":0},{"$f":"'Cap Needs Input'!H1430","v":0},{"$f":"'Cap Needs Input'!I1430","v":0},{"$f":"'Cap Needs Input'!J1430","v":0},null,{"$f":"'Cap Needs Input'!L1430","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1422","v":"Landscaping and Grounds 1"},{"$f":"'Cap Needs Input'!$C$1436","v":0},{"$f":"'Cap Needs Input'!$C$1422","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1433","v":"G1"},{"$f":"'Cap Needs Input'!B1433","v":0},{"$f":"'Cap Needs Input'!C1433","v":0},{"$f":"'Cap Needs Input'!D1433","v":"Each"},{"$f":"'Cap Needs Input'!E1433","v":0},{"$f":"'Cap Needs Input'!F1433","v":0},{"$f":"'Cap Needs Input'!G1433","v":0},{"$f":"'Cap Needs Input'!H1433","v":0},{"$f":"'Cap Needs Input'!I1433","v":0},{"$f":"'Cap Needs Input'!J1433","v":0},null,{"$f":"'Cap Needs Input'!L1433","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1422","v":"Landscaping and Grounds 1"},{"$f":"'Cap Needs Input'!$C$1436","v":0},{"$f":"'Cap Needs Input'!$C$1422","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1434","v":"G2"},{"$f":"'Cap Needs Input'!B1434","v":0},{"$f":"'Cap Needs Input'!C1434","v":0},{"$f":"'Cap Needs Input'!D1434","v":"Each"},{"$f":"'Cap Needs Input'!E1434","v":0},{"$f":"'Cap Needs Input'!F1434","v":0},{"$f":"'Cap Needs Input'!G1434","v":0},{"$f":"'Cap Needs Input'!H1434","v":0},{"$f":"'Cap Needs Input'!I1434","v":0},{"$f":"'Cap Needs Input'!J1434","v":0},null,{"$f":"'Cap Needs Input'!L1434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1455","v":"Landscaping and Grounds 2"},{"$f":"'Cap Needs Input'!$C$1469","v":0},{"$f":"'Cap Needs Input'!$C$1455","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1458","v":"E1"},{"$f":"'Cap Needs Input'!B1458","v":0},{"$f":"'Cap Needs Input'!C1458","v":0},{"$f":"'Cap Needs Input'!D1458","v":"Each"},{"$f":"'Cap Needs Input'!E1458","v":0},{"$f":"'Cap Needs Input'!F1458","v":0},{"$f":"'Cap Needs Input'!G1458","v":0},{"$f":"'Cap Needs Input'!H1458","v":0},{"$f":"'Cap Needs Input'!I1458","v":0},{"$f":"'Cap Needs Input'!J1458","v":0},{"$f":"'Cap Needs Input'!K1458","v":0},{"$f":"'Cap Needs Input'!L1458","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1478,2)='Cap Needs Input'!$A1466,'Cap Needs Input'!$A1466,(IF(LEFT('Cap Needs Input'!$B1478,2)='Cap Needs Input'!$A1467,'Cap Needs Input'!$A1467,(IF(LEFT('Cap Needs Input'!$B1478,1)='Cap Needs Input'!$A1463,'Cap Needs Input'!$A1463,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1484","v":""},{"$f":"'Cap Needs Input'!E1484","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C447","v":0},{"$f":"'20 Year Detail'!D447","v":0},{"$f":"'20 Year Detail'!E447","v":0},{"$f":"'20 Year Detail'!F447","v":0},{"$f":"'20 Year Detail'!G447","v":0},{"$f":"'20 Year Detail'!H447","v":0},{"$f":"'20 Year Detail'!I447","v":0},{"$f":"'20 Year Detail'!J447","v":0},{"$f":"'20 Year Detail'!K447","v":0},{"$f":"'20 Year Detail'!L447","v":0},{"$f":"'20 Year Detail'!M447","v":0},{"$f":"'20 Year Detail'!N447","v":0},{"$f":"'20 Year Detail'!O447","v":0},{"$f":"'20 Year Detail'!P447","v":0},{"$f":"'20 Year Detail'!Q447","v":0},{"$f":"'20 Year Detail'!R447","v":0},{"$f":"'20 Year Detail'!S447","v":0},{"$f":"'20 Year Detail'!T447","v":0},{"$f":"'20 Year Detail'!U447","v":0},{"$f":"'20 Year Detail'!V447","v":0},{"$f":"'20 Year Detail'!W447","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1455","v":"Landscaping and Grounds 2"},{"$f":"'Cap Needs Input'!$C$1469","v":0},{"$f":"'Cap Needs Input'!$C$1455","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1459","v":"E2"},{"$f":"'Cap Needs Input'!B1459","v":0},{"$f":"'Cap Needs Input'!C1459","v":0},{"$f":"'Cap Needs Input'!D1459","v":"Each"},{"$f":"'Cap Needs Input'!E1459","v":0},{"$f":"'Cap Needs Input'!F1459","v":0},{"$f":"'Cap Needs Input'!G1459","v":0},{"$f":"'Cap Needs Input'!H1459","v":0},{"$f":"'Cap Needs Input'!I1459","v":0},{"$f":"'Cap Needs Input'!J1459","v":0},{"$f":"'Cap Needs Input'!K1459","v":0},{"$f":"'Cap Needs Input'!L1459","v":0},{"$f":"X266","v":"T"},{"$f":"'Cap Needs Input'!C1485","v":""},{"$f":"'Cap Needs Input'!E1485","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C448","v":0},{"$f":"'20 Year Detail'!D448","v":0},{"$f":"'20 Year Detail'!E448","v":0},{"$f":"'20 Year Detail'!F448","v":0},{"$f":"'20 Year Detail'!G448","v":0},{"$f":"'20 Year Detail'!H448","v":0},{"$f":"'20 Year Detail'!I448","v":0},{"$f":"'20 Year Detail'!J448","v":0},{"$f":"'20 Year Detail'!K448","v":0},{"$f":"'20 Year Detail'!L448","v":0},{"$f":"'20 Year Detail'!M448","v":0},{"$f":"'20 Year Detail'!N448","v":0},{"$f":"'20 Year Detail'!O448","v":0},{"$f":"'20 Year Detail'!P448","v":0},{"$f":"'20 Year Detail'!Q448","v":0},{"$f":"'20 Year Detail'!R448","v":0},{"$f":"'20 Year Detail'!S448","v":0},{"$f":"'20 Year Detail'!T448","v":0},{"$f":"'20 Year Detail'!U448","v":0},{"$f":"'20 Year Detail'!V448","v":0},{"$f":"'20 Year Detail'!W448","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1455","v":"Landscaping and Grounds 2"},{"$f":"'Cap Needs Input'!$C$1469","v":0},{"$f":"'Cap Needs Input'!$C$1455","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1460","v":"E3"},{"$f":"'Cap Needs Input'!B1460","v":0},{"$f":"'Cap Needs Input'!C1460","v":0},{"$f":"'Cap Needs Input'!D1460","v":"Each"},{"$f":"'Cap Needs Input'!E1460","v":0},{"$f":"'Cap Needs Input'!F1460","v":0},{"$f":"'Cap Needs Input'!G1460","v":0},{"$f":"'Cap Needs Input'!H1460","v":0},{"$f":"'Cap Needs Input'!I1460","v":0},{"$f":"'Cap Needs Input'!J1460","v":0},{"$f":"'Cap Needs Input'!K1460","v":0},{"$f":"'Cap Needs Input'!L1460","v":0},{"$f":"X267","v":"T"},{"$f":"'Cap Needs Input'!C1486","v":""},{"$f":"'Cap Needs Input'!E1486","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C449","v":0},{"$f":"'20 Year Detail'!D449","v":0},{"$f":"'20 Year Detail'!E449","v":0},{"$f":"'20 Year Detail'!F449","v":0},{"$f":"'20 Year Detail'!G449","v":0},{"$f":"'20 Year Detail'!H449","v":0},{"$f":"'20 Year Detail'!I449","v":0},{"$f":"'20 Year Detail'!J449","v":0},{"$f":"'20 Year Detail'!K449","v":0},{"$f":"'20 Year Detail'!L449","v":0},{"$f":"'20 Year Detail'!M449","v":0},{"$f":"'20 Year Detail'!N449","v":0},{"$f":"'20 Year Detail'!O449","v":0},{"$f":"'20 Year Detail'!P449","v":0},{"$f":"'20 Year Detail'!Q449","v":0},{"$f":"'20 Year Detail'!R449","v":0},{"$f":"'20 Year Detail'!S449","v":0},{"$f":"'20 Year Detail'!T449","v":0},{"$f":"'20 Year Detail'!U449","v":0},{"$f":"'20 Year Detail'!V449","v":0},{"$f":"'20 Year Detail'!W449","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1455","v":"Landscaping and Grounds 2"},{"$f":"'Cap Needs Input'!$C$1469","v":0},{"$f":"'Cap Needs Input'!$C$1455","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1463","v":"T"},{"$f":"'Cap Needs Input'!B1463","v":0},{"$f":"'Cap Needs Input'!C1463","v":0},{"$f":"'Cap Needs Input'!D1463","v":"Each"},{"$f":"'Cap Needs Input'!E1463","v":0},{"$f":"'Cap Needs Input'!F1463","v":0},{"$f":"'Cap Needs Input'!G1463","v":0},{"$f":"'Cap Needs Input'!H1463","v":0},{"$f":"'Cap Needs Input'!I1463","v":0},{"$f":"'Cap Needs Input'!J1463","v":0},null,{"$f":"'Cap Needs Input'!L1463","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1455","v":"Landscaping and Grounds 2"},{"$f":"'Cap Needs Input'!$C$1469","v":0},{"$f":"'Cap Needs Input'!$C$1455","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1466","v":"G1"},{"$f":"'Cap Needs Input'!B1466","v":0},{"$f":"'Cap Needs Input'!C1466","v":0},{"$f":"'Cap Needs Input'!D1466","v":"Each"},{"$f":"'Cap Needs Input'!E1466","v":0},{"$f":"'Cap Needs Input'!F1466","v":0},{"$f":"'Cap Needs Input'!G1466","v":0},{"$f":"'Cap Needs Input'!H1466","v":0},{"$f":"'Cap Needs Input'!I1466","v":0},{"$f":"'Cap Needs Input'!J1466","v":0},null,{"$f":"'Cap Needs Input'!L1466","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1455","v":"Landscaping and Grounds 2"},{"$f":"'Cap Needs Input'!$C$1469","v":0},{"$f":"'Cap Needs Input'!$C$1455","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1467","v":"G2"},{"$f":"'Cap Needs Input'!B1467","v":0},{"$f":"'Cap Needs Input'!C1467","v":0},{"$f":"'Cap Needs Input'!D1467","v":"Each"},{"$f":"'Cap Needs Input'!E1467","v":0},{"$f":"'Cap Needs Input'!F1467","v":0},{"$f":"'Cap Needs Input'!G1467","v":0},{"$f":"'Cap Needs Input'!H1467","v":0},{"$f":"'Cap Needs Input'!I1467","v":0},{"$f":"'Cap Needs Input'!J1467","v":0},null,{"$f":"'Cap Needs Input'!L1467","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1488","v":"Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$1502","v":0},{"$f":"'Cap Needs Input'!$D$1488","v":"Owner"},{"$f":"'Cap Needs Input'!A1491","v":"E1"},{"$f":"'Cap Needs Input'!B1491","v":0},{"$f":"'Cap Needs Input'!C1491","v":0},{"$f":"'Cap Needs Input'!D1491","v":"Each"},{"$f":"'Cap Needs Input'!E1491","v":0},{"$f":"'Cap Needs Input'!F1491","v":0},{"$f":"'Cap Needs Input'!G1491","v":0},{"$f":"'Cap Needs Input'!H1491","v":"Gallons"},{"$f":"'Cap Needs Input'!I1491","v":0},{"$f":"'Cap Needs Input'!J1491","v":0},{"$f":"'Cap Needs Input'!K1491","v":0},{"$f":"'Cap Needs Input'!L1491","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1511,2)='Cap Needs Input'!$A1499,'Cap Needs Input'!$A1499,(IF(LEFT('Cap Needs Input'!$B1511,2)='Cap Needs Input'!$A1500,'Cap Needs Input'!$A1500,(IF(LEFT('Cap Needs Input'!$B1511,1)='Cap Needs Input'!$A1496,'Cap Needs Input'!$A1496,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1517","v":""},{"$f":"'Cap Needs Input'!E1517","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C457","v":0},{"$f":"'20 Year Detail'!D457","v":0},{"$f":"'20 Year Detail'!E457","v":0},{"$f":"'20 Year Detail'!F457","v":0},{"$f":"'20 Year Detail'!G457","v":0},{"$f":"'20 Year Detail'!H457","v":0},{"$f":"'20 Year Detail'!I457","v":0},{"$f":"'20 Year Detail'!J457","v":0},{"$f":"'20 Year Detail'!K457","v":0},{"$f":"'20 Year Detail'!L457","v":0},{"$f":"'20 Year Detail'!M457","v":0},{"$f":"'20 Year Detail'!N457","v":0},{"$f":"'20 Year Detail'!O457","v":0},{"$f":"'20 Year Detail'!P457","v":0},{"$f":"'20 Year Detail'!Q457","v":0},{"$f":"'20 Year Detail'!R457","v":0},{"$f":"'20 Year Detail'!S457","v":0},{"$f":"'20 Year Detail'!T457","v":0},{"$f":"'20 Year Detail'!U457","v":0},{"$f":"'20 Year Detail'!V457","v":0},{"$f":"'20 Year Detail'!W457","v":0},{"$f":"'Utility Savings'!H31+'Utility Savings'!N31","v":0},{"$f":"IF(AND('Utility Savings'!I31=\"\",'Utility Savings'!O31=\"\"),0,IF('Utility Savings'!I31=\"\",'Utility Savings'!O31,'Utility Savings'!I31))","v":0},{"$f":"IF(AND('Utility Savings'!J31=\"\",'Utility Savings'!P31=\"\"),0,IF('Utility Savings'!J31=\"\",'Utility Savings'!P31,'Utility Savings'!J31))","v":0},{"$f":"IF(AND('Utility Savings'!K31=\"\",'Utility Savings'!Q31=\"\"),0,IF('Utility Savings'!K31=\"\",'Utility Savings'!Q31,'Utility Savings'!K31))","v":0},{"$f":"IF(AND('Utility Savings'!L31=\"\",'Utility Savings'!R31=\"\"),0,IF('Utility Savings'!L31=\"\",'Utility Savings'!R31,'Utility Savings'!L31))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1488","v":"Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$1502","v":0},{"$f":"'Cap Needs Input'!$D$1488","v":"Owner"},{"$f":"'Cap Needs Input'!A1492","v":"E2"},{"$f":"'Cap Needs Input'!B1492","v":0},{"$f":"'Cap Needs Input'!C1492","v":0},{"$f":"'Cap Needs Input'!D1492","v":"Each"},{"$f":"'Cap Needs Input'!E1492","v":0},{"$f":"'Cap Needs Input'!F1492","v":0},{"$f":"'Cap Needs Input'!G1492","v":0},{"$f":"'Cap Needs Input'!H1492","v":"Gallons"},{"$f":"'Cap Needs Input'!I1492","v":0},{"$f":"'Cap Needs Input'!J1492","v":0},{"$f":"'Cap Needs Input'!K1492","v":0},{"$f":"'Cap Needs Input'!L1492","v":0},{"$f":"X272","v":"T"},{"$f":"'Cap Needs Input'!C1518","v":""},{"$f":"'Cap Needs Input'!E1518","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C458","v":0},{"$f":"'20 Year Detail'!D458","v":0},{"$f":"'20 Year Detail'!E458","v":0},{"$f":"'20 Year Detail'!F458","v":0},{"$f":"'20 Year Detail'!G458","v":0},{"$f":"'20 Year Detail'!H458","v":0},{"$f":"'20 Year Detail'!I458","v":0},{"$f":"'20 Year Detail'!J458","v":0},{"$f":"'20 Year Detail'!K458","v":0},{"$f":"'20 Year Detail'!L458","v":0},{"$f":"'20 Year Detail'!M458","v":0},{"$f":"'20 Year Detail'!N458","v":0},{"$f":"'20 Year Detail'!O458","v":0},{"$f":"'20 Year Detail'!P458","v":0},{"$f":"'20 Year Detail'!Q458","v":0},{"$f":"'20 Year Detail'!R458","v":0},{"$f":"'20 Year Detail'!S458","v":0},{"$f":"'20 Year Detail'!T458","v":0},{"$f":"'20 Year Detail'!U458","v":0},{"$f":"'20 Year Detail'!V458","v":0},{"$f":"'20 Year Detail'!W458","v":0},{"$f":"AW272","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1488","v":"Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$1502","v":0},{"$f":"'Cap Needs Input'!$D$1488","v":"Owner"},{"$f":"'Cap Needs Input'!A1493","v":"E3"},{"$f":"'Cap Needs Input'!B1493","v":0},{"$f":"'Cap Needs Input'!C1493","v":0},{"$f":"'Cap Needs Input'!D1493","v":"Each"},{"$f":"'Cap Needs Input'!E1493","v":0},{"$f":"'Cap Needs Input'!F1493","v":0},{"$f":"'Cap Needs Input'!G1493","v":0},{"$f":"'Cap Needs Input'!H1493","v":"Gallons"},{"$f":"'Cap Needs Input'!I1493","v":0},{"$f":"'Cap Needs Input'!J1493","v":0},{"$f":"'Cap Needs Input'!K1493","v":0},{"$f":"'Cap Needs Input'!L1493","v":0},{"$f":"X273","v":"T"},{"$f":"'Cap Needs Input'!C1519","v":""},{"$f":"'Cap Needs Input'!E1519","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C459","v":0},{"$f":"'20 Year Detail'!D459","v":0},{"$f":"'20 Year Detail'!E459","v":0},{"$f":"'20 Year Detail'!F459","v":0},{"$f":"'20 Year Detail'!G459","v":0},{"$f":"'20 Year Detail'!H459","v":0},{"$f":"'20 Year Detail'!I459","v":0},{"$f":"'20 Year Detail'!J459","v":0},{"$f":"'20 Year Detail'!K459","v":0},{"$f":"'20 Year Detail'!L459","v":0},{"$f":"'20 Year Detail'!M459","v":0},{"$f":"'20 Year Detail'!N459","v":0},{"$f":"'20 Year Detail'!O459","v":0},{"$f":"'20 Year Detail'!P459","v":0},{"$f":"'20 Year Detail'!Q459","v":0},{"$f":"'20 Year Detail'!R459","v":0},{"$f":"'20 Year Detail'!S459","v":0},{"$f":"'20 Year Detail'!T459","v":0},{"$f":"'20 Year Detail'!U459","v":0},{"$f":"'20 Year Detail'!V459","v":0},{"$f":"'20 Year Detail'!W459","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1488","v":"Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$1502","v":0},{"$f":"'Cap Needs Input'!$D$1488","v":"Owner"},{"$f":"'Cap Needs Input'!A1496","v":"T"},{"$f":"'Cap Needs Input'!B1496","v":0},{"$f":"'Cap Needs Input'!C1496","v":0},{"$f":"'Cap Needs Input'!D1496","v":"Each"},{"$f":"'Cap Needs Input'!E1496","v":0},{"$f":"'Cap Needs Input'!F1496","v":0},{"$f":"'Cap Needs Input'!G1496","v":0},{"$f":"'Cap Needs Input'!H1496","v":"Gallons"},{"$f":"'Cap Needs Input'!I1496","v":0},{"$f":"'Cap Needs Input'!J1496","v":0},null,{"$f":"'Cap Needs Input'!L1496","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1488","v":"Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$1502","v":0},{"$f":"'Cap Needs Input'!$D$1488","v":"Owner"},{"$f":"'Cap Needs Input'!A1499","v":"G1"},{"$f":"'Cap Needs Input'!B1499","v":0},{"$f":"'Cap Needs Input'!C1499","v":0},{"$f":"'Cap Needs Input'!D1499","v":"Each"},{"$f":"'Cap Needs Input'!E1499","v":0},{"$f":"'Cap Needs Input'!F1499","v":0},{"$f":"'Cap Needs Input'!G1499","v":0},{"$f":"'Cap Needs Input'!H1499","v":"Gallons"},{"$f":"'Cap Needs Input'!I1499","v":0},{"$f":"'Cap Needs Input'!J1499","v":0},null,{"$f":"'Cap Needs Input'!L1499","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1488","v":"Land and Grounds: Irrigation"},{"$f":"'Cap Needs Input'!$C$1502","v":0},{"$f":"'Cap Needs Input'!$D$1488","v":"Owner"},{"$f":"'Cap Needs Input'!A1500","v":"G2"},{"$f":"'Cap Needs Input'!B1500","v":0},{"$f":"'Cap Needs Input'!C1500","v":0},{"$f":"'Cap Needs Input'!D1500","v":"Each"},{"$f":"'Cap Needs Input'!E1500","v":0},{"$f":"'Cap Needs Input'!F1500","v":0},{"$f":"'Cap Needs Input'!G1500","v":0},{"$f":"'Cap Needs Input'!H1500","v":"Gallons"},{"$f":"'Cap Needs Input'!I1500","v":0},{"$f":"'Cap Needs Input'!J1500","v":0},null,{"$f":"'Cap Needs Input'!L1500","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1521","v":"Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$1535","v":0},{"$f":"'Cap Needs Input'!$C$1521","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1524","v":"E1"},{"$f":"'Cap Needs Input'!B1524","v":0},{"$f":"'Cap Needs Input'!C1524","v":0},{"$f":"'Cap Needs Input'!D1524","v":"SF"},{"$f":"'Cap Needs Input'!E1524","v":0},{"$f":"'Cap Needs Input'!F1524","v":0},{"$f":"'Cap Needs Input'!G1524","v":0},{"$f":"'Cap Needs Input'!H1524","v":0},{"$f":"'Cap Needs Input'!I1524","v":0},{"$f":"'Cap Needs Input'!J1524","v":0},{"$f":"'Cap Needs Input'!K1524","v":0},{"$f":"'Cap Needs Input'!L1524","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1544,2)='Cap Needs Input'!$A1532,'Cap Needs Input'!$A1532,(IF(LEFT('Cap Needs Input'!$B1544,2)='Cap Needs Input'!$A1533,'Cap Needs Input'!$A1533,(IF(LEFT('Cap Needs Input'!$B1544,1)='Cap Needs Input'!$A1529,'Cap Needs Input'!$A1529,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1550","v":""},{"$f":"'Cap Needs Input'!E1550","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C467","v":0},{"$f":"'20 Year Detail'!D467","v":0},{"$f":"'20 Year Detail'!E467","v":0},{"$f":"'20 Year Detail'!F467","v":0},{"$f":"'20 Year Detail'!G467","v":0},{"$f":"'20 Year Detail'!H467","v":0},{"$f":"'20 Year Detail'!I467","v":0},{"$f":"'20 Year Detail'!J467","v":0},{"$f":"'20 Year Detail'!K467","v":0},{"$f":"'20 Year Detail'!L467","v":0},{"$f":"'20 Year Detail'!M467","v":0},{"$f":"'20 Year Detail'!N467","v":0},{"$f":"'20 Year Detail'!O467","v":0},{"$f":"'20 Year Detail'!P467","v":0},{"$f":"'20 Year Detail'!Q467","v":0},{"$f":"'20 Year Detail'!R467","v":0},{"$f":"'20 Year Detail'!S467","v":0},{"$f":"'20 Year Detail'!T467","v":0},{"$f":"'20 Year Detail'!U467","v":0},{"$f":"'20 Year Detail'!V467","v":0},{"$f":"'20 Year Detail'!W467","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1521","v":"Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$1535","v":0},{"$f":"'Cap Needs Input'!$C$1521","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1525","v":"E2"},{"$f":"'Cap Needs Input'!B1525","v":0},{"$f":"'Cap Needs Input'!C1525","v":0},{"$f":"'Cap Needs Input'!D1525","v":"SF"},{"$f":"'Cap Needs Input'!E1525","v":0},{"$f":"'Cap Needs Input'!F1525","v":0},{"$f":"'Cap Needs Input'!G1525","v":0},{"$f":"'Cap Needs Input'!H1525","v":0},{"$f":"'Cap Needs Input'!I1525","v":0},{"$f":"'Cap Needs Input'!J1525","v":0},{"$f":"'Cap Needs Input'!K1525","v":0},{"$f":"'Cap Needs Input'!L1525","v":0},{"$f":"X278","v":"T"},{"$f":"'Cap Needs Input'!C1551","v":""},{"$f":"'Cap Needs Input'!E1551","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C468","v":0},{"$f":"'20 Year Detail'!D468","v":0},{"$f":"'20 Year Detail'!E468","v":0},{"$f":"'20 Year Detail'!F468","v":0},{"$f":"'20 Year Detail'!G468","v":0},{"$f":"'20 Year Detail'!H468","v":0},{"$f":"'20 Year Detail'!I468","v":0},{"$f":"'20 Year Detail'!J468","v":0},{"$f":"'20 Year Detail'!K468","v":0},{"$f":"'20 Year Detail'!L468","v":0},{"$f":"'20 Year Detail'!M468","v":0},{"$f":"'20 Year Detail'!N468","v":0},{"$f":"'20 Year Detail'!O468","v":0},{"$f":"'20 Year Detail'!P468","v":0},{"$f":"'20 Year Detail'!Q468","v":0},{"$f":"'20 Year Detail'!R468","v":0},{"$f":"'20 Year Detail'!S468","v":0},{"$f":"'20 Year Detail'!T468","v":0},{"$f":"'20 Year Detail'!U468","v":0},{"$f":"'20 Year Detail'!V468","v":0},{"$f":"'20 Year Detail'!W468","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1521","v":"Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$1535","v":0},{"$f":"'Cap Needs Input'!$C$1521","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1526","v":"E3"},{"$f":"'Cap Needs Input'!B1526","v":0},{"$f":"'Cap Needs Input'!C1526","v":0},{"$f":"'Cap Needs Input'!D1526","v":"SF"},{"$f":"'Cap Needs Input'!E1526","v":0},{"$f":"'Cap Needs Input'!F1526","v":0},{"$f":"'Cap Needs Input'!G1526","v":0},{"$f":"'Cap Needs Input'!H1526","v":0},{"$f":"'Cap Needs Input'!I1526","v":0},{"$f":"'Cap Needs Input'!J1526","v":0},{"$f":"'Cap Needs Input'!K1526","v":0},{"$f":"'Cap Needs Input'!L1526","v":0},{"$f":"X279","v":"T"},{"$f":"'Cap Needs Input'!C1552","v":""},{"$f":"'Cap Needs Input'!E1552","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C469","v":0},{"$f":"'20 Year Detail'!D469","v":0},{"$f":"'20 Year Detail'!E469","v":0},{"$f":"'20 Year Detail'!F469","v":0},{"$f":"'20 Year Detail'!G469","v":0},{"$f":"'20 Year Detail'!H469","v":0},{"$f":"'20 Year Detail'!I469","v":0},{"$f":"'20 Year Detail'!J469","v":0},{"$f":"'20 Year Detail'!K469","v":0},{"$f":"'20 Year Detail'!L469","v":0},{"$f":"'20 Year Detail'!M469","v":0},{"$f":"'20 Year Detail'!N469","v":0},{"$f":"'20 Year Detail'!O469","v":0},{"$f":"'20 Year Detail'!P469","v":0},{"$f":"'20 Year Detail'!Q469","v":0},{"$f":"'20 Year Detail'!R469","v":0},{"$f":"'20 Year Detail'!S469","v":0},{"$f":"'20 Year Detail'!T469","v":0},{"$f":"'20 Year Detail'!U469","v":0},{"$f":"'20 Year Detail'!V469","v":0},{"$f":"'20 Year Detail'!W469","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1521","v":"Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$1535","v":0},{"$f":"'Cap Needs Input'!$C$1521","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1529","v":"T"},{"$f":"'Cap Needs Input'!B1529","v":0},{"$f":"'Cap Needs Input'!C1529","v":0},{"$f":"'Cap Needs Input'!D1529","v":"SF"},{"$f":"'Cap Needs Input'!E1529","v":0},{"$f":"'Cap Needs Input'!F1529","v":0},{"$f":"'Cap Needs Input'!G1529","v":0},{"$f":"'Cap Needs Input'!H1529","v":0},{"$f":"'Cap Needs Input'!I1529","v":0},{"$f":"'Cap Needs Input'!J1529","v":0},null,{"$f":"'Cap Needs Input'!L1529","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1521","v":"Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$1535","v":0},{"$f":"'Cap Needs Input'!$C$1521","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1532","v":"G1"},{"$f":"'Cap Needs Input'!B1532","v":0},{"$f":"'Cap Needs Input'!C1532","v":0},{"$f":"'Cap Needs Input'!D1532","v":"SF"},{"$f":"'Cap Needs Input'!E1532","v":0},{"$f":"'Cap Needs Input'!F1532","v":0},{"$f":"'Cap Needs Input'!G1532","v":0},{"$f":"'Cap Needs Input'!H1532","v":0},{"$f":"'Cap Needs Input'!I1532","v":0},{"$f":"'Cap Needs Input'!J1532","v":0},null,{"$f":"'Cap Needs Input'!L1532","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1521","v":"Parking and Driveways"},{"$f":"'Cap Needs Input'!$C$1535","v":0},{"$f":"'Cap Needs Input'!$C$1521","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1533","v":"G2"},{"$f":"'Cap Needs Input'!B1533","v":0},{"$f":"'Cap Needs Input'!C1533","v":0},{"$f":"'Cap Needs Input'!D1533","v":"SF"},{"$f":"'Cap Needs Input'!E1533","v":0},{"$f":"'Cap Needs Input'!F1533","v":0},{"$f":"'Cap Needs Input'!G1533","v":0},{"$f":"'Cap Needs Input'!H1533","v":0},{"$f":"'Cap Needs Input'!I1533","v":0},{"$f":"'Cap Needs Input'!J1533","v":0},null,{"$f":"'Cap Needs Input'!L1533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1554","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'Cap Needs Input'!$C$1568","v":0},{"$f":"'Cap Needs Input'!$C$1554","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1557","v":"E1"},{"$f":"'Cap Needs Input'!B1557","v":0},{"$f":"'Cap Needs Input'!C1557","v":0},{"$f":"'Cap Needs Input'!D1557","v":"SF"},{"$f":"'Cap Needs Input'!E1557","v":0},{"$f":"'Cap Needs Input'!F1557","v":0},{"$f":"'Cap Needs Input'!G1557","v":0},{"$f":"'Cap Needs Input'!H1557","v":0},{"$f":"'Cap Needs Input'!I1557","v":0},{"$f":"'Cap Needs Input'!J1557","v":0},{"$f":"'Cap Needs Input'!K1557","v":0},{"$f":"'Cap Needs Input'!L1557","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1577,2)='Cap Needs Input'!$A1565,'Cap Needs Input'!$A1565,(IF(LEFT('Cap Needs Input'!$B1577,2)='Cap Needs Input'!$A1566,'Cap Needs Input'!$A1566,(IF(LEFT('Cap Needs Input'!$B1577,1)='Cap Needs Input'!$A1562,'Cap Needs Input'!$A1562,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1583","v":""},{"$f":"'Cap Needs Input'!E1583","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C477","v":0},{"$f":"'20 Year Detail'!D477","v":0},{"$f":"'20 Year Detail'!E477","v":0},{"$f":"'20 Year Detail'!F477","v":0},{"$f":"'20 Year Detail'!G477","v":0},{"$f":"'20 Year Detail'!H477","v":0},{"$f":"'20 Year Detail'!I477","v":0},{"$f":"'20 Year Detail'!J477","v":0},{"$f":"'20 Year Detail'!K477","v":0},{"$f":"'20 Year Detail'!L477","v":0},{"$f":"'20 Year Detail'!M477","v":0},{"$f":"'20 Year Detail'!N477","v":0},{"$f":"'20 Year Detail'!O477","v":0},{"$f":"'20 Year Detail'!P477","v":0},{"$f":"'20 Year Detail'!Q477","v":0},{"$f":"'20 Year Detail'!R477","v":0},{"$f":"'20 Year Detail'!S477","v":0},{"$f":"'20 Year Detail'!T477","v":0},{"$f":"'20 Year Detail'!U477","v":0},{"$f":"'20 Year Detail'!V477","v":0},{"$f":"'20 Year Detail'!W477","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1554","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'Cap Needs Input'!$C$1568","v":0},{"$f":"'Cap Needs Input'!$C$1554","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1558","v":"E2"},{"$f":"'Cap Needs Input'!B1558","v":0},{"$f":"'Cap Needs Input'!C1558","v":0},{"$f":"'Cap Needs Input'!D1558","v":"SF"},{"$f":"'Cap Needs Input'!E1558","v":0},{"$f":"'Cap Needs Input'!F1558","v":0},{"$f":"'Cap Needs Input'!G1558","v":0},{"$f":"'Cap Needs Input'!H1558","v":0},{"$f":"'Cap Needs Input'!I1558","v":0},{"$f":"'Cap Needs Input'!J1558","v":0},{"$f":"'Cap Needs Input'!K1558","v":0},{"$f":"'Cap Needs Input'!L1558","v":0},{"$f":"X284","v":"T"},{"$f":"'Cap Needs Input'!C1584","v":""},{"$f":"'Cap Needs Input'!E1584","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C478","v":0},{"$f":"'20 Year Detail'!D478","v":0},{"$f":"'20 Year Detail'!E478","v":0},{"$f":"'20 Year Detail'!F478","v":0},{"$f":"'20 Year Detail'!G478","v":0},{"$f":"'20 Year Detail'!H478","v":0},{"$f":"'20 Year Detail'!I478","v":0},{"$f":"'20 Year Detail'!J478","v":0},{"$f":"'20 Year Detail'!K478","v":0},{"$f":"'20 Year Detail'!L478","v":0},{"$f":"'20 Year Detail'!M478","v":0},{"$f":"'20 Year Detail'!N478","v":0},{"$f":"'20 Year Detail'!O478","v":0},{"$f":"'20 Year Detail'!P478","v":0},{"$f":"'20 Year Detail'!Q478","v":0},{"$f":"'20 Year Detail'!R478","v":0},{"$f":"'20 Year Detail'!S478","v":0},{"$f":"'20 Year Detail'!T478","v":0},{"$f":"'20 Year Detail'!U478","v":0},{"$f":"'20 Year Detail'!V478","v":0},{"$f":"'20 Year Detail'!W478","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1554","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'Cap Needs Input'!$C$1568","v":0},{"$f":"'Cap Needs Input'!$C$1554","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1559","v":"E3"},{"$f":"'Cap Needs Input'!B1559","v":0},{"$f":"'Cap Needs Input'!C1559","v":0},{"$f":"'Cap Needs Input'!D1559","v":"SF"},{"$f":"'Cap Needs Input'!E1559","v":0},{"$f":"'Cap Needs Input'!F1559","v":0},{"$f":"'Cap Needs Input'!G1559","v":0},{"$f":"'Cap Needs Input'!H1559","v":0},{"$f":"'Cap Needs Input'!I1559","v":0},{"$f":"'Cap Needs Input'!J1559","v":0},{"$f":"'Cap Needs Input'!K1559","v":0},{"$f":"'Cap Needs Input'!L1559","v":0},{"$f":"X285","v":"T"},{"$f":"'Cap Needs Input'!C1585","v":""},{"$f":"'Cap Needs Input'!E1585","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C479","v":0},{"$f":"'20 Year Detail'!D479","v":0},{"$f":"'20 Year Detail'!E479","v":0},{"$f":"'20 Year Detail'!F479","v":0},{"$f":"'20 Year Detail'!G479","v":0},{"$f":"'20 Year Detail'!H479","v":0},{"$f":"'20 Year Detail'!I479","v":0},{"$f":"'20 Year Detail'!J479","v":0},{"$f":"'20 Year Detail'!K479","v":0},{"$f":"'20 Year Detail'!L479","v":0},{"$f":"'20 Year Detail'!M479","v":0},{"$f":"'20 Year Detail'!N479","v":0},{"$f":"'20 Year Detail'!O479","v":0},{"$f":"'20 Year Detail'!P479","v":0},{"$f":"'20 Year Detail'!Q479","v":0},{"$f":"'20 Year Detail'!R479","v":0},{"$f":"'20 Year Detail'!S479","v":0},{"$f":"'20 Year Detail'!T479","v":0},{"$f":"'20 Year Detail'!U479","v":0},{"$f":"'20 Year Detail'!V479","v":0},{"$f":"'20 Year Detail'!W479","v":0},"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1554","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'Cap Needs Input'!$C$1568","v":0},{"$f":"'Cap Needs Input'!$C$1554","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1562","v":"T"},{"$f":"'Cap Needs Input'!B1562","v":0},{"$f":"'Cap Needs Input'!C1562","v":0},{"$f":"'Cap Needs Input'!D1562","v":"SF"},{"$f":"'Cap Needs Input'!E1562","v":0},{"$f":"'Cap Needs Input'!F1562","v":0},{"$f":"'Cap Needs Input'!G1562","v":0},{"$f":"'Cap Needs Input'!H1562","v":0},{"$f":"'Cap Needs Input'!I1562","v":0},{"$f":"'Cap Needs Input'!J1562","v":0},null,{"$f":"'Cap Needs Input'!L1562","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1554","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'Cap Needs Input'!$C$1568","v":0},{"$f":"'Cap Needs Input'!$C$1554","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1565","v":"G1"},{"$f":"'Cap Needs Input'!B1565","v":0},{"$f":"'Cap Needs Input'!C1565","v":0},{"$f":"'Cap Needs Input'!D1565","v":"SF"},{"$f":"'Cap Needs Input'!E1565","v":0},{"$f":"'Cap Needs Input'!F1565","v":0},{"$f":"'Cap Needs Input'!G1565","v":0},{"$f":"'Cap Needs Input'!H1565","v":0},{"$f":"'Cap Needs Input'!I1565","v":0},{"$f":"'Cap Needs Input'!J1565","v":0},null,{"$f":"'Cap Needs Input'!L1565","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1554","v":"Walks/Stairs and Patios/Balconies"},{"$f":"'Cap Needs Input'!$C$1568","v":0},{"$f":"'Cap Needs Input'!$C$1554","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1566","v":"G2"},{"$f":"'Cap Needs Input'!B1566","v":0},{"$f":"'Cap Needs Input'!C1566","v":0},{"$f":"'Cap Needs Input'!D1566","v":"SF"},{"$f":"'Cap Needs Input'!E1566","v":0},{"$f":"'Cap Needs Input'!F1566","v":0},{"$f":"'Cap Needs Input'!G1566","v":0},{"$f":"'Cap Needs Input'!H1566","v":0},{"$f":"'Cap Needs Input'!I1566","v":0},{"$f":"'Cap Needs Input'!J1566","v":0},null,{"$f":"'Cap Needs Input'!L1566","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A","N/A","N/A"]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1587","v":"Elevators"},{"$f":"'Cap Needs Input'!$C$1601","v":0},{"$f":"'Cap Needs Input'!$C$1587","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1590","v":"E1"},{"$f":"'Cap Needs Input'!B1590","v":0},{"$f":"'Cap Needs Input'!C1590","v":0},{"$f":"'Cap Needs Input'!D1590","v":"Each"},{"$f":"'Cap Needs Input'!E1590","v":0},{"$f":"'Cap Needs Input'!F1590","v":0},{"$f":"'Cap Needs Input'!G1590","v":0},{"$f":"'Cap Needs Input'!H1590","v":0},{"$f":"'Cap Needs Input'!I1590","v":0},{"$f":"'Cap Needs Input'!J1590","v":0},{"$f":"'Cap Needs Input'!K1590","v":0},{"$f":"'Cap Needs Input'!L1590","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1610,2)='Cap Needs Input'!$A1598,'Cap Needs Input'!$A1598,(IF(LEFT('Cap Needs Input'!$B1610,2)='Cap Needs Input'!$A1599,'Cap Needs Input'!$A1599,(IF(LEFT('Cap Needs Input'!$B1610,1)='Cap Needs Input'!$A1595,'Cap Needs Input'!$A1595,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1616","v":""},{"$f":"'Cap Needs Input'!E1616","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C487","v":0},{"$f":"'20 Year Detail'!D487","v":0},{"$f":"'20 Year Detail'!E487","v":0},{"$f":"'20 Year Detail'!F487","v":0},{"$f":"'20 Year Detail'!G487","v":0},{"$f":"'20 Year Detail'!H487","v":0},{"$f":"'20 Year Detail'!I487","v":0},{"$f":"'20 Year Detail'!J487","v":0},{"$f":"'20 Year Detail'!K487","v":0},{"$f":"'20 Year Detail'!L487","v":0},{"$f":"'20 Year Detail'!M487","v":0},{"$f":"'20 Year Detail'!N487","v":0},{"$f":"'20 Year Detail'!O487","v":0},{"$f":"'20 Year Detail'!P487","v":0},{"$f":"'20 Year Detail'!Q487","v":0},{"$f":"'20 Year Detail'!R487","v":0},{"$f":"'20 Year Detail'!S487","v":0},{"$f":"'20 Year Detail'!T487","v":0},{"$f":"'20 Year Detail'!U487","v":0},{"$f":"'20 Year Detail'!V487","v":0},{"$f":"'20 Year Detail'!W487","v":0},{"$f":"'Utility Savings'!H32+'Utility Savings'!N32","v":0},{"$f":"IF(AND('Utility Savings'!I32=\"\",'Utility Savings'!O32=\"\"),0,IF('Utility Savings'!I32=\"\",'Utility Savings'!O32,'Utility Savings'!I32))","v":0},{"$f":"IF(AND('Utility Savings'!J32=\"\",'Utility Savings'!P32=\"\"),0,IF('Utility Savings'!J32=\"\",'Utility Savings'!P32,'Utility Savings'!J32))","v":0},{"$f":"IF(AND('Utility Savings'!K32=\"\",'Utility Savings'!Q32=\"\"),0,IF('Utility Savings'!K32=\"\",'Utility Savings'!Q32,'Utility Savings'!K32))","v":0},{"$f":"IF(AND('Utility Savings'!L32=\"\",'Utility Savings'!R32=\"\"),0,IF('Utility Savings'!L32=\"\",'Utility Savings'!R32,'Utility Savings'!L32))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1587","v":"Elevators"},{"$f":"'Cap Needs Input'!$C$1601","v":0},{"$f":"'Cap Needs Input'!$C$1587","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1591","v":"E2"},{"$f":"'Cap Needs Input'!B1591","v":0},{"$f":"'Cap Needs Input'!C1591","v":0},{"$f":"'Cap Needs Input'!D1591","v":"Each"},{"$f":"'Cap Needs Input'!E1591","v":0},{"$f":"'Cap Needs Input'!F1591","v":0},{"$f":"'Cap Needs Input'!G1591","v":0},{"$f":"'Cap Needs Input'!H1591","v":0},{"$f":"'Cap Needs Input'!I1591","v":0},{"$f":"'Cap Needs Input'!J1591","v":0},{"$f":"'Cap Needs Input'!K1591","v":0},{"$f":"'Cap Needs Input'!L1591","v":0},{"$f":"X290","v":"T"},{"$f":"'Cap Needs Input'!C1617","v":""},{"$f":"'Cap Needs Input'!E1617","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C488","v":0},{"$f":"'20 Year Detail'!D488","v":0},{"$f":"'20 Year Detail'!E488","v":0},{"$f":"'20 Year Detail'!F488","v":0},{"$f":"'20 Year Detail'!G488","v":0},{"$f":"'20 Year Detail'!H488","v":0},{"$f":"'20 Year Detail'!I488","v":0},{"$f":"'20 Year Detail'!J488","v":0},{"$f":"'20 Year Detail'!K488","v":0},{"$f":"'20 Year Detail'!L488","v":0},{"$f":"'20 Year Detail'!M488","v":0},{"$f":"'20 Year Detail'!N488","v":0},{"$f":"'20 Year Detail'!O488","v":0},{"$f":"'20 Year Detail'!P488","v":0},{"$f":"'20 Year Detail'!Q488","v":0},{"$f":"'20 Year Detail'!R488","v":0},{"$f":"'20 Year Detail'!S488","v":0},{"$f":"'20 Year Detail'!T488","v":0},{"$f":"'20 Year Detail'!U488","v":0},{"$f":"'20 Year Detail'!V488","v":0},{"$f":"'20 Year Detail'!W488","v":0},{"$f":"AW290","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1587","v":"Elevators"},{"$f":"'Cap Needs Input'!$C$1601","v":0},{"$f":"'Cap Needs Input'!$C$1587","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1592","v":"E3"},{"$f":"'Cap Needs Input'!B1592","v":0},{"$f":"'Cap Needs Input'!C1592","v":0},{"$f":"'Cap Needs Input'!D1592","v":"Each"},{"$f":"'Cap Needs Input'!E1592","v":0},{"$f":"'Cap Needs Input'!F1592","v":0},{"$f":"'Cap Needs Input'!G1592","v":0},{"$f":"'Cap Needs Input'!H1592","v":0},{"$f":"'Cap Needs Input'!I1592","v":0},{"$f":"'Cap Needs Input'!J1592","v":0},{"$f":"'Cap Needs Input'!K1592","v":0},{"$f":"'Cap Needs Input'!L1592","v":0},{"$f":"X291","v":"T"},{"$f":"'Cap Needs Input'!C1618","v":""},{"$f":"'Cap Needs Input'!E1618","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C489","v":0},{"$f":"'20 Year Detail'!D489","v":0},{"$f":"'20 Year Detail'!E489","v":0},{"$f":"'20 Year Detail'!F489","v":0},{"$f":"'20 Year Detail'!G489","v":0},{"$f":"'20 Year Detail'!H489","v":0},{"$f":"'20 Year Detail'!I489","v":0},{"$f":"'20 Year Detail'!J489","v":0},{"$f":"'20 Year Detail'!K489","v":0},{"$f":"'20 Year Detail'!L489","v":0},{"$f":"'20 Year Detail'!M489","v":0},{"$f":"'20 Year Detail'!N489","v":0},{"$f":"'20 Year Detail'!O489","v":0},{"$f":"'20 Year Detail'!P489","v":0},{"$f":"'20 Year Detail'!Q489","v":0},{"$f":"'20 Year Detail'!R489","v":0},{"$f":"'20 Year Detail'!S489","v":0},{"$f":"'20 Year Detail'!T489","v":0},{"$f":"'20 Year Detail'!U489","v":0},{"$f":"'20 Year Detail'!V489","v":0},{"$f":"'20 Year Detail'!W489","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1587","v":"Elevators"},{"$f":"'Cap Needs Input'!$C$1601","v":0},{"$f":"'Cap Needs Input'!$C$1587","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1595","v":"T"},{"$f":"'Cap Needs Input'!B1595","v":0},{"$f":"'Cap Needs Input'!C1595","v":0},{"$f":"'Cap Needs Input'!D1595","v":"Each"},{"$f":"'Cap Needs Input'!E1595","v":0},{"$f":"'Cap Needs Input'!F1595","v":0},{"$f":"'Cap Needs Input'!G1595","v":0},{"$f":"'Cap Needs Input'!H1595","v":0},{"$f":"'Cap Needs Input'!I1595","v":0},{"$f":"'Cap Needs Input'!J1595","v":0},null,{"$f":"'Cap Needs Input'!L1595","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1587","v":"Elevators"},{"$f":"'Cap Needs Input'!$C$1601","v":0},{"$f":"'Cap Needs Input'!$C$1587","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1598","v":"G1"},{"$f":"'Cap Needs Input'!B1598","v":0},{"$f":"'Cap Needs Input'!C1598","v":0},{"$f":"'Cap Needs Input'!D1598","v":"Each"},{"$f":"'Cap Needs Input'!E1598","v":0},{"$f":"'Cap Needs Input'!F1598","v":0},{"$f":"'Cap Needs Input'!G1598","v":0},{"$f":"'Cap Needs Input'!H1598","v":0},{"$f":"'Cap Needs Input'!I1598","v":0},{"$f":"'Cap Needs Input'!J1598","v":0},null,{"$f":"'Cap Needs Input'!L1598","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"'Cap Needs Input'!$A$1587","v":"Elevators"},{"$f":"'Cap Needs Input'!$C$1601","v":0},{"$f":"'Cap Needs Input'!$C$1587","v":"Not a utility saver"},{"$f":"'Cap Needs Input'!A1599","v":"G2"},{"$f":"'Cap Needs Input'!B1599","v":0},{"$f":"'Cap Needs Input'!C1599","v":0},{"$f":"'Cap Needs Input'!D1599","v":"Each"},{"$f":"'Cap Needs Input'!E1599","v":0},{"$f":"'Cap Needs Input'!F1599","v":0},{"$f":"'Cap Needs Input'!G1599","v":0},{"$f":"'Cap Needs Input'!H1599","v":0},{"$f":"'Cap Needs Input'!I1599","v":0},{"$f":"'Cap Needs Input'!J1599","v":0},null,{"$f":"'Cap Needs Input'!L1599","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 1- \"&'Cap Needs Input'!$A$1620","v":"Other 1- Other 1 (describe)"},{"$f":"'Cap Needs Input'!$C$1634","v":0},{"$f":"'Cap Needs Input'!$E$1620","v":"Owner"},{"$f":"'Cap Needs Input'!A1623","v":"E1"},{"$f":"'Cap Needs Input'!B1623","v":0},{"$f":"'Cap Needs Input'!C1623","v":0},{"$f":"'Cap Needs Input'!D1623","v":"Each"},{"$f":"'Cap Needs Input'!E1623","v":0},{"$f":"'Cap Needs Input'!F1623","v":0},{"$f":"'Cap Needs Input'!G1623","v":0},{"$f":"'Cap Needs Input'!H1623","v":0},{"$f":"'Cap Needs Input'!I1623","v":0},{"$f":"'Cap Needs Input'!J1623","v":0},{"$f":"'Cap Needs Input'!K1623","v":0},{"$f":"'Cap Needs Input'!L1623","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1643,2)='Cap Needs Input'!$A1631,'Cap Needs Input'!$A1631,(IF(LEFT('Cap Needs Input'!$B1643,2)='Cap Needs Input'!$A1632,'Cap Needs Input'!$A1632,(IF(LEFT('Cap Needs Input'!$B1643,1)='Cap Needs Input'!$A1628,'Cap Needs Input'!$A1628,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1649","v":""},{"$f":"'Cap Needs Input'!E1649","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C497","v":0},{"$f":"'20 Year Detail'!D497","v":0},{"$f":"'20 Year Detail'!E497","v":0},{"$f":"'20 Year Detail'!F497","v":0},{"$f":"'20 Year Detail'!G497","v":0},{"$f":"'20 Year Detail'!H497","v":0},{"$f":"'20 Year Detail'!I497","v":0},{"$f":"'20 Year Detail'!J497","v":0},{"$f":"'20 Year Detail'!K497","v":0},{"$f":"'20 Year Detail'!L497","v":0},{"$f":"'20 Year Detail'!M497","v":0},{"$f":"'20 Year Detail'!N497","v":0},{"$f":"'20 Year Detail'!O497","v":0},{"$f":"'20 Year Detail'!P497","v":0},{"$f":"'20 Year Detail'!Q497","v":0},{"$f":"'20 Year Detail'!R497","v":0},{"$f":"'20 Year Detail'!S497","v":0},{"$f":"'20 Year Detail'!T497","v":0},{"$f":"'20 Year Detail'!U497","v":0},{"$f":"'20 Year Detail'!V497","v":0},{"$f":"'20 Year Detail'!W497","v":0},{"$f":"'Utility Savings'!H33+'Utility Savings'!N33","v":0},{"$f":"IF(AND('Utility Savings'!I33=\"\",'Utility Savings'!O33=\"\"),0,IF('Utility Savings'!I33=\"\",'Utility Savings'!O33,'Utility Savings'!I33))","v":0},{"$f":"IF(AND('Utility Savings'!J33=\"\",'Utility Savings'!P33=\"\"),0,IF('Utility Savings'!J33=\"\",'Utility Savings'!P33,'Utility Savings'!J33))","v":0},{"$f":"IF(AND('Utility Savings'!K33=\"\",'Utility Savings'!Q33=\"\"),0,IF('Utility Savings'!K33=\"\",'Utility Savings'!Q33,'Utility Savings'!K33))","v":0},{"$f":"IF(AND('Utility Savings'!L33=\"\",'Utility Savings'!R33=\"\"),0,IF('Utility Savings'!L33=\"\",'Utility Savings'!R33,'Utility Savings'!L33))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 1- \"&'Cap Needs Input'!$A$1620","v":"Other 1- Other 1 (describe)"},{"$f":"'Cap Needs Input'!$C$1634","v":0},{"$f":"'Cap Needs Input'!$E$1620","v":"Owner"},{"$f":"'Cap Needs Input'!A1624","v":"E2"},{"$f":"'Cap Needs Input'!B1624","v":0},{"$f":"'Cap Needs Input'!C1624","v":0},{"$f":"'Cap Needs Input'!D1624","v":"Each"},{"$f":"'Cap Needs Input'!E1624","v":0},{"$f":"'Cap Needs Input'!F1624","v":0},{"$f":"'Cap Needs Input'!G1624","v":0},{"$f":"'Cap Needs Input'!H1624","v":0},{"$f":"'Cap Needs Input'!I1624","v":0},{"$f":"'Cap Needs Input'!J1624","v":0},{"$f":"'Cap Needs Input'!K1624","v":0},{"$f":"'Cap Needs Input'!L1624","v":0},{"$f":"X296","v":"T"},{"$f":"'Cap Needs Input'!C1650","v":""},{"$f":"'Cap Needs Input'!E1650","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C498","v":0},{"$f":"'20 Year Detail'!D498","v":0},{"$f":"'20 Year Detail'!E498","v":0},{"$f":"'20 Year Detail'!F498","v":0},{"$f":"'20 Year Detail'!G498","v":0},{"$f":"'20 Year Detail'!H498","v":0},{"$f":"'20 Year Detail'!I498","v":0},{"$f":"'20 Year Detail'!J498","v":0},{"$f":"'20 Year Detail'!K498","v":0},{"$f":"'20 Year Detail'!L498","v":0},{"$f":"'20 Year Detail'!M498","v":0},{"$f":"'20 Year Detail'!N498","v":0},{"$f":"'20 Year Detail'!O498","v":0},{"$f":"'20 Year Detail'!P498","v":0},{"$f":"'20 Year Detail'!Q498","v":0},{"$f":"'20 Year Detail'!R498","v":0},{"$f":"'20 Year Detail'!S498","v":0},{"$f":"'20 Year Detail'!T498","v":0},{"$f":"'20 Year Detail'!U498","v":0},{"$f":"'20 Year Detail'!V498","v":0},{"$f":"'20 Year Detail'!W498","v":0},{"$f":"AW296","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 1- \"&'Cap Needs Input'!$A$1620","v":"Other 1- Other 1 (describe)"},{"$f":"'Cap Needs Input'!$C$1634","v":0},{"$f":"'Cap Needs Input'!$E$1620","v":"Owner"},{"$f":"'Cap Needs Input'!A1625","v":"E3"},{"$f":"'Cap Needs Input'!B1625","v":0},{"$f":"'Cap Needs Input'!C1625","v":0},{"$f":"'Cap Needs Input'!D1625","v":"Each"},{"$f":"'Cap Needs Input'!E1625","v":0},{"$f":"'Cap Needs Input'!F1625","v":0},{"$f":"'Cap Needs Input'!G1625","v":0},{"$f":"'Cap Needs Input'!H1625","v":0},{"$f":"'Cap Needs Input'!I1625","v":0},{"$f":"'Cap Needs Input'!J1625","v":0},{"$f":"'Cap Needs Input'!K1625","v":0},{"$f":"'Cap Needs Input'!L1625","v":0},{"$f":"X297","v":"T"},{"$f":"'Cap Needs Input'!C1651","v":""},{"$f":"'Cap Needs Input'!E1651","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C499","v":0},{"$f":"'20 Year Detail'!D499","v":0},{"$f":"'20 Year Detail'!E499","v":0},{"$f":"'20 Year Detail'!F499","v":0},{"$f":"'20 Year Detail'!G499","v":0},{"$f":"'20 Year Detail'!H499","v":0},{"$f":"'20 Year Detail'!I499","v":0},{"$f":"'20 Year Detail'!J499","v":0},{"$f":"'20 Year Detail'!K499","v":0},{"$f":"'20 Year Detail'!L499","v":0},{"$f":"'20 Year Detail'!M499","v":0},{"$f":"'20 Year Detail'!N499","v":0},{"$f":"'20 Year Detail'!O499","v":0},{"$f":"'20 Year Detail'!P499","v":0},{"$f":"'20 Year Detail'!Q499","v":0},{"$f":"'20 Year Detail'!R499","v":0},{"$f":"'20 Year Detail'!S499","v":0},{"$f":"'20 Year Detail'!T499","v":0},{"$f":"'20 Year Detail'!U499","v":0},{"$f":"'20 Year Detail'!V499","v":0},{"$f":"'20 Year Detail'!W499","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 1- \"&'Cap Needs Input'!$A$1620","v":"Other 1- Other 1 (describe)"},{"$f":"'Cap Needs Input'!$C$1634","v":0},{"$f":"'Cap Needs Input'!$E$1620","v":"Owner"},{"$f":"'Cap Needs Input'!A1628","v":"T"},{"$f":"'Cap Needs Input'!B1628","v":0},{"$f":"'Cap Needs Input'!C1628","v":0},{"$f":"'Cap Needs Input'!D1628","v":"Each"},{"$f":"'Cap Needs Input'!E1628","v":0},{"$f":"'Cap Needs Input'!F1628","v":0},{"$f":"'Cap Needs Input'!G1628","v":0},{"$f":"'Cap Needs Input'!H1628","v":0},{"$f":"'Cap Needs Input'!I1628","v":0},{"$f":"'Cap Needs Input'!J1628","v":0},null,{"$f":"'Cap Needs Input'!L1628","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 1- \"&'Cap Needs Input'!$A$1620","v":"Other 1- Other 1 (describe)"},{"$f":"'Cap Needs Input'!$C$1634","v":0},{"$f":"'Cap Needs Input'!$E$1620","v":"Owner"},{"$f":"'Cap Needs Input'!A1631","v":"G1"},{"$f":"'Cap Needs Input'!B1631","v":0},{"$f":"'Cap Needs Input'!C1631","v":0},{"$f":"'Cap Needs Input'!D1631","v":"Each"},{"$f":"'Cap Needs Input'!E1631","v":0},{"$f":"'Cap Needs Input'!F1631","v":0},{"$f":"'Cap Needs Input'!G1631","v":0},{"$f":"'Cap Needs Input'!H1631","v":0},{"$f":"'Cap Needs Input'!I1631","v":0},{"$f":"'Cap Needs Input'!J1631","v":0},null,{"$f":"'Cap Needs Input'!L1631","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 1- \"&'Cap Needs Input'!$A$1620","v":"Other 1- Other 1 (describe)"},{"$f":"'Cap Needs Input'!$C$1634","v":0},{"$f":"'Cap Needs Input'!$E$1620","v":"Owner"},{"$f":"'Cap Needs Input'!A1632","v":"G2"},{"$f":"'Cap Needs Input'!B1632","v":0},{"$f":"'Cap Needs Input'!C1632","v":0},{"$f":"'Cap Needs Input'!D1632","v":"Each"},{"$f":"'Cap Needs Input'!E1632","v":0},{"$f":"'Cap Needs Input'!F1632","v":0},{"$f":"'Cap Needs Input'!G1632","v":0},{"$f":"'Cap Needs Input'!H1632","v":0},{"$f":"'Cap Needs Input'!I1632","v":0},{"$f":"'Cap Needs Input'!J1632","v":0},null,{"$f":"'Cap Needs Input'!L1632","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 2- \"&'Cap Needs Input'!$A$1653","v":"Other 2- Other 2 (describe)"},{"$f":"'Cap Needs Input'!$C$1667","v":0},{"$f":"'Cap Needs Input'!$E$1653","v":"Owner"},{"$f":"'Cap Needs Input'!A1656","v":"E1"},{"$f":"'Cap Needs Input'!B1656","v":0},{"$f":"'Cap Needs Input'!C1656","v":0},{"$f":"'Cap Needs Input'!D1656","v":"Units"},{"$f":"'Cap Needs Input'!E1656","v":0},{"$f":"'Cap Needs Input'!F1656","v":0},{"$f":"'Cap Needs Input'!G1656","v":0},{"$f":"'Cap Needs Input'!H1656","v":0},{"$f":"'Cap Needs Input'!I1656","v":0},{"$f":"'Cap Needs Input'!J1656","v":0},{"$f":"'Cap Needs Input'!K1656","v":0},{"$f":"'Cap Needs Input'!L1656","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1676,2)='Cap Needs Input'!$A1664,'Cap Needs Input'!$A1664,(IF(LEFT('Cap Needs Input'!$B1676,2)='Cap Needs Input'!$A1665,'Cap Needs Input'!$A1665,(IF(LEFT('Cap Needs Input'!$B1676,1)='Cap Needs Input'!$A1661,'Cap Needs Input'!$A1661,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1682","v":""},{"$f":"'Cap Needs Input'!E1682","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C507","v":0},{"$f":"'20 Year Detail'!D507","v":0},{"$f":"'20 Year Detail'!E507","v":0},{"$f":"'20 Year Detail'!F507","v":0},{"$f":"'20 Year Detail'!G507","v":0},{"$f":"'20 Year Detail'!H507","v":0},{"$f":"'20 Year Detail'!I507","v":0},{"$f":"'20 Year Detail'!J507","v":0},{"$f":"'20 Year Detail'!K507","v":0},{"$f":"'20 Year Detail'!L507","v":0},{"$f":"'20 Year Detail'!M507","v":0},{"$f":"'20 Year Detail'!N507","v":0},{"$f":"'20 Year Detail'!O507","v":0},{"$f":"'20 Year Detail'!P507","v":0},{"$f":"'20 Year Detail'!Q507","v":0},{"$f":"'20 Year Detail'!R507","v":0},{"$f":"'20 Year Detail'!S507","v":0},{"$f":"'20 Year Detail'!T507","v":0},{"$f":"'20 Year Detail'!U507","v":0},{"$f":"'20 Year Detail'!V507","v":0},{"$f":"'20 Year Detail'!W507","v":0},{"$f":"'Utility Savings'!H34+'Utility Savings'!N34","v":0},{"$f":"IF(AND('Utility Savings'!I34=\"\",'Utility Savings'!O34=\"\"),0,IF('Utility Savings'!I34=\"\",'Utility Savings'!O34,'Utility Savings'!I34))","v":0},{"$f":"IF(AND('Utility Savings'!J34=\"\",'Utility Savings'!P34=\"\"),0,IF('Utility Savings'!J34=\"\",'Utility Savings'!P34,'Utility Savings'!J34))","v":0},{"$f":"IF(AND('Utility Savings'!K34=\"\",'Utility Savings'!Q34=\"\"),0,IF('Utility Savings'!K34=\"\",'Utility Savings'!Q34,'Utility Savings'!K34))","v":0},{"$f":"IF(AND('Utility Savings'!L34=\"\",'Utility Savings'!R34=\"\"),0,IF('Utility Savings'!L34=\"\",'Utility Savings'!R34,'Utility Savings'!L34))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 2- \"&'Cap Needs Input'!$A$1653","v":"Other 2- Other 2 (describe)"},{"$f":"'Cap Needs Input'!$C$1667","v":0},{"$f":"'Cap Needs Input'!$E$1653","v":"Owner"},{"$f":"'Cap Needs Input'!A1657","v":"E2"},{"$f":"'Cap Needs Input'!B1657","v":0},{"$f":"'Cap Needs Input'!C1657","v":0},{"$f":"'Cap Needs Input'!D1657","v":"Units"},{"$f":"'Cap Needs Input'!E1657","v":0},{"$f":"'Cap Needs Input'!F1657","v":0},{"$f":"'Cap Needs Input'!G1657","v":0},{"$f":"'Cap Needs Input'!H1657","v":0},{"$f":"'Cap Needs Input'!I1657","v":0},{"$f":"'Cap Needs Input'!J1657","v":0},{"$f":"'Cap Needs Input'!K1657","v":0},{"$f":"'Cap Needs Input'!L1657","v":0},{"$f":"X302","v":"T"},{"$f":"'Cap Needs Input'!C1683","v":""},{"$f":"'Cap Needs Input'!E1683","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C508","v":0},{"$f":"'20 Year Detail'!D508","v":0},{"$f":"'20 Year Detail'!E508","v":0},{"$f":"'20 Year Detail'!F508","v":0},{"$f":"'20 Year Detail'!G508","v":0},{"$f":"'20 Year Detail'!H508","v":0},{"$f":"'20 Year Detail'!I508","v":0},{"$f":"'20 Year Detail'!J508","v":0},{"$f":"'20 Year Detail'!K508","v":0},{"$f":"'20 Year Detail'!L508","v":0},{"$f":"'20 Year Detail'!M508","v":0},{"$f":"'20 Year Detail'!N508","v":0},{"$f":"'20 Year Detail'!O508","v":0},{"$f":"'20 Year Detail'!P508","v":0},{"$f":"'20 Year Detail'!Q508","v":0},{"$f":"'20 Year Detail'!R508","v":0},{"$f":"'20 Year Detail'!S508","v":0},{"$f":"'20 Year Detail'!T508","v":0},{"$f":"'20 Year Detail'!U508","v":0},{"$f":"'20 Year Detail'!V508","v":0},{"$f":"'20 Year Detail'!W508","v":0},{"$f":"AW302","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 2- \"&'Cap Needs Input'!$A$1653","v":"Other 2- Other 2 (describe)"},{"$f":"'Cap Needs Input'!$C$1667","v":0},{"$f":"'Cap Needs Input'!$E$1653","v":"Owner"},{"$f":"'Cap Needs Input'!A1658","v":"E3"},{"$f":"'Cap Needs Input'!B1658","v":0},{"$f":"'Cap Needs Input'!C1658","v":0},{"$f":"'Cap Needs Input'!D1658","v":"Units"},{"$f":"'Cap Needs Input'!E1658","v":0},{"$f":"'Cap Needs Input'!F1658","v":0},{"$f":"'Cap Needs Input'!G1658","v":0},{"$f":"'Cap Needs Input'!H1658","v":0},{"$f":"'Cap Needs Input'!I1658","v":0},{"$f":"'Cap Needs Input'!J1658","v":0},{"$f":"'Cap Needs Input'!K1658","v":0},{"$f":"'Cap Needs Input'!L1658","v":0},{"$f":"X303","v":"T"},{"$f":"'Cap Needs Input'!C1684","v":""},{"$f":"'Cap Needs Input'!E1684","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C509","v":0},{"$f":"'20 Year Detail'!D509","v":0},{"$f":"'20 Year Detail'!E509","v":0},{"$f":"'20 Year Detail'!F509","v":0},{"$f":"'20 Year Detail'!G509","v":0},{"$f":"'20 Year Detail'!H509","v":0},{"$f":"'20 Year Detail'!I509","v":0},{"$f":"'20 Year Detail'!J509","v":0},{"$f":"'20 Year Detail'!K509","v":0},{"$f":"'20 Year Detail'!L509","v":0},{"$f":"'20 Year Detail'!M509","v":0},{"$f":"'20 Year Detail'!N509","v":0},{"$f":"'20 Year Detail'!O509","v":0},{"$f":"'20 Year Detail'!P509","v":0},{"$f":"'20 Year Detail'!Q509","v":0},{"$f":"'20 Year Detail'!R509","v":0},{"$f":"'20 Year Detail'!S509","v":0},{"$f":"'20 Year Detail'!T509","v":0},{"$f":"'20 Year Detail'!U509","v":0},{"$f":"'20 Year Detail'!V509","v":0},{"$f":"'20 Year Detail'!W509","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 2- \"&'Cap Needs Input'!$A$1653","v":"Other 2- Other 2 (describe)"},{"$f":"'Cap Needs Input'!$C$1667","v":0},{"$f":"'Cap Needs Input'!$E$1653","v":"Owner"},{"$f":"'Cap Needs Input'!A1661","v":"T"},{"$f":"'Cap Needs Input'!B1661","v":0},{"$f":"'Cap Needs Input'!C1661","v":0},{"$f":"'Cap Needs Input'!D1661","v":"Units"},{"$f":"'Cap Needs Input'!E1661","v":0},{"$f":"'Cap Needs Input'!F1661","v":0},{"$f":"'Cap Needs Input'!G1661","v":0},{"$f":"'Cap Needs Input'!H1661","v":0},{"$f":"'Cap Needs Input'!I1661","v":0},{"$f":"'Cap Needs Input'!J1661","v":0},null,{"$f":"'Cap Needs Input'!L1661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 2- \"&'Cap Needs Input'!$A$1653","v":"Other 2- Other 2 (describe)"},{"$f":"'Cap Needs Input'!$C$1667","v":0},{"$f":"'Cap Needs Input'!$E$1653","v":"Owner"},{"$f":"'Cap Needs Input'!A1664","v":"G1"},{"$f":"'Cap Needs Input'!B1664","v":0},{"$f":"'Cap Needs Input'!C1664","v":0},{"$f":"'Cap Needs Input'!D1664","v":"Units"},{"$f":"'Cap Needs Input'!E1664","v":0},{"$f":"'Cap Needs Input'!F1664","v":0},{"$f":"'Cap Needs Input'!G1664","v":0},{"$f":"'Cap Needs Input'!H1664","v":0},{"$f":"'Cap Needs Input'!I1664","v":0},{"$f":"'Cap Needs Input'!J1664","v":0},null,{"$f":"'Cap Needs Input'!L1664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 2- \"&'Cap Needs Input'!$A$1653","v":"Other 2- Other 2 (describe)"},{"$f":"'Cap Needs Input'!$C$1667","v":0},{"$f":"'Cap Needs Input'!$E$1653","v":"Owner"},{"$f":"'Cap Needs Input'!A1665","v":"G2"},{"$f":"'Cap Needs Input'!B1665","v":0},{"$f":"'Cap Needs Input'!C1665","v":0},{"$f":"'Cap Needs Input'!D1665","v":"Units"},{"$f":"'Cap Needs Input'!E1665","v":0},{"$f":"'Cap Needs Input'!F1665","v":0},{"$f":"'Cap Needs Input'!G1665","v":0},{"$f":"'Cap Needs Input'!H1665","v":0},{"$f":"'Cap Needs Input'!I1665","v":0},{"$f":"'Cap Needs Input'!J1665","v":0},null,{"$f":"'Cap Needs Input'!L1665","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 3- \"&'Cap Needs Input'!$A$1686","v":"Other 3- Other 3 (describe)"},{"$f":"'Cap Needs Input'!$C$1700","v":0},{"$f":"'Cap Needs Input'!$E$1686","v":"Owner"},{"$f":"'Cap Needs Input'!A1689","v":"E1"},{"$f":"'Cap Needs Input'!B1689","v":0},{"$f":"'Cap Needs Input'!C1689","v":0},{"$f":"'Cap Needs Input'!D1689","v":"Each"},{"$f":"'Cap Needs Input'!E1689","v":0},{"$f":"'Cap Needs Input'!F1689","v":0},{"$f":"'Cap Needs Input'!G1689","v":0},{"$f":"'Cap Needs Input'!H1689","v":0},{"$f":"'Cap Needs Input'!I1689","v":0},{"$f":"'Cap Needs Input'!J1689","v":0},{"$f":"'Cap Needs Input'!K1689","v":0},{"$f":"'Cap Needs Input'!L1689","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1709,2)='Cap Needs Input'!$A1697,'Cap Needs Input'!$A1697,(IF(LEFT('Cap Needs Input'!$B1709,2)='Cap Needs Input'!$A1698,'Cap Needs Input'!$A1698,(IF(LEFT('Cap Needs Input'!$B1709,1)='Cap Needs Input'!$A1694,'Cap Needs Input'!$A1694,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1715","v":""},{"$f":"'Cap Needs Input'!E1715","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C517","v":0},{"$f":"'20 Year Detail'!D517","v":0},{"$f":"'20 Year Detail'!E517","v":0},{"$f":"'20 Year Detail'!F517","v":0},{"$f":"'20 Year Detail'!G517","v":0},{"$f":"'20 Year Detail'!H517","v":0},{"$f":"'20 Year Detail'!I517","v":0},{"$f":"'20 Year Detail'!J517","v":0},{"$f":"'20 Year Detail'!K517","v":0},{"$f":"'20 Year Detail'!L517","v":0},{"$f":"'20 Year Detail'!M517","v":0},{"$f":"'20 Year Detail'!N517","v":0},{"$f":"'20 Year Detail'!O517","v":0},{"$f":"'20 Year Detail'!P517","v":0},{"$f":"'20 Year Detail'!Q517","v":0},{"$f":"'20 Year Detail'!R517","v":0},{"$f":"'20 Year Detail'!S517","v":0},{"$f":"'20 Year Detail'!T517","v":0},{"$f":"'20 Year Detail'!U517","v":0},{"$f":"'20 Year Detail'!V517","v":0},{"$f":"'20 Year Detail'!W517","v":0},{"$f":"'Utility Savings'!H35+'Utility Savings'!N35","v":0},{"$f":"IF(AND('Utility Savings'!I35=\"\",'Utility Savings'!O35=\"\"),0,IF('Utility Savings'!I35=\"\",'Utility Savings'!O35,'Utility Savings'!I35))","v":0},{"$f":"IF(AND('Utility Savings'!J35=\"\",'Utility Savings'!P35=\"\"),0,IF('Utility Savings'!J35=\"\",'Utility Savings'!P35,'Utility Savings'!J35))","v":0},{"$f":"IF(AND('Utility Savings'!K35=\"\",'Utility Savings'!Q35=\"\"),0,IF('Utility Savings'!K35=\"\",'Utility Savings'!Q35,'Utility Savings'!K35))","v":0},{"$f":"IF(AND('Utility Savings'!L35=\"\",'Utility Savings'!R35=\"\"),0,IF('Utility Savings'!L35=\"\",'Utility Savings'!R35,'Utility Savings'!L35))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 3- \"&'Cap Needs Input'!$A$1686","v":"Other 3- Other 3 (describe)"},{"$f":"'Cap Needs Input'!$C$1700","v":0},{"$f":"'Cap Needs Input'!$E$1686","v":"Owner"},{"$f":"'Cap Needs Input'!A1690","v":"E2"},{"$f":"'Cap Needs Input'!B1690","v":0},{"$f":"'Cap Needs Input'!C1690","v":0},{"$f":"'Cap Needs Input'!D1690","v":"Each"},{"$f":"'Cap Needs Input'!E1690","v":0},{"$f":"'Cap Needs Input'!F1690","v":0},{"$f":"'Cap Needs Input'!G1690","v":0},{"$f":"'Cap Needs Input'!H1690","v":0},{"$f":"'Cap Needs Input'!I1690","v":0},{"$f":"'Cap Needs Input'!J1690","v":0},{"$f":"'Cap Needs Input'!K1690","v":0},{"$f":"'Cap Needs Input'!L1690","v":0},{"$f":"X308","v":"T"},{"$f":"'Cap Needs Input'!C1716","v":""},{"$f":"'Cap Needs Input'!E1716","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C518","v":0},{"$f":"'20 Year Detail'!D518","v":0},{"$f":"'20 Year Detail'!E518","v":0},{"$f":"'20 Year Detail'!F518","v":0},{"$f":"'20 Year Detail'!G518","v":0},{"$f":"'20 Year Detail'!H518","v":0},{"$f":"'20 Year Detail'!I518","v":0},{"$f":"'20 Year Detail'!J518","v":0},{"$f":"'20 Year Detail'!K518","v":0},{"$f":"'20 Year Detail'!L518","v":0},{"$f":"'20 Year Detail'!M518","v":0},{"$f":"'20 Year Detail'!N518","v":0},{"$f":"'20 Year Detail'!O518","v":0},{"$f":"'20 Year Detail'!P518","v":0},{"$f":"'20 Year Detail'!Q518","v":0},{"$f":"'20 Year Detail'!R518","v":0},{"$f":"'20 Year Detail'!S518","v":0},{"$f":"'20 Year Detail'!T518","v":0},{"$f":"'20 Year Detail'!U518","v":0},{"$f":"'20 Year Detail'!V518","v":0},{"$f":"'20 Year Detail'!W518","v":0},{"$f":"AW308","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 3- \"&'Cap Needs Input'!$A$1686","v":"Other 3- Other 3 (describe)"},{"$f":"'Cap Needs Input'!$C$1700","v":0},{"$f":"'Cap Needs Input'!$E$1686","v":"Owner"},{"$f":"'Cap Needs Input'!A1691","v":"E3"},{"$f":"'Cap Needs Input'!B1691","v":0},{"$f":"'Cap Needs Input'!C1691","v":0},{"$f":"'Cap Needs Input'!D1691","v":"Each"},{"$f":"'Cap Needs Input'!E1691","v":0},{"$f":"'Cap Needs Input'!F1691","v":0},{"$f":"'Cap Needs Input'!G1691","v":0},{"$f":"'Cap Needs Input'!H1691","v":0},{"$f":"'Cap Needs Input'!I1691","v":0},{"$f":"'Cap Needs Input'!J1691","v":0},{"$f":"'Cap Needs Input'!K1691","v":0},{"$f":"'Cap Needs Input'!L1691","v":0},{"$f":"X309","v":"T"},{"$f":"'Cap Needs Input'!C1717","v":""},{"$f":"'Cap Needs Input'!E1717","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C519","v":0},{"$f":"'20 Year Detail'!D519","v":0},{"$f":"'20 Year Detail'!E519","v":0},{"$f":"'20 Year Detail'!F519","v":0},{"$f":"'20 Year Detail'!G519","v":0},{"$f":"'20 Year Detail'!H519","v":0},{"$f":"'20 Year Detail'!I519","v":0},{"$f":"'20 Year Detail'!J519","v":0},{"$f":"'20 Year Detail'!K519","v":0},{"$f":"'20 Year Detail'!L519","v":0},{"$f":"'20 Year Detail'!M519","v":0},{"$f":"'20 Year Detail'!N519","v":0},{"$f":"'20 Year Detail'!O519","v":0},{"$f":"'20 Year Detail'!P519","v":0},{"$f":"'20 Year Detail'!Q519","v":0},{"$f":"'20 Year Detail'!R519","v":0},{"$f":"'20 Year Detail'!S519","v":0},{"$f":"'20 Year Detail'!T519","v":0},{"$f":"'20 Year Detail'!U519","v":0},{"$f":"'20 Year Detail'!V519","v":0},{"$f":"'20 Year Detail'!W519","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 3- \"&'Cap Needs Input'!$A$1686","v":"Other 3- Other 3 (describe)"},{"$f":"'Cap Needs Input'!$C$1700","v":0},{"$f":"'Cap Needs Input'!$E$1686","v":"Owner"},{"$f":"'Cap Needs Input'!A1694","v":"T"},{"$f":"'Cap Needs Input'!B1694","v":0},{"$f":"'Cap Needs Input'!C1694","v":0},{"$f":"'Cap Needs Input'!D1694","v":"Each"},{"$f":"'Cap Needs Input'!E1694","v":0},{"$f":"'Cap Needs Input'!F1694","v":0},{"$f":"'Cap Needs Input'!G1694","v":0},{"$f":"'Cap Needs Input'!H1694","v":0},{"$f":"'Cap Needs Input'!I1694","v":0},{"$f":"'Cap Needs Input'!J1694","v":0},null,{"$f":"'Cap Needs Input'!L1694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 3- \"&'Cap Needs Input'!$A$1686","v":"Other 3- Other 3 (describe)"},{"$f":"'Cap Needs Input'!$C$1700","v":0},{"$f":"'Cap Needs Input'!$E$1686","v":"Owner"},{"$f":"'Cap Needs Input'!A1697","v":"G1"},{"$f":"'Cap Needs Input'!B1697","v":0},{"$f":"'Cap Needs Input'!C1697","v":0},{"$f":"'Cap Needs Input'!D1697","v":"Each"},{"$f":"'Cap Needs Input'!E1697","v":0},{"$f":"'Cap Needs Input'!F1697","v":0},{"$f":"'Cap Needs Input'!G1697","v":0},{"$f":"'Cap Needs Input'!H1697","v":0},{"$f":"'Cap Needs Input'!I1697","v":0},{"$f":"'Cap Needs Input'!J1697","v":0},null,{"$f":"'Cap Needs Input'!L1697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 3- \"&'Cap Needs Input'!$A$1686","v":"Other 3- Other 3 (describe)"},{"$f":"'Cap Needs Input'!$C$1700","v":0},{"$f":"'Cap Needs Input'!$E$1686","v":"Owner"},{"$f":"'Cap Needs Input'!A1698","v":"G2"},{"$f":"'Cap Needs Input'!B1698","v":0},{"$f":"'Cap Needs Input'!C1698","v":0},{"$f":"'Cap Needs Input'!D1698","v":"Each"},{"$f":"'Cap Needs Input'!E1698","v":0},{"$f":"'Cap Needs Input'!F1698","v":0},{"$f":"'Cap Needs Input'!G1698","v":0},{"$f":"'Cap Needs Input'!H1698","v":0},{"$f":"'Cap Needs Input'!I1698","v":0},{"$f":"'Cap Needs Input'!J1698","v":0},null,{"$f":"'Cap Needs Input'!L1698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 4- \"&'Cap Needs Input'!$A$1719","v":"Other 4- Other 4 (describe)"},{"$f":"'Cap Needs Input'!$C$1733","v":0},{"$f":"'Cap Needs Input'!$E$1719","v":"Owner"},{"$f":"'Cap Needs Input'!A1722","v":"E1"},{"$f":"'Cap Needs Input'!B1722","v":0},{"$f":"'Cap Needs Input'!C1722","v":0},{"$f":"'Cap Needs Input'!D1722","v":"Each"},{"$f":"'Cap Needs Input'!E1722","v":0},{"$f":"'Cap Needs Input'!F1722","v":0},{"$f":"'Cap Needs Input'!G1722","v":0},{"$f":"'Cap Needs Input'!H1722","v":0},{"$f":"'Cap Needs Input'!I1722","v":0},{"$f":"'Cap Needs Input'!J1722","v":0},{"$f":"'Cap Needs Input'!K1722","v":0},{"$f":"'Cap Needs Input'!L1722","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1742,2)='Cap Needs Input'!$A1730,'Cap Needs Input'!$A1730,(IF(LEFT('Cap Needs Input'!$B1742,2)='Cap Needs Input'!$A1731,'Cap Needs Input'!$A1731,(IF(LEFT('Cap Needs Input'!$B1742,1)='Cap Needs Input'!$A1727,'Cap Needs Input'!$A1727,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1748","v":""},{"$f":"'Cap Needs Input'!E1748","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C527","v":0},{"$f":"'20 Year Detail'!D527","v":0},{"$f":"'20 Year Detail'!E527","v":0},{"$f":"'20 Year Detail'!F527","v":0},{"$f":"'20 Year Detail'!G527","v":0},{"$f":"'20 Year Detail'!H527","v":0},{"$f":"'20 Year Detail'!I527","v":0},{"$f":"'20 Year Detail'!J527","v":0},{"$f":"'20 Year Detail'!K527","v":0},{"$f":"'20 Year Detail'!L527","v":0},{"$f":"'20 Year Detail'!M527","v":0},{"$f":"'20 Year Detail'!N527","v":0},{"$f":"'20 Year Detail'!O527","v":0},{"$f":"'20 Year Detail'!P527","v":0},{"$f":"'20 Year Detail'!Q527","v":0},{"$f":"'20 Year Detail'!R527","v":0},{"$f":"'20 Year Detail'!S527","v":0},{"$f":"'20 Year Detail'!T527","v":0},{"$f":"'20 Year Detail'!U527","v":0},{"$f":"'20 Year Detail'!V527","v":0},{"$f":"'20 Year Detail'!W527","v":0},{"$f":"'Utility Savings'!H36+'Utility Savings'!N36","v":0},{"$f":"IF(AND('Utility Savings'!I36=\"\",'Utility Savings'!O36=\"\"),0,IF('Utility Savings'!I36=\"\",'Utility Savings'!O36,'Utility Savings'!I36))","v":0},{"$f":"IF(AND('Utility Savings'!J36=\"\",'Utility Savings'!P36=\"\"),0,IF('Utility Savings'!J36=\"\",'Utility Savings'!P36,'Utility Savings'!J36))","v":0},{"$f":"IF(AND('Utility Savings'!K36=\"\",'Utility Savings'!Q36=\"\"),0,IF('Utility Savings'!K36=\"\",'Utility Savings'!Q36,'Utility Savings'!K36))","v":0},{"$f":"IF(AND('Utility Savings'!L36=\"\",'Utility Savings'!R36=\"\"),0,IF('Utility Savings'!L36=\"\",'Utility Savings'!R36,'Utility Savings'!L36))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 4- \"&'Cap Needs Input'!$A$1719","v":"Other 4- Other 4 (describe)"},{"$f":"'Cap Needs Input'!$C$1733","v":0},{"$f":"'Cap Needs Input'!$E$1719","v":"Owner"},{"$f":"'Cap Needs Input'!A1723","v":"E2"},{"$f":"'Cap Needs Input'!B1723","v":0},{"$f":"'Cap Needs Input'!C1723","v":0},{"$f":"'Cap Needs Input'!D1723","v":"Each"},{"$f":"'Cap Needs Input'!E1723","v":0},{"$f":"'Cap Needs Input'!F1723","v":0},{"$f":"'Cap Needs Input'!G1723","v":0},{"$f":"'Cap Needs Input'!H1723","v":0},{"$f":"'Cap Needs Input'!I1723","v":0},{"$f":"'Cap Needs Input'!J1723","v":0},{"$f":"'Cap Needs Input'!K1723","v":0},{"$f":"'Cap Needs Input'!L1723","v":0},{"$f":"X314","v":"T"},{"$f":"'Cap Needs Input'!C1749","v":""},{"$f":"'Cap Needs Input'!E1749","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C528","v":0},{"$f":"'20 Year Detail'!D528","v":0},{"$f":"'20 Year Detail'!E528","v":0},{"$f":"'20 Year Detail'!F528","v":0},{"$f":"'20 Year Detail'!G528","v":0},{"$f":"'20 Year Detail'!H528","v":0},{"$f":"'20 Year Detail'!I528","v":0},{"$f":"'20 Year Detail'!J528","v":0},{"$f":"'20 Year Detail'!K528","v":0},{"$f":"'20 Year Detail'!L528","v":0},{"$f":"'20 Year Detail'!M528","v":0},{"$f":"'20 Year Detail'!N528","v":0},{"$f":"'20 Year Detail'!O528","v":0},{"$f":"'20 Year Detail'!P528","v":0},{"$f":"'20 Year Detail'!Q528","v":0},{"$f":"'20 Year Detail'!R528","v":0},{"$f":"'20 Year Detail'!S528","v":0},{"$f":"'20 Year Detail'!T528","v":0},{"$f":"'20 Year Detail'!U528","v":0},{"$f":"'20 Year Detail'!V528","v":0},{"$f":"'20 Year Detail'!W528","v":0},{"$f":"AW314","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 4- \"&'Cap Needs Input'!$A$1719","v":"Other 4- Other 4 (describe)"},{"$f":"'Cap Needs Input'!$C$1733","v":0},{"$f":"'Cap Needs Input'!$E$1719","v":"Owner"},{"$f":"'Cap Needs Input'!A1724","v":"E3"},{"$f":"'Cap Needs Input'!B1724","v":0},{"$f":"'Cap Needs Input'!C1724","v":0},{"$f":"'Cap Needs Input'!D1724","v":"Each"},{"$f":"'Cap Needs Input'!E1724","v":0},{"$f":"'Cap Needs Input'!F1724","v":0},{"$f":"'Cap Needs Input'!G1724","v":0},{"$f":"'Cap Needs Input'!H1724","v":0},{"$f":"'Cap Needs Input'!I1724","v":0},{"$f":"'Cap Needs Input'!J1724","v":0},{"$f":"'Cap Needs Input'!K1724","v":0},{"$f":"'Cap Needs Input'!L1724","v":0},{"$f":"X315","v":"T"},{"$f":"'Cap Needs Input'!C1750","v":""},{"$f":"'Cap Needs Input'!E1750","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C529","v":0},{"$f":"'20 Year Detail'!D529","v":0},{"$f":"'20 Year Detail'!E529","v":0},{"$f":"'20 Year Detail'!F529","v":0},{"$f":"'20 Year Detail'!G529","v":0},{"$f":"'20 Year Detail'!H529","v":0},{"$f":"'20 Year Detail'!I529","v":0},{"$f":"'20 Year Detail'!J529","v":0},{"$f":"'20 Year Detail'!K529","v":0},{"$f":"'20 Year Detail'!L529","v":0},{"$f":"'20 Year Detail'!M529","v":0},{"$f":"'20 Year Detail'!N529","v":0},{"$f":"'20 Year Detail'!O529","v":0},{"$f":"'20 Year Detail'!P529","v":0},{"$f":"'20 Year Detail'!Q529","v":0},{"$f":"'20 Year Detail'!R529","v":0},{"$f":"'20 Year Detail'!S529","v":0},{"$f":"'20 Year Detail'!T529","v":0},{"$f":"'20 Year Detail'!U529","v":0},{"$f":"'20 Year Detail'!V529","v":0},{"$f":"'20 Year Detail'!W529","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 4- \"&'Cap Needs Input'!$A$1719","v":"Other 4- Other 4 (describe)"},{"$f":"'Cap Needs Input'!$C$1733","v":0},{"$f":"'Cap Needs Input'!$E$1719","v":"Owner"},{"$f":"'Cap Needs Input'!A1727","v":"T"},{"$f":"'Cap Needs Input'!B1727","v":0},{"$f":"'Cap Needs Input'!C1727","v":0},{"$f":"'Cap Needs Input'!D1727","v":"Each"},{"$f":"'Cap Needs Input'!E1727","v":0},{"$f":"'Cap Needs Input'!F1727","v":0},{"$f":"'Cap Needs Input'!G1727","v":0},{"$f":"'Cap Needs Input'!H1727","v":0},{"$f":"'Cap Needs Input'!I1727","v":0},{"$f":"'Cap Needs Input'!J1727","v":0},null,{"$f":"'Cap Needs Input'!L1727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 4- \"&'Cap Needs Input'!$A$1719","v":"Other 4- Other 4 (describe)"},{"$f":"'Cap Needs Input'!$C$1733","v":0},{"$f":"'Cap Needs Input'!$E$1719","v":"Owner"},{"$f":"'Cap Needs Input'!A1730","v":"G1"},{"$f":"'Cap Needs Input'!B1730","v":0},{"$f":"'Cap Needs Input'!C1730","v":0},{"$f":"'Cap Needs Input'!D1730","v":"Each"},{"$f":"'Cap Needs Input'!E1730","v":0},{"$f":"'Cap Needs Input'!F1730","v":0},{"$f":"'Cap Needs Input'!G1730","v":0},{"$f":"'Cap Needs Input'!H1730","v":0},{"$f":"'Cap Needs Input'!I1730","v":0},{"$f":"'Cap Needs Input'!J1730","v":0},null,{"$f":"'Cap Needs Input'!L1730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 4- \"&'Cap Needs Input'!$A$1719","v":"Other 4- Other 4 (describe)"},{"$f":"'Cap Needs Input'!$C$1733","v":0},{"$f":"'Cap Needs Input'!$E$1719","v":"Owner"},{"$f":"'Cap Needs Input'!A1731","v":"G2"},{"$f":"'Cap Needs Input'!B1731","v":0},{"$f":"'Cap Needs Input'!C1731","v":0},{"$f":"'Cap Needs Input'!D1731","v":"Each"},{"$f":"'Cap Needs Input'!E1731","v":0},{"$f":"'Cap Needs Input'!F1731","v":0},{"$f":"'Cap Needs Input'!G1731","v":0},{"$f":"'Cap Needs Input'!H1731","v":0},{"$f":"'Cap Needs Input'!I1731","v":0},{"$f":"'Cap Needs Input'!J1731","v":0},null,{"$f":"'Cap Needs Input'!L1731","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 5- \"&'Cap Needs Input'!$A$1752","v":"Other 5- Other 5 (describe)"},{"$f":"'Cap Needs Input'!$C$1766","v":0},{"$f":"'Cap Needs Input'!$E$1752","v":"Owner"},{"$f":"'Cap Needs Input'!A1755","v":"E1"},{"$f":"'Cap Needs Input'!B1755","v":0},{"$f":"'Cap Needs Input'!C1755","v":0},{"$f":"'Cap Needs Input'!D1755","v":"Each"},{"$f":"'Cap Needs Input'!E1755","v":0},{"$f":"'Cap Needs Input'!F1755","v":0},{"$f":"'Cap Needs Input'!G1755","v":0},{"$f":"'Cap Needs Input'!H1755","v":0},{"$f":"'Cap Needs Input'!I1755","v":0},{"$f":"'Cap Needs Input'!J1755","v":0},{"$f":"'Cap Needs Input'!K1755","v":0},{"$f":"'Cap Needs Input'!L1755","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1775,2)='Cap Needs Input'!$A1763,'Cap Needs Input'!$A1763,(IF(LEFT('Cap Needs Input'!$B1775,2)='Cap Needs Input'!$A1764,'Cap Needs Input'!$A1764,(IF(LEFT('Cap Needs Input'!$B1775,1)='Cap Needs Input'!$A1760,'Cap Needs Input'!$A1760,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1781","v":""},{"$f":"'Cap Needs Input'!E1781","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C537","v":0},{"$f":"'20 Year Detail'!D537","v":0},{"$f":"'20 Year Detail'!E537","v":0},{"$f":"'20 Year Detail'!F537","v":0},{"$f":"'20 Year Detail'!G537","v":0},{"$f":"'20 Year Detail'!H537","v":0},{"$f":"'20 Year Detail'!I537","v":0},{"$f":"'20 Year Detail'!J537","v":0},{"$f":"'20 Year Detail'!K537","v":0},{"$f":"'20 Year Detail'!L537","v":0},{"$f":"'20 Year Detail'!M537","v":0},{"$f":"'20 Year Detail'!N537","v":0},{"$f":"'20 Year Detail'!O537","v":0},{"$f":"'20 Year Detail'!P537","v":0},{"$f":"'20 Year Detail'!Q537","v":0},{"$f":"'20 Year Detail'!R537","v":0},{"$f":"'20 Year Detail'!S537","v":0},{"$f":"'20 Year Detail'!T537","v":0},{"$f":"'20 Year Detail'!U537","v":0},{"$f":"'20 Year Detail'!V537","v":0},{"$f":"'20 Year Detail'!W537","v":0},{"$f":"'Utility Savings'!H37+'Utility Savings'!N37","v":0},{"$f":"IF(AND('Utility Savings'!I37=\"\",'Utility Savings'!O37=\"\"),0,IF('Utility Savings'!I37=\"\",'Utility Savings'!O37,'Utility Savings'!I37))","v":0},{"$f":"IF(AND('Utility Savings'!J37=\"\",'Utility Savings'!P37=\"\"),0,IF('Utility Savings'!J37=\"\",'Utility Savings'!P37,'Utility Savings'!J37))","v":0},{"$f":"IF(AND('Utility Savings'!K37=\"\",'Utility Savings'!Q37=\"\"),0,IF('Utility Savings'!K37=\"\",'Utility Savings'!Q37,'Utility Savings'!K37))","v":0},{"$f":"IF(AND('Utility Savings'!L37=\"\",'Utility Savings'!R37=\"\"),0,IF('Utility Savings'!L37=\"\",'Utility Savings'!R37,'Utility Savings'!L37))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 5- \"&'Cap Needs Input'!$A$1752","v":"Other 5- Other 5 (describe)"},{"$f":"'Cap Needs Input'!$C$1766","v":0},{"$f":"'Cap Needs Input'!$E$1752","v":"Owner"},{"$f":"'Cap Needs Input'!A1756","v":"E2"},{"$f":"'Cap Needs Input'!B1756","v":0},{"$f":"'Cap Needs Input'!C1756","v":0},{"$f":"'Cap Needs Input'!D1756","v":"Each"},{"$f":"'Cap Needs Input'!E1756","v":0},{"$f":"'Cap Needs Input'!F1756","v":0},{"$f":"'Cap Needs Input'!G1756","v":0},{"$f":"'Cap Needs Input'!H1756","v":0},{"$f":"'Cap Needs Input'!I1756","v":0},{"$f":"'Cap Needs Input'!J1756","v":0},{"$f":"'Cap Needs Input'!K1756","v":0},{"$f":"'Cap Needs Input'!L1756","v":0},{"$f":"X320","v":"T"},{"$f":"'Cap Needs Input'!C1782","v":""},{"$f":"'Cap Needs Input'!E1782","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C538","v":0},{"$f":"'20 Year Detail'!D538","v":0},{"$f":"'20 Year Detail'!E538","v":0},{"$f":"'20 Year Detail'!F538","v":0},{"$f":"'20 Year Detail'!G538","v":0},{"$f":"'20 Year Detail'!H538","v":0},{"$f":"'20 Year Detail'!I538","v":0},{"$f":"'20 Year Detail'!J538","v":0},{"$f":"'20 Year Detail'!K538","v":0},{"$f":"'20 Year Detail'!L538","v":0},{"$f":"'20 Year Detail'!M538","v":0},{"$f":"'20 Year Detail'!N538","v":0},{"$f":"'20 Year Detail'!O538","v":0},{"$f":"'20 Year Detail'!P538","v":0},{"$f":"'20 Year Detail'!Q538","v":0},{"$f":"'20 Year Detail'!R538","v":0},{"$f":"'20 Year Detail'!S538","v":0},{"$f":"'20 Year Detail'!T538","v":0},{"$f":"'20 Year Detail'!U538","v":0},{"$f":"'20 Year Detail'!V538","v":0},{"$f":"'20 Year Detail'!W538","v":0},{"$f":"AW320","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 5- \"&'Cap Needs Input'!$A$1752","v":"Other 5- Other 5 (describe)"},{"$f":"'Cap Needs Input'!$C$1766","v":0},{"$f":"'Cap Needs Input'!$E$1752","v":"Owner"},{"$f":"'Cap Needs Input'!A1757","v":"E3"},{"$f":"'Cap Needs Input'!B1757","v":0},{"$f":"'Cap Needs Input'!C1757","v":0},{"$f":"'Cap Needs Input'!D1757","v":"Each"},{"$f":"'Cap Needs Input'!E1757","v":0},{"$f":"'Cap Needs Input'!F1757","v":0},{"$f":"'Cap Needs Input'!G1757","v":0},{"$f":"'Cap Needs Input'!H1757","v":0},{"$f":"'Cap Needs Input'!I1757","v":0},{"$f":"'Cap Needs Input'!J1757","v":0},{"$f":"'Cap Needs Input'!K1757","v":0},{"$f":"'Cap Needs Input'!L1757","v":0},{"$f":"X321","v":"T"},{"$f":"'Cap Needs Input'!C1783","v":""},{"$f":"'Cap Needs Input'!E1783","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C539","v":0},{"$f":"'20 Year Detail'!D539","v":0},{"$f":"'20 Year Detail'!E539","v":0},{"$f":"'20 Year Detail'!F539","v":0},{"$f":"'20 Year Detail'!G539","v":0},{"$f":"'20 Year Detail'!H539","v":0},{"$f":"'20 Year Detail'!I539","v":0},{"$f":"'20 Year Detail'!J539","v":0},{"$f":"'20 Year Detail'!K539","v":0},{"$f":"'20 Year Detail'!L539","v":0},{"$f":"'20 Year Detail'!M539","v":0},{"$f":"'20 Year Detail'!N539","v":0},{"$f":"'20 Year Detail'!O539","v":0},{"$f":"'20 Year Detail'!P539","v":0},{"$f":"'20 Year Detail'!Q539","v":0},{"$f":"'20 Year Detail'!R539","v":0},{"$f":"'20 Year Detail'!S539","v":0},{"$f":"'20 Year Detail'!T539","v":0},{"$f":"'20 Year Detail'!U539","v":0},{"$f":"'20 Year Detail'!V539","v":0},{"$f":"'20 Year Detail'!W539","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 5- \"&'Cap Needs Input'!$A$1752","v":"Other 5- Other 5 (describe)"},{"$f":"'Cap Needs Input'!$C$1766","v":0},{"$f":"'Cap Needs Input'!$E$1752","v":"Owner"},{"$f":"'Cap Needs Input'!A1760","v":"T"},{"$f":"'Cap Needs Input'!B1760","v":0},{"$f":"'Cap Needs Input'!C1760","v":0},{"$f":"'Cap Needs Input'!D1760","v":"Each"},{"$f":"'Cap Needs Input'!E1760","v":0},{"$f":"'Cap Needs Input'!F1760","v":0},{"$f":"'Cap Needs Input'!G1760","v":0},{"$f":"'Cap Needs Input'!H1760","v":0},{"$f":"'Cap Needs Input'!I1760","v":0},{"$f":"'Cap Needs Input'!J1760","v":0},null,{"$f":"'Cap Needs Input'!L1760","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 5- \"&'Cap Needs Input'!$A$1752","v":"Other 5- Other 5 (describe)"},{"$f":"'Cap Needs Input'!$C$1766","v":0},{"$f":"'Cap Needs Input'!$E$1752","v":"Owner"},{"$f":"'Cap Needs Input'!A1763","v":"G1"},{"$f":"'Cap Needs Input'!B1763","v":0},{"$f":"'Cap Needs Input'!C1763","v":0},{"$f":"'Cap Needs Input'!D1763","v":"Each"},{"$f":"'Cap Needs Input'!E1763","v":0},{"$f":"'Cap Needs Input'!F1763","v":0},{"$f":"'Cap Needs Input'!G1763","v":0},{"$f":"'Cap Needs Input'!H1763","v":0},{"$f":"'Cap Needs Input'!I1763","v":0},{"$f":"'Cap Needs Input'!J1763","v":0},null,{"$f":"'Cap Needs Input'!L1763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 5- \"&'Cap Needs Input'!$A$1752","v":"Other 5- Other 5 (describe)"},{"$f":"'Cap Needs Input'!$C$1766","v":0},{"$f":"'Cap Needs Input'!$E$1752","v":"Owner"},{"$f":"'Cap Needs Input'!A1764","v":"G2"},{"$f":"'Cap Needs Input'!B1764","v":0},{"$f":"'Cap Needs Input'!C1764","v":0},{"$f":"'Cap Needs Input'!D1764","v":"Each"},{"$f":"'Cap Needs Input'!E1764","v":0},{"$f":"'Cap Needs Input'!F1764","v":0},{"$f":"'Cap Needs Input'!G1764","v":0},{"$f":"'Cap Needs Input'!H1764","v":0},{"$f":"'Cap Needs Input'!I1764","v":0},{"$f":"'Cap Needs Input'!J1764","v":0},null,{"$f":"'Cap Needs Input'!L1764","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 6- \"&'Cap Needs Input'!$A$1785","v":"Other 6- Other 6 (describe)"},{"$f":"'Cap Needs Input'!$C$1799","v":0},{"$f":"'Cap Needs Input'!$E$1785","v":"Owner"},{"$f":"'Cap Needs Input'!A1788","v":"E1"},{"$f":"'Cap Needs Input'!B1788","v":0},{"$f":"'Cap Needs Input'!C1788","v":0},{"$f":"'Cap Needs Input'!D1788","v":"Each"},{"$f":"'Cap Needs Input'!E1788","v":0},{"$f":"'Cap Needs Input'!F1788","v":0},{"$f":"'Cap Needs Input'!G1788","v":0},{"$f":"'Cap Needs Input'!H1788","v":0},{"$f":"'Cap Needs Input'!I1788","v":0},{"$f":"'Cap Needs Input'!J1788","v":0},{"$f":"'Cap Needs Input'!K1788","v":0},{"$f":"'Cap Needs Input'!L1788","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1808,2)='Cap Needs Input'!$A1796,'Cap Needs Input'!$A1796,(IF(LEFT('Cap Needs Input'!$B1808,2)='Cap Needs Input'!$A1797,'Cap Needs Input'!$A1797,(IF(LEFT('Cap Needs Input'!$B1808,1)='Cap Needs Input'!$A1793,'Cap Needs Input'!$A1793,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1814","v":""},{"$f":"'Cap Needs Input'!E1814","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C547","v":0},{"$f":"'20 Year Detail'!D547","v":0},{"$f":"'20 Year Detail'!E547","v":0},{"$f":"'20 Year Detail'!F547","v":0},{"$f":"'20 Year Detail'!G547","v":0},{"$f":"'20 Year Detail'!H547","v":0},{"$f":"'20 Year Detail'!I547","v":0},{"$f":"'20 Year Detail'!J547","v":0},{"$f":"'20 Year Detail'!K547","v":0},{"$f":"'20 Year Detail'!L547","v":0},{"$f":"'20 Year Detail'!M547","v":0},{"$f":"'20 Year Detail'!N547","v":0},{"$f":"'20 Year Detail'!O547","v":0},{"$f":"'20 Year Detail'!P547","v":0},{"$f":"'20 Year Detail'!Q547","v":0},{"$f":"'20 Year Detail'!R547","v":0},{"$f":"'20 Year Detail'!S547","v":0},{"$f":"'20 Year Detail'!T547","v":0},{"$f":"'20 Year Detail'!U547","v":0},{"$f":"'20 Year Detail'!V547","v":0},{"$f":"'20 Year Detail'!W547","v":0},{"$f":"'Utility Savings'!H38+'Utility Savings'!N38","v":0},{"$f":"IF(AND('Utility Savings'!I38=\"\",'Utility Savings'!O38=\"\"),0,IF('Utility Savings'!I38=\"\",'Utility Savings'!O38,'Utility Savings'!I38))","v":0},{"$f":"IF(AND('Utility Savings'!J38=\"\",'Utility Savings'!P38=\"\"),0,IF('Utility Savings'!J38=\"\",'Utility Savings'!P38,'Utility Savings'!J38))","v":0},{"$f":"IF(AND('Utility Savings'!K38=\"\",'Utility Savings'!Q38=\"\"),0,IF('Utility Savings'!K38=\"\",'Utility Savings'!Q38,'Utility Savings'!K38))","v":0},{"$f":"IF(AND('Utility Savings'!L38=\"\",'Utility Savings'!R38=\"\"),0,IF('Utility Savings'!L38=\"\",'Utility Savings'!R38,'Utility Savings'!L38))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 6- \"&'Cap Needs Input'!$A$1785","v":"Other 6- Other 6 (describe)"},{"$f":"'Cap Needs Input'!$C$1799","v":0},{"$f":"'Cap Needs Input'!$E$1785","v":"Owner"},{"$f":"'Cap Needs Input'!A1789","v":"E2"},{"$f":"'Cap Needs Input'!B1789","v":0},{"$f":"'Cap Needs Input'!C1789","v":0},{"$f":"'Cap Needs Input'!D1789","v":"Each"},{"$f":"'Cap Needs Input'!E1789","v":0},{"$f":"'Cap Needs Input'!F1789","v":0},{"$f":"'Cap Needs Input'!G1789","v":0},{"$f":"'Cap Needs Input'!H1789","v":0},{"$f":"'Cap Needs Input'!I1789","v":0},{"$f":"'Cap Needs Input'!J1789","v":0},{"$f":"'Cap Needs Input'!K1789","v":0},{"$f":"'Cap Needs Input'!L1789","v":0},{"$f":"X326","v":"T"},{"$f":"'Cap Needs Input'!C1815","v":""},{"$f":"'Cap Needs Input'!E1815","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C548","v":0},{"$f":"'20 Year Detail'!D548","v":0},{"$f":"'20 Year Detail'!E548","v":0},{"$f":"'20 Year Detail'!F548","v":0},{"$f":"'20 Year Detail'!G548","v":0},{"$f":"'20 Year Detail'!H548","v":0},{"$f":"'20 Year Detail'!I548","v":0},{"$f":"'20 Year Detail'!J548","v":0},{"$f":"'20 Year Detail'!K548","v":0},{"$f":"'20 Year Detail'!L548","v":0},{"$f":"'20 Year Detail'!M548","v":0},{"$f":"'20 Year Detail'!N548","v":0},{"$f":"'20 Year Detail'!O548","v":0},{"$f":"'20 Year Detail'!P548","v":0},{"$f":"'20 Year Detail'!Q548","v":0},{"$f":"'20 Year Detail'!R548","v":0},{"$f":"'20 Year Detail'!S548","v":0},{"$f":"'20 Year Detail'!T548","v":0},{"$f":"'20 Year Detail'!U548","v":0},{"$f":"'20 Year Detail'!V548","v":0},{"$f":"'20 Year Detail'!W548","v":0},{"$f":"AW326","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 6- \"&'Cap Needs Input'!$A$1785","v":"Other 6- Other 6 (describe)"},{"$f":"'Cap Needs Input'!$C$1799","v":0},{"$f":"'Cap Needs Input'!$E$1785","v":"Owner"},{"$f":"'Cap Needs Input'!A1790","v":"E3"},{"$f":"'Cap Needs Input'!B1790","v":0},{"$f":"'Cap Needs Input'!C1790","v":0},{"$f":"'Cap Needs Input'!D1790","v":"Each"},{"$f":"'Cap Needs Input'!E1790","v":0},{"$f":"'Cap Needs Input'!F1790","v":0},{"$f":"'Cap Needs Input'!G1790","v":0},{"$f":"'Cap Needs Input'!H1790","v":0},{"$f":"'Cap Needs Input'!I1790","v":0},{"$f":"'Cap Needs Input'!J1790","v":0},{"$f":"'Cap Needs Input'!K1790","v":0},{"$f":"'Cap Needs Input'!L1790","v":0},{"$f":"X327","v":"T"},{"$f":"'Cap Needs Input'!C1816","v":""},{"$f":"'Cap Needs Input'!E1816","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C549","v":0},{"$f":"'20 Year Detail'!D549","v":0},{"$f":"'20 Year Detail'!E549","v":0},{"$f":"'20 Year Detail'!F549","v":0},{"$f":"'20 Year Detail'!G549","v":0},{"$f":"'20 Year Detail'!H549","v":0},{"$f":"'20 Year Detail'!I549","v":0},{"$f":"'20 Year Detail'!J549","v":0},{"$f":"'20 Year Detail'!K549","v":0},{"$f":"'20 Year Detail'!L549","v":0},{"$f":"'20 Year Detail'!M549","v":0},{"$f":"'20 Year Detail'!N549","v":0},{"$f":"'20 Year Detail'!O549","v":0},{"$f":"'20 Year Detail'!P549","v":0},{"$f":"'20 Year Detail'!Q549","v":0},{"$f":"'20 Year Detail'!R549","v":0},{"$f":"'20 Year Detail'!S549","v":0},{"$f":"'20 Year Detail'!T549","v":0},{"$f":"'20 Year Detail'!U549","v":0},{"$f":"'20 Year Detail'!V549","v":0},{"$f":"'20 Year Detail'!W549","v":0},0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 6- \"&'Cap Needs Input'!$A$1785","v":"Other 6- Other 6 (describe)"},{"$f":"'Cap Needs Input'!$C$1799","v":0},{"$f":"'Cap Needs Input'!$E$1785","v":"Owner"},{"$f":"'Cap Needs Input'!A1793","v":"T"},{"$f":"'Cap Needs Input'!B1793","v":0},{"$f":"'Cap Needs Input'!C1793","v":0},{"$f":"'Cap Needs Input'!D1793","v":"Each"},{"$f":"'Cap Needs Input'!E1793","v":0},{"$f":"'Cap Needs Input'!F1793","v":0},{"$f":"'Cap Needs Input'!G1793","v":0},{"$f":"'Cap Needs Input'!H1793","v":0},{"$f":"'Cap Needs Input'!I1793","v":0},{"$f":"'Cap Needs Input'!J1793","v":0},null,{"$f":"'Cap Needs Input'!L1793","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 6- \"&'Cap Needs Input'!$A$1785","v":"Other 6- Other 6 (describe)"},{"$f":"'Cap Needs Input'!$C$1799","v":0},{"$f":"'Cap Needs Input'!$E$1785","v":"Owner"},{"$f":"'Cap Needs Input'!A1796","v":"G1"},{"$f":"'Cap Needs Input'!B1796","v":0},{"$f":"'Cap Needs Input'!C1796","v":0},{"$f":"'Cap Needs Input'!D1796","v":"Each"},{"$f":"'Cap Needs Input'!E1796","v":0},{"$f":"'Cap Needs Input'!F1796","v":0},{"$f":"'Cap Needs Input'!G1796","v":0},{"$f":"'Cap Needs Input'!H1796","v":0},{"$f":"'Cap Needs Input'!I1796","v":0},{"$f":"'Cap Needs Input'!J1796","v":0},null,{"$f":"'Cap Needs Input'!L1796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 6- \"&'Cap Needs Input'!$A$1785","v":"Other 6- Other 6 (describe)"},{"$f":"'Cap Needs Input'!$C$1799","v":0},{"$f":"'Cap Needs Input'!$E$1785","v":"Owner"},{"$f":"'Cap Needs Input'!A1797","v":"G2"},{"$f":"'Cap Needs Input'!B1797","v":0},{"$f":"'Cap Needs Input'!C1797","v":0},{"$f":"'Cap Needs Input'!D1797","v":"Each"},{"$f":"'Cap Needs Input'!E1797","v":0},{"$f":"'Cap Needs Input'!F1797","v":0},{"$f":"'Cap Needs Input'!G1797","v":0},{"$f":"'Cap Needs Input'!H1797","v":0},{"$f":"'Cap Needs Input'!I1797","v":0},{"$f":"'Cap Needs Input'!J1797","v":0},null,{"$f":"'Cap Needs Input'!L1797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 7- \"&'Cap Needs Input'!$A$1818","v":"Other 7- Other 7 (describe)"},{"$f":"'Cap Needs Input'!$C$1832","v":0},{"$f":"'Cap Needs Input'!$E$1818","v":"Owner"},{"$f":"L326","v":"E1"},{"$f":"'Cap Needs Input'!B1821","v":0},{"$f":"'Cap Needs Input'!C1821","v":0},{"$f":"'Cap Needs Input'!D1821","v":"Each"},{"$f":"'Cap Needs Input'!E1821","v":0},{"$f":"'Cap Needs Input'!F1821","v":0},{"$f":"'Cap Needs Input'!G1821","v":0},{"$f":"'Cap Needs Input'!H1821","v":0},{"$f":"'Cap Needs Input'!I1821","v":0},{"$f":"'Cap Needs Input'!J1821","v":0},{"$f":"'Cap Needs Input'!K1821","v":0},{"$f":"'Cap Needs Input'!L1821","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1841,2)='Cap Needs Input'!$A1829,'Cap Needs Input'!$A1829,(IF(LEFT('Cap Needs Input'!$B1841,2)='Cap Needs Input'!$A1830,'Cap Needs Input'!$A1830,(IF(LEFT('Cap Needs Input'!$B1841,1)='Cap Needs Input'!$A1826,'Cap Needs Input'!$A1826,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1847","v":""},{"$f":"'Cap Needs Input'!E1847","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C658","v":0},{"$f":"'20 Year Detail'!D658","v":0},{"$f":"'20 Year Detail'!E658","v":0},{"$f":"'20 Year Detail'!F658","v":0},{"$f":"'20 Year Detail'!G658","v":0},{"$f":"'20 Year Detail'!H658","v":0},{"$f":"'20 Year Detail'!I658","v":0},{"$f":"'20 Year Detail'!J658","v":0},{"$f":"'20 Year Detail'!K658","v":0},{"$f":"'20 Year Detail'!L658","v":0},{"$f":"'20 Year Detail'!M658","v":0},{"$f":"'20 Year Detail'!N658","v":0},{"$f":"'20 Year Detail'!O658","v":0},{"$f":"'20 Year Detail'!P658","v":0},{"$f":"'20 Year Detail'!Q658","v":0},{"$f":"'20 Year Detail'!R658","v":0},{"$f":"'20 Year Detail'!S658","v":0},{"$f":"'20 Year Detail'!T658","v":0},{"$f":"'20 Year Detail'!U658","v":0},{"$f":"'20 Year Detail'!V658","v":0},{"$f":"'20 Year Detail'!W658","v":0},{"$f":"'Utility Savings'!H39+'Utility Savings'!N39","v":0},{"$f":"IF(AND('Utility Savings'!I39=\"\",'Utility Savings'!O39=\"\"),0,IF('Utility Savings'!I39=\"\",'Utility Savings'!O39,'Utility Savings'!I39))","v":0},{"$f":"IF(AND('Utility Savings'!J39=\"\",'Utility Savings'!P39=\"\"),0,IF('Utility Savings'!J39=\"\",'Utility Savings'!P39,'Utility Savings'!J39))","v":0},{"$f":"IF(AND('Utility Savings'!K39=\"\",'Utility Savings'!Q39=\"\"),0,IF('Utility Savings'!K39=\"\",'Utility Savings'!Q39,'Utility Savings'!K39))","v":0},{"$f":"IF(AND('Utility Savings'!L39=\"\",'Utility Savings'!R39=\"\"),0,IF('Utility Savings'!L39=\"\",'Utility Savings'!R39,'Utility Savings'!L39))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 7- \"&'Cap Needs Input'!$A$1818","v":"Other 7- Other 7 (describe)"},{"$f":"'Cap Needs Input'!$C$1832","v":0},{"$f":"'Cap Needs Input'!$E$1818","v":"Owner"},{"$f":"L327","v":"E2"},{"$f":"'Cap Needs Input'!B1822","v":0},{"$f":"'Cap Needs Input'!C1822","v":0},{"$f":"'Cap Needs Input'!D1822","v":"Each"},{"$f":"'Cap Needs Input'!E1822","v":0},{"$f":"'Cap Needs Input'!F1822","v":0},{"$f":"'Cap Needs Input'!G1822","v":0},{"$f":"'Cap Needs Input'!H1822","v":0},{"$f":"'Cap Needs Input'!I1822","v":0},{"$f":"'Cap Needs Input'!J1822","v":0},{"$f":"'Cap Needs Input'!K1822","v":0},{"$f":"'Cap Needs Input'!L1822","v":0},{"$f":"X332","v":"T"},{"$f":"'Cap Needs Input'!C1848","v":""},{"$f":"'Cap Needs Input'!E1848","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C659","v":0},{"$f":"'20 Year Detail'!D659","v":0},{"$f":"'20 Year Detail'!E659","v":0},{"$f":"'20 Year Detail'!F659","v":0},{"$f":"'20 Year Detail'!G659","v":0},{"$f":"'20 Year Detail'!H659","v":0},{"$f":"'20 Year Detail'!I659","v":0},{"$f":"'20 Year Detail'!J659","v":0},{"$f":"'20 Year Detail'!K659","v":0},{"$f":"'20 Year Detail'!L659","v":0},{"$f":"'20 Year Detail'!M659","v":0},{"$f":"'20 Year Detail'!N659","v":0},{"$f":"'20 Year Detail'!O659","v":0},{"$f":"'20 Year Detail'!P659","v":0},{"$f":"'20 Year Detail'!Q659","v":0},{"$f":"'20 Year Detail'!R659","v":0},{"$f":"'20 Year Detail'!S659","v":0},{"$f":"'20 Year Detail'!T659","v":0},{"$f":"'20 Year Detail'!U659","v":0},{"$f":"'20 Year Detail'!V659","v":0},{"$f":"'20 Year Detail'!W659","v":0},{"$f":"AW332","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 7- \"&'Cap Needs Input'!$A$1818","v":"Other 7- Other 7 (describe)"},{"$f":"'Cap Needs Input'!$C$1832","v":0},{"$f":"'Cap Needs Input'!$E$1818","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B1823","v":0},{"$f":"'Cap Needs Input'!C1823","v":0},{"$f":"'Cap Needs Input'!D1823","v":"Each"},{"$f":"'Cap Needs Input'!E1823","v":0},{"$f":"'Cap Needs Input'!F1823","v":0},{"$f":"'Cap Needs Input'!G1823","v":0},{"$f":"'Cap Needs Input'!H1823","v":0},{"$f":"'Cap Needs Input'!I1823","v":0},{"$f":"'Cap Needs Input'!J1823","v":0},{"$f":"'Cap Needs Input'!K1823","v":0},{"$f":"'Cap Needs Input'!L1823","v":0},{"$f":"X333","v":"T"},{"$f":"'Cap Needs Input'!C1849","v":""},{"$f":"'Cap Needs Input'!E1849","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C660","v":0},{"$f":"'20 Year Detail'!D660","v":0},{"$f":"'20 Year Detail'!E660","v":0},{"$f":"'20 Year Detail'!F660","v":0},{"$f":"'20 Year Detail'!G660","v":0},{"$f":"'20 Year Detail'!H660","v":0},{"$f":"'20 Year Detail'!I660","v":0},{"$f":"'20 Year Detail'!J660","v":0},{"$f":"'20 Year Detail'!K660","v":0},{"$f":"'20 Year Detail'!L660","v":0},{"$f":"'20 Year Detail'!M660","v":0},{"$f":"'20 Year Detail'!N660","v":0},{"$f":"'20 Year Detail'!O660","v":0},{"$f":"'20 Year Detail'!P660","v":0},{"$f":"'20 Year Detail'!Q660","v":0},{"$f":"'20 Year Detail'!R660","v":0},{"$f":"'20 Year Detail'!S660","v":0},{"$f":"'20 Year Detail'!T660","v":0},{"$f":"'20 Year Detail'!U660","v":0},{"$f":"'20 Year Detail'!V660","v":0},{"$f":"'20 Year Detail'!W660","v":0},{"$f":"AW333","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 7- \"&'Cap Needs Input'!$A$1818","v":"Other 7- Other 7 (describe)"},{"$f":"'Cap Needs Input'!$C$1832","v":0},{"$f":"'Cap Needs Input'!$E$1818","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B1826","v":0},{"$f":"'Cap Needs Input'!C1826","v":0},{"$f":"'Cap Needs Input'!D1826","v":"Each"},{"$f":"'Cap Needs Input'!E1826","v":0},{"$f":"'Cap Needs Input'!F1826","v":0},{"$f":"'Cap Needs Input'!G1826","v":0},{"$f":"'Cap Needs Input'!H1826","v":0},{"$f":"'Cap Needs Input'!I1826","v":0},{"$f":"'Cap Needs Input'!J1826","v":0},null,{"$f":"'Cap Needs Input'!L1826","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW334","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 7- \"&'Cap Needs Input'!$A$1818","v":"Other 7- Other 7 (describe)"},{"$f":"'Cap Needs Input'!$C$1832","v":0},{"$f":"'Cap Needs Input'!$E$1818","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B1829","v":0},{"$f":"'Cap Needs Input'!C1829","v":0},{"$f":"'Cap Needs Input'!D1829","v":"Each"},{"$f":"'Cap Needs Input'!E1829","v":0},{"$f":"'Cap Needs Input'!F1829","v":0},{"$f":"'Cap Needs Input'!G1829","v":0},{"$f":"'Cap Needs Input'!H1829","v":0},{"$f":"'Cap Needs Input'!I1829","v":0},{"$f":"'Cap Needs Input'!J1829","v":0},null,{"$f":"'Cap Needs Input'!L1829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW335","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 7- \"&'Cap Needs Input'!$A$1818","v":"Other 7- Other 7 (describe)"},{"$f":"'Cap Needs Input'!$C$1832","v":0},{"$f":"'Cap Needs Input'!$E$1818","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B1830","v":0},{"$f":"'Cap Needs Input'!C1830","v":0},{"$f":"'Cap Needs Input'!D1830","v":"Each"},{"$f":"'Cap Needs Input'!E1830","v":0},{"$f":"'Cap Needs Input'!F1830","v":0},{"$f":"'Cap Needs Input'!G1830","v":0},{"$f":"'Cap Needs Input'!H1830","v":0},{"$f":"'Cap Needs Input'!I1830","v":0},{"$f":"'Cap Needs Input'!J1830","v":0},null,{"$f":"'Cap Needs Input'!L1830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW336","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 8- \"&'Cap Needs Input'!$A$1851","v":"Other 8- Other 8 (describe)"},{"$f":"'Cap Needs Input'!$C$1865","v":0},{"$f":"'Cap Needs Input'!$E$1851","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B1854","v":0},{"$f":"'Cap Needs Input'!C1854","v":0},{"$f":"'Cap Needs Input'!D1854","v":"Units"},{"$f":"'Cap Needs Input'!E1854","v":0},{"$f":"'Cap Needs Input'!F1854","v":0},{"$f":"'Cap Needs Input'!G1854","v":0},{"$f":"'Cap Needs Input'!H1854","v":0},{"$f":"'Cap Needs Input'!I1854","v":0},{"$f":"'Cap Needs Input'!J1854","v":0},{"$f":"'Cap Needs Input'!K1854","v":0},{"$f":"'Cap Needs Input'!L1854","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1874,2)='Cap Needs Input'!$A1862,'Cap Needs Input'!$A1862,(IF(LEFT('Cap Needs Input'!$B1874,2)='Cap Needs Input'!$A1866,'Cap Needs Input'!$A1866,(IF(LEFT('Cap Needs Input'!$B1874,1)='Cap Needs Input'!$A1859,'Cap Needs Input'!$A1859,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1880","v":""},{"$f":"'Cap Needs Input'!E1880","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C668","v":0},{"$f":"'20 Year Detail'!D668","v":0},{"$f":"'20 Year Detail'!E668","v":0},{"$f":"'20 Year Detail'!F668","v":0},{"$f":"'20 Year Detail'!G668","v":0},{"$f":"'20 Year Detail'!H668","v":0},{"$f":"'20 Year Detail'!I668","v":0},{"$f":"'20 Year Detail'!J668","v":0},{"$f":"'20 Year Detail'!K668","v":0},{"$f":"'20 Year Detail'!L668","v":0},{"$f":"'20 Year Detail'!M668","v":0},{"$f":"'20 Year Detail'!N668","v":0},{"$f":"'20 Year Detail'!O668","v":0},{"$f":"'20 Year Detail'!P668","v":0},{"$f":"'20 Year Detail'!Q668","v":0},{"$f":"'20 Year Detail'!R668","v":0},{"$f":"'20 Year Detail'!S668","v":0},{"$f":"'20 Year Detail'!T668","v":0},{"$f":"'20 Year Detail'!U668","v":0},{"$f":"'20 Year Detail'!V668","v":0},{"$f":"'20 Year Detail'!W668","v":0},{"$f":"'Utility Savings'!H40+'Utility Savings'!N40","v":0},{"$f":"IF(AND('Utility Savings'!I40=\"\",'Utility Savings'!O40=\"\"),0,IF('Utility Savings'!I40=\"\",'Utility Savings'!O40,'Utility Savings'!I40))","v":0},{"$f":"IF(AND('Utility Savings'!J40=\"\",'Utility Savings'!P40=\"\"),0,IF('Utility Savings'!J40=\"\",'Utility Savings'!P40,'Utility Savings'!J40))","v":0},{"$f":"IF(AND('Utility Savings'!K40=\"\",'Utility Savings'!Q40=\"\"),0,IF('Utility Savings'!K40=\"\",'Utility Savings'!Q40,'Utility Savings'!K40))","v":0},{"$f":"IF(AND('Utility Savings'!L40=\"\",'Utility Savings'!R40=\"\"),0,IF('Utility Savings'!L40=\"\",'Utility Savings'!R40,'Utility Savings'!L40))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 8- \"&'Cap Needs Input'!$A$1851","v":"Other 8- Other 8 (describe)"},{"$f":"'Cap Needs Input'!$C$1865","v":0},{"$f":"'Cap Needs Input'!$E$1851","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B1855","v":0},{"$f":"'Cap Needs Input'!C1855","v":0},{"$f":"'Cap Needs Input'!D1855","v":"Units"},{"$f":"'Cap Needs Input'!E1855","v":0},{"$f":"'Cap Needs Input'!F1855","v":0},{"$f":"'Cap Needs Input'!G1855","v":0},{"$f":"'Cap Needs Input'!H1855","v":0},{"$f":"'Cap Needs Input'!I1855","v":0},{"$f":"'Cap Needs Input'!J1855","v":0},{"$f":"'Cap Needs Input'!K1855","v":0},{"$f":"'Cap Needs Input'!L1855","v":0},{"$f":"X338","v":"T"},{"$f":"'Cap Needs Input'!C1881","v":""},{"$f":"'Cap Needs Input'!E1881","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C669","v":0},{"$f":"'20 Year Detail'!D669","v":0},{"$f":"'20 Year Detail'!E669","v":0},{"$f":"'20 Year Detail'!F669","v":0},{"$f":"'20 Year Detail'!G669","v":0},{"$f":"'20 Year Detail'!H669","v":0},{"$f":"'20 Year Detail'!I669","v":0},{"$f":"'20 Year Detail'!J669","v":0},{"$f":"'20 Year Detail'!K669","v":0},{"$f":"'20 Year Detail'!L669","v":0},{"$f":"'20 Year Detail'!M669","v":0},{"$f":"'20 Year Detail'!N669","v":0},{"$f":"'20 Year Detail'!O669","v":0},{"$f":"'20 Year Detail'!P669","v":0},{"$f":"'20 Year Detail'!Q669","v":0},{"$f":"'20 Year Detail'!R669","v":0},{"$f":"'20 Year Detail'!S669","v":0},{"$f":"'20 Year Detail'!T669","v":0},{"$f":"'20 Year Detail'!U669","v":0},{"$f":"'20 Year Detail'!V669","v":0},{"$f":"'20 Year Detail'!W669","v":0},{"$f":"AW338","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 8- \"&'Cap Needs Input'!$A$1851","v":"Other 8- Other 8 (describe)"},{"$f":"'Cap Needs Input'!$C$1865","v":0},{"$f":"'Cap Needs Input'!$E$1851","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B1856","v":0},{"$f":"'Cap Needs Input'!C1856","v":0},{"$f":"'Cap Needs Input'!D1856","v":"Units"},{"$f":"'Cap Needs Input'!E1856","v":0},{"$f":"'Cap Needs Input'!F1856","v":0},{"$f":"'Cap Needs Input'!G1856","v":0},{"$f":"'Cap Needs Input'!H1856","v":0},{"$f":"'Cap Needs Input'!I1856","v":0},{"$f":"'Cap Needs Input'!J1856","v":0},{"$f":"'Cap Needs Input'!K1856","v":0},{"$f":"'Cap Needs Input'!L1856","v":0},{"$f":"X339","v":"T"},{"$f":"'Cap Needs Input'!C1882","v":""},{"$f":"'Cap Needs Input'!E1882","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C670","v":0},{"$f":"'20 Year Detail'!D670","v":0},{"$f":"'20 Year Detail'!E670","v":0},{"$f":"'20 Year Detail'!F670","v":0},{"$f":"'20 Year Detail'!G670","v":0},{"$f":"'20 Year Detail'!H670","v":0},{"$f":"'20 Year Detail'!I670","v":0},{"$f":"'20 Year Detail'!J670","v":0},{"$f":"'20 Year Detail'!K670","v":0},{"$f":"'20 Year Detail'!L670","v":0},{"$f":"'20 Year Detail'!M670","v":0},{"$f":"'20 Year Detail'!N670","v":0},{"$f":"'20 Year Detail'!O670","v":0},{"$f":"'20 Year Detail'!P670","v":0},{"$f":"'20 Year Detail'!Q670","v":0},{"$f":"'20 Year Detail'!R670","v":0},{"$f":"'20 Year Detail'!S670","v":0},{"$f":"'20 Year Detail'!T670","v":0},{"$f":"'20 Year Detail'!U670","v":0},{"$f":"'20 Year Detail'!V670","v":0},{"$f":"'20 Year Detail'!W670","v":0},{"$f":"AW339","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 8- \"&'Cap Needs Input'!$A$1851","v":"Other 8- Other 8 (describe)"},{"$f":"'Cap Needs Input'!$C$1865","v":0},{"$f":"'Cap Needs Input'!$E$1851","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B1859","v":0},{"$f":"'Cap Needs Input'!C1859","v":0},{"$f":"'Cap Needs Input'!D1859","v":"Units"},{"$f":"'Cap Needs Input'!E1859","v":0},{"$f":"'Cap Needs Input'!F1859","v":0},{"$f":"'Cap Needs Input'!G1859","v":0},{"$f":"'Cap Needs Input'!H1859","v":0},{"$f":"'Cap Needs Input'!I1859","v":0},{"$f":"'Cap Needs Input'!J1859","v":0},null,{"$f":"'Cap Needs Input'!L1859","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW340","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 8- \"&'Cap Needs Input'!$A$1851","v":"Other 8- Other 8 (describe)"},{"$f":"'Cap Needs Input'!$C$1865","v":0},{"$f":"'Cap Needs Input'!$E$1851","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B1862","v":0},{"$f":"'Cap Needs Input'!C1862","v":0},{"$f":"'Cap Needs Input'!D1862","v":"Units"},{"$f":"'Cap Needs Input'!E1862","v":0},{"$f":"'Cap Needs Input'!F1862","v":0},{"$f":"'Cap Needs Input'!G1862","v":0},{"$f":"'Cap Needs Input'!H1862","v":0},{"$f":"'Cap Needs Input'!I1862","v":0},{"$f":"'Cap Needs Input'!J1862","v":0},null,{"$f":"'Cap Needs Input'!L1862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW341","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 8- \"&'Cap Needs Input'!$A$1851","v":"Other 8- Other 8 (describe)"},{"$f":"'Cap Needs Input'!$C$1865","v":0},{"$f":"'Cap Needs Input'!$E$1851","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B1863","v":0},{"$f":"'Cap Needs Input'!C1863","v":0},{"$f":"'Cap Needs Input'!D1863","v":"Units"},{"$f":"'Cap Needs Input'!E1863","v":0},{"$f":"'Cap Needs Input'!F1863","v":0},{"$f":"'Cap Needs Input'!G1863","v":0},{"$f":"'Cap Needs Input'!H1863","v":0},{"$f":"'Cap Needs Input'!I1863","v":0},{"$f":"'Cap Needs Input'!J1863","v":0},null,{"$f":"'Cap Needs Input'!L1863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW342","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 9- \"&'Cap Needs Input'!$A$1884","v":"Other 9- Other 9 (describe)"},{"$f":"'Cap Needs Input'!$C$1898","v":0},{"$f":"'Cap Needs Input'!$E$1884","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B1887","v":0},{"$f":"'Cap Needs Input'!C1887","v":0},{"$f":"'Cap Needs Input'!D1887","v":"Each"},{"$f":"'Cap Needs Input'!E1887","v":0},{"$f":"'Cap Needs Input'!F1887","v":0},{"$f":"'Cap Needs Input'!G1887","v":0},{"$f":"'Cap Needs Input'!H1887","v":0},{"$f":"'Cap Needs Input'!I1887","v":0},{"$f":"'Cap Needs Input'!J1887","v":0},{"$f":"'Cap Needs Input'!K1887","v":0},{"$f":"'Cap Needs Input'!L1887","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1907,2)='Cap Needs Input'!$A1895,'Cap Needs Input'!$A1895,(IF(LEFT('Cap Needs Input'!$B1907,2)='Cap Needs Input'!$A1899,'Cap Needs Input'!$A1899,(IF(LEFT('Cap Needs Input'!$B1907,1)='Cap Needs Input'!$A1892,'Cap Needs Input'!$A1892,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1913","v":""},{"$f":"'Cap Needs Input'!E1913","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C678","v":0},{"$f":"'20 Year Detail'!D678","v":0},{"$f":"'20 Year Detail'!E678","v":0},{"$f":"'20 Year Detail'!F678","v":0},{"$f":"'20 Year Detail'!G678","v":0},{"$f":"'20 Year Detail'!H678","v":0},{"$f":"'20 Year Detail'!I678","v":0},{"$f":"'20 Year Detail'!J678","v":0},{"$f":"'20 Year Detail'!K678","v":0},{"$f":"'20 Year Detail'!L678","v":0},{"$f":"'20 Year Detail'!M678","v":0},{"$f":"'20 Year Detail'!N678","v":0},{"$f":"'20 Year Detail'!O678","v":0},{"$f":"'20 Year Detail'!P678","v":0},{"$f":"'20 Year Detail'!Q678","v":0},{"$f":"'20 Year Detail'!R678","v":0},{"$f":"'20 Year Detail'!S678","v":0},{"$f":"'20 Year Detail'!T678","v":0},{"$f":"'20 Year Detail'!U678","v":0},{"$f":"'20 Year Detail'!V678","v":0},{"$f":"'20 Year Detail'!W678","v":0},{"$f":"'Utility Savings'!H41+'Utility Savings'!N41","v":0},{"$f":"IF(AND('Utility Savings'!I41=\"\",'Utility Savings'!O41=\"\"),0,IF('Utility Savings'!I41=\"\",'Utility Savings'!O41,'Utility Savings'!I41))","v":0},{"$f":"IF(AND('Utility Savings'!J41=\"\",'Utility Savings'!P41=\"\"),0,IF('Utility Savings'!J41=\"\",'Utility Savings'!P41,'Utility Savings'!J41))","v":0},{"$f":"IF(AND('Utility Savings'!K41=\"\",'Utility Savings'!Q41=\"\"),0,IF('Utility Savings'!K41=\"\",'Utility Savings'!Q41,'Utility Savings'!K41))","v":0},{"$f":"IF(AND('Utility Savings'!L41=\"\",'Utility Savings'!R41=\"\"),0,IF('Utility Savings'!L41=\"\",'Utility Savings'!R41,'Utility Savings'!L41))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 9- \"&'Cap Needs Input'!$A$1884","v":"Other 9- Other 9 (describe)"},{"$f":"'Cap Needs Input'!$C$1898","v":0},{"$f":"'Cap Needs Input'!$E$1884","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B1888","v":0},{"$f":"'Cap Needs Input'!C1888","v":0},{"$f":"'Cap Needs Input'!D1888","v":"Each"},{"$f":"'Cap Needs Input'!E1888","v":0},{"$f":"'Cap Needs Input'!F1888","v":0},{"$f":"'Cap Needs Input'!G1888","v":0},{"$f":"'Cap Needs Input'!H1888","v":0},{"$f":"'Cap Needs Input'!I1888","v":0},{"$f":"'Cap Needs Input'!J1888","v":0},{"$f":"'Cap Needs Input'!K1888","v":0},{"$f":"'Cap Needs Input'!L1888","v":0},{"$f":"X344","v":"T"},{"$f":"'Cap Needs Input'!C1914","v":""},{"$f":"'Cap Needs Input'!E1914","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C679","v":0},{"$f":"'20 Year Detail'!D679","v":0},{"$f":"'20 Year Detail'!E679","v":0},{"$f":"'20 Year Detail'!F679","v":0},{"$f":"'20 Year Detail'!G679","v":0},{"$f":"'20 Year Detail'!H679","v":0},{"$f":"'20 Year Detail'!I679","v":0},{"$f":"'20 Year Detail'!J679","v":0},{"$f":"'20 Year Detail'!K679","v":0},{"$f":"'20 Year Detail'!L679","v":0},{"$f":"'20 Year Detail'!M679","v":0},{"$f":"'20 Year Detail'!N679","v":0},{"$f":"'20 Year Detail'!O679","v":0},{"$f":"'20 Year Detail'!P679","v":0},{"$f":"'20 Year Detail'!Q679","v":0},{"$f":"'20 Year Detail'!R679","v":0},{"$f":"'20 Year Detail'!S679","v":0},{"$f":"'20 Year Detail'!T679","v":0},{"$f":"'20 Year Detail'!U679","v":0},{"$f":"'20 Year Detail'!V679","v":0},{"$f":"'20 Year Detail'!W679","v":0},{"$f":"AW344","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 9- \"&'Cap Needs Input'!$A$1884","v":"Other 9- Other 9 (describe)"},{"$f":"'Cap Needs Input'!$C$1898","v":0},{"$f":"'Cap Needs Input'!$E$1884","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B1889","v":0},{"$f":"'Cap Needs Input'!C1889","v":0},{"$f":"'Cap Needs Input'!D1889","v":"Each"},{"$f":"'Cap Needs Input'!E1889","v":0},{"$f":"'Cap Needs Input'!F1889","v":0},{"$f":"'Cap Needs Input'!G1889","v":0},{"$f":"'Cap Needs Input'!H1889","v":0},{"$f":"'Cap Needs Input'!I1889","v":0},{"$f":"'Cap Needs Input'!J1889","v":0},{"$f":"'Cap Needs Input'!K1889","v":0},{"$f":"'Cap Needs Input'!L1889","v":0},{"$f":"X345","v":"T"},{"$f":"'Cap Needs Input'!C1915","v":""},{"$f":"'Cap Needs Input'!E1915","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C680","v":0},{"$f":"'20 Year Detail'!D680","v":0},{"$f":"'20 Year Detail'!E680","v":0},{"$f":"'20 Year Detail'!F680","v":0},{"$f":"'20 Year Detail'!G680","v":0},{"$f":"'20 Year Detail'!H680","v":0},{"$f":"'20 Year Detail'!I680","v":0},{"$f":"'20 Year Detail'!J680","v":0},{"$f":"'20 Year Detail'!K680","v":0},{"$f":"'20 Year Detail'!L680","v":0},{"$f":"'20 Year Detail'!M680","v":0},{"$f":"'20 Year Detail'!N680","v":0},{"$f":"'20 Year Detail'!O680","v":0},{"$f":"'20 Year Detail'!P680","v":0},{"$f":"'20 Year Detail'!Q680","v":0},{"$f":"'20 Year Detail'!R680","v":0},{"$f":"'20 Year Detail'!S680","v":0},{"$f":"'20 Year Detail'!T680","v":0},{"$f":"'20 Year Detail'!U680","v":0},{"$f":"'20 Year Detail'!V680","v":0},{"$f":"'20 Year Detail'!W680","v":0},{"$f":"AW345","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 9- \"&'Cap Needs Input'!$A$1884","v":"Other 9- Other 9 (describe)"},{"$f":"'Cap Needs Input'!$C$1898","v":0},{"$f":"'Cap Needs Input'!$E$1884","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B1892","v":0},{"$f":"'Cap Needs Input'!C1892","v":0},{"$f":"'Cap Needs Input'!D1892","v":"Each"},{"$f":"'Cap Needs Input'!E1892","v":0},{"$f":"'Cap Needs Input'!F1892","v":0},{"$f":"'Cap Needs Input'!G1892","v":0},{"$f":"'Cap Needs Input'!H1892","v":0},{"$f":"'Cap Needs Input'!I1892","v":0},{"$f":"'Cap Needs Input'!J1892","v":0},null,{"$f":"'Cap Needs Input'!L1892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW346","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 9- \"&'Cap Needs Input'!$A$1884","v":"Other 9- Other 9 (describe)"},{"$f":"'Cap Needs Input'!$C$1898","v":0},{"$f":"'Cap Needs Input'!$E$1884","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B1895","v":0},{"$f":"'Cap Needs Input'!C1895","v":0},{"$f":"'Cap Needs Input'!D1895","v":"Each"},{"$f":"'Cap Needs Input'!E1895","v":0},{"$f":"'Cap Needs Input'!F1895","v":0},{"$f":"'Cap Needs Input'!G1895","v":0},{"$f":"'Cap Needs Input'!H1895","v":0},{"$f":"'Cap Needs Input'!I1895","v":0},{"$f":"'Cap Needs Input'!J1895","v":0},null,{"$f":"'Cap Needs Input'!L1895","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW347","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 9- \"&'Cap Needs Input'!$A$1884","v":"Other 9- Other 9 (describe)"},{"$f":"'Cap Needs Input'!$C$1898","v":0},{"$f":"'Cap Needs Input'!$E$1884","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B1896","v":0},{"$f":"'Cap Needs Input'!C1896","v":0},{"$f":"'Cap Needs Input'!D1896","v":"Each"},{"$f":"'Cap Needs Input'!E1896","v":0},{"$f":"'Cap Needs Input'!F1896","v":0},{"$f":"'Cap Needs Input'!G1896","v":0},{"$f":"'Cap Needs Input'!H1896","v":0},{"$f":"'Cap Needs Input'!I1896","v":0},{"$f":"'Cap Needs Input'!J1896","v":0},null,{"$f":"'Cap Needs Input'!L1896","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW348","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 10- \"&'Cap Needs Input'!$A$1917","v":"Other 10- Other 10 (describe)"},{"$f":"'Cap Needs Input'!$C$1931","v":0},{"$f":"'Cap Needs Input'!$E$1917","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B1920","v":0},{"$f":"'Cap Needs Input'!C1920","v":0},{"$f":"'Cap Needs Input'!D1920","v":"Each"},{"$f":"'Cap Needs Input'!E1920","v":0},{"$f":"'Cap Needs Input'!F1920","v":0},{"$f":"'Cap Needs Input'!G1920","v":0},{"$f":"'Cap Needs Input'!H1920","v":0},{"$f":"'Cap Needs Input'!I1920","v":0},{"$f":"'Cap Needs Input'!J1920","v":0},{"$f":"'Cap Needs Input'!K1920","v":0},{"$f":"'Cap Needs Input'!L1920","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1940,2)='Cap Needs Input'!$A1928,'Cap Needs Input'!$A1928,(IF(LEFT('Cap Needs Input'!$B1940,2)='Cap Needs Input'!$A1932,'Cap Needs Input'!$A1932,(IF(LEFT('Cap Needs Input'!$B1940,1)='Cap Needs Input'!$A1925,'Cap Needs Input'!$A1925,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1946","v":""},{"$f":"'Cap Needs Input'!E1946","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C688","v":0},{"$f":"'20 Year Detail'!D688","v":0},{"$f":"'20 Year Detail'!E688","v":0},{"$f":"'20 Year Detail'!F688","v":0},{"$f":"'20 Year Detail'!G688","v":0},{"$f":"'20 Year Detail'!H688","v":0},{"$f":"'20 Year Detail'!I688","v":0},{"$f":"'20 Year Detail'!J688","v":0},{"$f":"'20 Year Detail'!K688","v":0},{"$f":"'20 Year Detail'!L688","v":0},{"$f":"'20 Year Detail'!M688","v":0},{"$f":"'20 Year Detail'!N688","v":0},{"$f":"'20 Year Detail'!O688","v":0},{"$f":"'20 Year Detail'!P688","v":0},{"$f":"'20 Year Detail'!Q688","v":0},{"$f":"'20 Year Detail'!R688","v":0},{"$f":"'20 Year Detail'!S688","v":0},{"$f":"'20 Year Detail'!T688","v":0},{"$f":"'20 Year Detail'!U688","v":0},{"$f":"'20 Year Detail'!V688","v":0},{"$f":"'20 Year Detail'!W688","v":0},{"$f":"'Utility Savings'!H42+'Utility Savings'!N42","v":0},{"$f":"IF(AND('Utility Savings'!I42=\"\",'Utility Savings'!O42=\"\"),0,IF('Utility Savings'!I42=\"\",'Utility Savings'!O42,'Utility Savings'!I42))","v":0},{"$f":"IF(AND('Utility Savings'!J42=\"\",'Utility Savings'!P42=\"\"),0,IF('Utility Savings'!J42=\"\",'Utility Savings'!P42,'Utility Savings'!J42))","v":0},{"$f":"IF(AND('Utility Savings'!K42=\"\",'Utility Savings'!Q42=\"\"),0,IF('Utility Savings'!K42=\"\",'Utility Savings'!Q42,'Utility Savings'!K42))","v":0},{"$f":"IF(AND('Utility Savings'!L42=\"\",'Utility Savings'!R42=\"\"),0,IF('Utility Savings'!L42=\"\",'Utility Savings'!R42,'Utility Savings'!L42))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 10- \"&'Cap Needs Input'!$A$1917","v":"Other 10- Other 10 (describe)"},{"$f":"'Cap Needs Input'!$C$1931","v":0},{"$f":"'Cap Needs Input'!$E$1917","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B1921","v":0},{"$f":"'Cap Needs Input'!C1921","v":0},{"$f":"'Cap Needs Input'!D1921","v":"Each"},{"$f":"'Cap Needs Input'!E1921","v":0},{"$f":"'Cap Needs Input'!F1921","v":0},{"$f":"'Cap Needs Input'!G1921","v":0},{"$f":"'Cap Needs Input'!H1921","v":0},{"$f":"'Cap Needs Input'!I1921","v":0},{"$f":"'Cap Needs Input'!J1921","v":0},{"$f":"'Cap Needs Input'!K1921","v":0},{"$f":"'Cap Needs Input'!L1921","v":0},{"$f":"X350","v":"T"},{"$f":"'Cap Needs Input'!C1947","v":""},{"$f":"'Cap Needs Input'!E1947","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C689","v":0},{"$f":"'20 Year Detail'!D689","v":0},{"$f":"'20 Year Detail'!E689","v":0},{"$f":"'20 Year Detail'!F689","v":0},{"$f":"'20 Year Detail'!G689","v":0},{"$f":"'20 Year Detail'!H689","v":0},{"$f":"'20 Year Detail'!I689","v":0},{"$f":"'20 Year Detail'!J689","v":0},{"$f":"'20 Year Detail'!K689","v":0},{"$f":"'20 Year Detail'!L689","v":0},{"$f":"'20 Year Detail'!M689","v":0},{"$f":"'20 Year Detail'!N689","v":0},{"$f":"'20 Year Detail'!O689","v":0},{"$f":"'20 Year Detail'!P689","v":0},{"$f":"'20 Year Detail'!Q689","v":0},{"$f":"'20 Year Detail'!R689","v":0},{"$f":"'20 Year Detail'!S689","v":0},{"$f":"'20 Year Detail'!T689","v":0},{"$f":"'20 Year Detail'!U689","v":0},{"$f":"'20 Year Detail'!V689","v":0},{"$f":"'20 Year Detail'!W689","v":0},{"$f":"AW350","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 10- \"&'Cap Needs Input'!$A$1917","v":"Other 10- Other 10 (describe)"},{"$f":"'Cap Needs Input'!$C$1931","v":0},{"$f":"'Cap Needs Input'!$E$1917","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B1922","v":0},{"$f":"'Cap Needs Input'!C1922","v":0},{"$f":"'Cap Needs Input'!D1922","v":"Each"},{"$f":"'Cap Needs Input'!E1922","v":0},{"$f":"'Cap Needs Input'!F1922","v":0},{"$f":"'Cap Needs Input'!G1922","v":0},{"$f":"'Cap Needs Input'!H1922","v":0},{"$f":"'Cap Needs Input'!I1922","v":0},{"$f":"'Cap Needs Input'!J1922","v":0},{"$f":"'Cap Needs Input'!K1922","v":0},{"$f":"'Cap Needs Input'!L1922","v":0},{"$f":"X351","v":"T"},{"$f":"'Cap Needs Input'!C1948","v":""},{"$f":"'Cap Needs Input'!E1948","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C690","v":0},{"$f":"'20 Year Detail'!D690","v":0},{"$f":"'20 Year Detail'!E690","v":0},{"$f":"'20 Year Detail'!F690","v":0},{"$f":"'20 Year Detail'!G690","v":0},{"$f":"'20 Year Detail'!H690","v":0},{"$f":"'20 Year Detail'!I690","v":0},{"$f":"'20 Year Detail'!J690","v":0},{"$f":"'20 Year Detail'!K690","v":0},{"$f":"'20 Year Detail'!L690","v":0},{"$f":"'20 Year Detail'!M690","v":0},{"$f":"'20 Year Detail'!N690","v":0},{"$f":"'20 Year Detail'!O690","v":0},{"$f":"'20 Year Detail'!P690","v":0},{"$f":"'20 Year Detail'!Q690","v":0},{"$f":"'20 Year Detail'!R690","v":0},{"$f":"'20 Year Detail'!S690","v":0},{"$f":"'20 Year Detail'!T690","v":0},{"$f":"'20 Year Detail'!U690","v":0},{"$f":"'20 Year Detail'!V690","v":0},{"$f":"'20 Year Detail'!W690","v":0},{"$f":"AW351","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 10- \"&'Cap Needs Input'!$A$1917","v":"Other 10- Other 10 (describe)"},{"$f":"'Cap Needs Input'!$C$1931","v":0},{"$f":"'Cap Needs Input'!$E$1917","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B1925","v":0},{"$f":"'Cap Needs Input'!C1925","v":0},{"$f":"'Cap Needs Input'!D1925","v":"Each"},{"$f":"'Cap Needs Input'!E1925","v":0},{"$f":"'Cap Needs Input'!F1925","v":0},{"$f":"'Cap Needs Input'!G1925","v":0},{"$f":"'Cap Needs Input'!H1925","v":0},{"$f":"'Cap Needs Input'!I1925","v":0},{"$f":"'Cap Needs Input'!J1925","v":0},null,{"$f":"'Cap Needs Input'!L1925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW352","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 10- \"&'Cap Needs Input'!$A$1917","v":"Other 10- Other 10 (describe)"},{"$f":"'Cap Needs Input'!$C$1931","v":0},{"$f":"'Cap Needs Input'!$E$1917","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B1928","v":0},{"$f":"'Cap Needs Input'!C1928","v":0},{"$f":"'Cap Needs Input'!D1928","v":"Each"},{"$f":"'Cap Needs Input'!E1928","v":0},{"$f":"'Cap Needs Input'!F1928","v":0},{"$f":"'Cap Needs Input'!G1928","v":0},{"$f":"'Cap Needs Input'!H1928","v":0},{"$f":"'Cap Needs Input'!I1928","v":0},{"$f":"'Cap Needs Input'!J1928","v":0},null,{"$f":"'Cap Needs Input'!L1928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW353","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 10- \"&'Cap Needs Input'!$A$1917","v":"Other 10- Other 10 (describe)"},{"$f":"'Cap Needs Input'!$C$1931","v":0},{"$f":"'Cap Needs Input'!$E$1917","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B1929","v":0},{"$f":"'Cap Needs Input'!C1929","v":0},{"$f":"'Cap Needs Input'!D1929","v":"Each"},{"$f":"'Cap Needs Input'!E1929","v":0},{"$f":"'Cap Needs Input'!F1929","v":0},{"$f":"'Cap Needs Input'!G1929","v":0},{"$f":"'Cap Needs Input'!H1929","v":0},{"$f":"'Cap Needs Input'!I1929","v":0},{"$f":"'Cap Needs Input'!J1929","v":0},null,{"$f":"'Cap Needs Input'!L1929","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW354","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 11- \"&'Cap Needs Input'!$A$1950","v":"Other 11- Other 11 (describe)"},{"$f":"'Cap Needs Input'!$C$1964","v":0},{"$f":"'Cap Needs Input'!$E$1950","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B1953","v":0},{"$f":"'Cap Needs Input'!C1953","v":0},{"$f":"'Cap Needs Input'!D1953","v":"Each"},{"$f":"'Cap Needs Input'!E1953","v":0},{"$f":"'Cap Needs Input'!F1953","v":0},{"$f":"'Cap Needs Input'!G1953","v":0},{"$f":"'Cap Needs Input'!H1953","v":0},{"$f":"'Cap Needs Input'!I1953","v":0},{"$f":"'Cap Needs Input'!J1953","v":0},{"$f":"'Cap Needs Input'!K1953","v":0},{"$f":"'Cap Needs Input'!L1953","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B1973,2)='Cap Needs Input'!$A1961,'Cap Needs Input'!$A1961,(IF(LEFT('Cap Needs Input'!$B1973,2)='Cap Needs Input'!$A1965,'Cap Needs Input'!$A1965,(IF(LEFT('Cap Needs Input'!$B1973,1)='Cap Needs Input'!$A1958,'Cap Needs Input'!$A1958,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C1979","v":""},{"$f":"'Cap Needs Input'!E1979","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C698","v":0},{"$f":"'20 Year Detail'!D698","v":0},{"$f":"'20 Year Detail'!E698","v":0},{"$f":"'20 Year Detail'!F698","v":0},{"$f":"'20 Year Detail'!G698","v":0},{"$f":"'20 Year Detail'!H698","v":0},{"$f":"'20 Year Detail'!I698","v":0},{"$f":"'20 Year Detail'!J698","v":0},{"$f":"'20 Year Detail'!K698","v":0},{"$f":"'20 Year Detail'!L698","v":0},{"$f":"'20 Year Detail'!M698","v":0},{"$f":"'20 Year Detail'!N698","v":0},{"$f":"'20 Year Detail'!O698","v":0},{"$f":"'20 Year Detail'!P698","v":0},{"$f":"'20 Year Detail'!Q698","v":0},{"$f":"'20 Year Detail'!R698","v":0},{"$f":"'20 Year Detail'!S698","v":0},{"$f":"'20 Year Detail'!T698","v":0},{"$f":"'20 Year Detail'!U698","v":0},{"$f":"'20 Year Detail'!V698","v":0},{"$f":"'20 Year Detail'!W698","v":0},{"$f":"'Utility Savings'!H43+'Utility Savings'!N43","v":0},{"$f":"IF(AND('Utility Savings'!I43=\"\",'Utility Savings'!O43=\"\"),0,IF('Utility Savings'!I43=\"\",'Utility Savings'!O43,'Utility Savings'!I43))","v":0},{"$f":"IF(AND('Utility Savings'!J43=\"\",'Utility Savings'!P43=\"\"),0,IF('Utility Savings'!J43=\"\",'Utility Savings'!P43,'Utility Savings'!J43))","v":0},{"$f":"IF(AND('Utility Savings'!K43=\"\",'Utility Savings'!Q43=\"\"),0,IF('Utility Savings'!K43=\"\",'Utility Savings'!Q43,'Utility Savings'!K43))","v":0},{"$f":"IF(AND('Utility Savings'!L43=\"\",'Utility Savings'!R43=\"\"),0,IF('Utility Savings'!L43=\"\",'Utility Savings'!R43,'Utility Savings'!L43))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 11- \"&'Cap Needs Input'!$A$1950","v":"Other 11- Other 11 (describe)"},{"$f":"'Cap Needs Input'!$C$1964","v":0},{"$f":"'Cap Needs Input'!$E$1950","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B1954","v":0},{"$f":"'Cap Needs Input'!C1954","v":0},{"$f":"'Cap Needs Input'!D1954","v":"Each"},{"$f":"'Cap Needs Input'!E1954","v":0},{"$f":"'Cap Needs Input'!F1954","v":0},{"$f":"'Cap Needs Input'!G1954","v":0},{"$f":"'Cap Needs Input'!H1954","v":0},{"$f":"'Cap Needs Input'!I1954","v":0},{"$f":"'Cap Needs Input'!J1954","v":0},{"$f":"'Cap Needs Input'!K1954","v":0},{"$f":"'Cap Needs Input'!L1954","v":0},{"$f":"X356","v":"T"},{"$f":"'Cap Needs Input'!C1980","v":""},{"$f":"'Cap Needs Input'!E1980","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C699","v":0},{"$f":"'20 Year Detail'!D699","v":0},{"$f":"'20 Year Detail'!E699","v":0},{"$f":"'20 Year Detail'!F699","v":0},{"$f":"'20 Year Detail'!G699","v":0},{"$f":"'20 Year Detail'!H699","v":0},{"$f":"'20 Year Detail'!I699","v":0},{"$f":"'20 Year Detail'!J699","v":0},{"$f":"'20 Year Detail'!K699","v":0},{"$f":"'20 Year Detail'!L699","v":0},{"$f":"'20 Year Detail'!M699","v":0},{"$f":"'20 Year Detail'!N699","v":0},{"$f":"'20 Year Detail'!O699","v":0},{"$f":"'20 Year Detail'!P699","v":0},{"$f":"'20 Year Detail'!Q699","v":0},{"$f":"'20 Year Detail'!R699","v":0},{"$f":"'20 Year Detail'!S699","v":0},{"$f":"'20 Year Detail'!T699","v":0},{"$f":"'20 Year Detail'!U699","v":0},{"$f":"'20 Year Detail'!V699","v":0},{"$f":"'20 Year Detail'!W699","v":0},{"$f":"AW356","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 11- \"&'Cap Needs Input'!$A$1950","v":"Other 11- Other 11 (describe)"},{"$f":"'Cap Needs Input'!$C$1964","v":0},{"$f":"'Cap Needs Input'!$E$1950","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B1955","v":0},{"$f":"'Cap Needs Input'!C1955","v":0},{"$f":"'Cap Needs Input'!D1955","v":"Each"},{"$f":"'Cap Needs Input'!E1955","v":0},{"$f":"'Cap Needs Input'!F1955","v":0},{"$f":"'Cap Needs Input'!G1955","v":0},{"$f":"'Cap Needs Input'!H1955","v":0},{"$f":"'Cap Needs Input'!I1955","v":0},{"$f":"'Cap Needs Input'!J1955","v":0},{"$f":"'Cap Needs Input'!K1955","v":0},{"$f":"'Cap Needs Input'!L1955","v":0},{"$f":"X357","v":"T"},{"$f":"'Cap Needs Input'!C1981","v":""},{"$f":"'Cap Needs Input'!E1981","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C700","v":0},{"$f":"'20 Year Detail'!D700","v":0},{"$f":"'20 Year Detail'!E700","v":0},{"$f":"'20 Year Detail'!F700","v":0},{"$f":"'20 Year Detail'!G700","v":0},{"$f":"'20 Year Detail'!H700","v":0},{"$f":"'20 Year Detail'!I700","v":0},{"$f":"'20 Year Detail'!J700","v":0},{"$f":"'20 Year Detail'!K700","v":0},{"$f":"'20 Year Detail'!L700","v":0},{"$f":"'20 Year Detail'!M700","v":0},{"$f":"'20 Year Detail'!N700","v":0},{"$f":"'20 Year Detail'!O700","v":0},{"$f":"'20 Year Detail'!P700","v":0},{"$f":"'20 Year Detail'!Q700","v":0},{"$f":"'20 Year Detail'!R700","v":0},{"$f":"'20 Year Detail'!S700","v":0},{"$f":"'20 Year Detail'!T700","v":0},{"$f":"'20 Year Detail'!U700","v":0},{"$f":"'20 Year Detail'!V700","v":0},{"$f":"'20 Year Detail'!W700","v":0},{"$f":"AW357","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 11- \"&'Cap Needs Input'!$A$1950","v":"Other 11- Other 11 (describe)"},{"$f":"'Cap Needs Input'!$C$1964","v":0},{"$f":"'Cap Needs Input'!$E$1950","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B1958","v":0},{"$f":"'Cap Needs Input'!C1958","v":0},{"$f":"'Cap Needs Input'!D1958","v":"Each"},{"$f":"'Cap Needs Input'!E1958","v":0},{"$f":"'Cap Needs Input'!F1958","v":0},{"$f":"'Cap Needs Input'!G1958","v":0},{"$f":"'Cap Needs Input'!H1958","v":0},{"$f":"'Cap Needs Input'!I1958","v":0},{"$f":"'Cap Needs Input'!J1958","v":0},null,{"$f":"'Cap Needs Input'!L1958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW358","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 11- \"&'Cap Needs Input'!$A$1950","v":"Other 11- Other 11 (describe)"},{"$f":"'Cap Needs Input'!$C$1964","v":0},{"$f":"'Cap Needs Input'!$E$1950","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B1961","v":0},{"$f":"'Cap Needs Input'!C1961","v":0},{"$f":"'Cap Needs Input'!D1961","v":"Each"},{"$f":"'Cap Needs Input'!E1961","v":0},{"$f":"'Cap Needs Input'!F1961","v":0},{"$f":"'Cap Needs Input'!G1961","v":0},{"$f":"'Cap Needs Input'!H1961","v":0},{"$f":"'Cap Needs Input'!I1961","v":0},{"$f":"'Cap Needs Input'!J1961","v":0},null,{"$f":"'Cap Needs Input'!L1961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW359","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 11- \"&'Cap Needs Input'!$A$1950","v":"Other 11- Other 11 (describe)"},{"$f":"'Cap Needs Input'!$C$1964","v":0},{"$f":"'Cap Needs Input'!$E$1950","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B1962","v":0},{"$f":"'Cap Needs Input'!C1962","v":0},{"$f":"'Cap Needs Input'!D1962","v":"Each"},{"$f":"'Cap Needs Input'!E1962","v":0},{"$f":"'Cap Needs Input'!F1962","v":0},{"$f":"'Cap Needs Input'!G1962","v":0},{"$f":"'Cap Needs Input'!H1962","v":0},{"$f":"'Cap Needs Input'!I1962","v":0},{"$f":"'Cap Needs Input'!J1962","v":0},null,{"$f":"'Cap Needs Input'!L1962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW360","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 12- \"&'Cap Needs Input'!$A$1983","v":"Other 12- Other 12 (describe)"},{"$f":"'Cap Needs Input'!$C$1997","v":0},{"$f":"'Cap Needs Input'!$E$1983","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B1986","v":0},{"$f":"'Cap Needs Input'!C1986","v":0},{"$f":"'Cap Needs Input'!D1986","v":"Each"},{"$f":"'Cap Needs Input'!E1986","v":0},{"$f":"'Cap Needs Input'!F1986","v":0},{"$f":"'Cap Needs Input'!G1986","v":0},{"$f":"'Cap Needs Input'!H1986","v":0},{"$f":"'Cap Needs Input'!I1986","v":0},{"$f":"'Cap Needs Input'!J1986","v":0},{"$f":"'Cap Needs Input'!K1986","v":0},{"$f":"'Cap Needs Input'!L1986","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2006,2)='Cap Needs Input'!$A1994,'Cap Needs Input'!$A1994,(IF(LEFT('Cap Needs Input'!$B2006,2)='Cap Needs Input'!$A1998,'Cap Needs Input'!$A1998,(IF(LEFT('Cap Needs Input'!$B2006,1)='Cap Needs Input'!$A1991,'Cap Needs Input'!$A1991,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2012","v":""},{"$f":"'Cap Needs Input'!E2012","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C708","v":0},{"$f":"'20 Year Detail'!D708","v":0},{"$f":"'20 Year Detail'!E708","v":0},{"$f":"'20 Year Detail'!F708","v":0},{"$f":"'20 Year Detail'!G708","v":0},{"$f":"'20 Year Detail'!H708","v":0},{"$f":"'20 Year Detail'!I708","v":0},{"$f":"'20 Year Detail'!J708","v":0},{"$f":"'20 Year Detail'!K708","v":0},{"$f":"'20 Year Detail'!L708","v":0},{"$f":"'20 Year Detail'!M708","v":0},{"$f":"'20 Year Detail'!N708","v":0},{"$f":"'20 Year Detail'!O708","v":0},{"$f":"'20 Year Detail'!P708","v":0},{"$f":"'20 Year Detail'!Q708","v":0},{"$f":"'20 Year Detail'!R708","v":0},{"$f":"'20 Year Detail'!S708","v":0},{"$f":"'20 Year Detail'!T708","v":0},{"$f":"'20 Year Detail'!U708","v":0},{"$f":"'20 Year Detail'!V708","v":0},{"$f":"'20 Year Detail'!W708","v":0},{"$f":"'Utility Savings'!H44+'Utility Savings'!N44","v":0},{"$f":"IF(AND('Utility Savings'!I44=\"\",'Utility Savings'!O44=\"\"),0,IF('Utility Savings'!I44=\"\",'Utility Savings'!O44,'Utility Savings'!I44))","v":0},{"$f":"IF(AND('Utility Savings'!J44=\"\",'Utility Savings'!P44=\"\"),0,IF('Utility Savings'!J44=\"\",'Utility Savings'!P44,'Utility Savings'!J44))","v":0},{"$f":"IF(AND('Utility Savings'!K44=\"\",'Utility Savings'!Q44=\"\"),0,IF('Utility Savings'!K44=\"\",'Utility Savings'!Q44,'Utility Savings'!K44))","v":0},{"$f":"IF(AND('Utility Savings'!L44=\"\",'Utility Savings'!R44=\"\"),0,IF('Utility Savings'!L44=\"\",'Utility Savings'!R44,'Utility Savings'!L44))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 12- \"&'Cap Needs Input'!$A$1983","v":"Other 12- Other 12 (describe)"},{"$f":"'Cap Needs Input'!$C$1997","v":0},{"$f":"'Cap Needs Input'!$E$1983","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B1987","v":0},{"$f":"'Cap Needs Input'!C1987","v":0},{"$f":"'Cap Needs Input'!D1987","v":"Each"},{"$f":"'Cap Needs Input'!E1987","v":0},{"$f":"'Cap Needs Input'!F1987","v":0},{"$f":"'Cap Needs Input'!G1987","v":0},{"$f":"'Cap Needs Input'!H1987","v":0},{"$f":"'Cap Needs Input'!I1987","v":0},{"$f":"'Cap Needs Input'!J1987","v":0},{"$f":"'Cap Needs Input'!K1987","v":0},{"$f":"'Cap Needs Input'!L1987","v":0},{"$f":"X362","v":"T"},{"$f":"'Cap Needs Input'!C2013","v":""},{"$f":"'Cap Needs Input'!E2013","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C709","v":0},{"$f":"'20 Year Detail'!D709","v":0},{"$f":"'20 Year Detail'!E709","v":0},{"$f":"'20 Year Detail'!F709","v":0},{"$f":"'20 Year Detail'!G709","v":0},{"$f":"'20 Year Detail'!H709","v":0},{"$f":"'20 Year Detail'!I709","v":0},{"$f":"'20 Year Detail'!J709","v":0},{"$f":"'20 Year Detail'!K709","v":0},{"$f":"'20 Year Detail'!L709","v":0},{"$f":"'20 Year Detail'!M709","v":0},{"$f":"'20 Year Detail'!N709","v":0},{"$f":"'20 Year Detail'!O709","v":0},{"$f":"'20 Year Detail'!P709","v":0},{"$f":"'20 Year Detail'!Q709","v":0},{"$f":"'20 Year Detail'!R709","v":0},{"$f":"'20 Year Detail'!S709","v":0},{"$f":"'20 Year Detail'!T709","v":0},{"$f":"'20 Year Detail'!U709","v":0},{"$f":"'20 Year Detail'!V709","v":0},{"$f":"'20 Year Detail'!W709","v":0},{"$f":"AW362","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 12- \"&'Cap Needs Input'!$A$1983","v":"Other 12- Other 12 (describe)"},{"$f":"'Cap Needs Input'!$C$1997","v":0},{"$f":"'Cap Needs Input'!$E$1983","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B1988","v":0},{"$f":"'Cap Needs Input'!C1988","v":0},{"$f":"'Cap Needs Input'!D1988","v":"Each"},{"$f":"'Cap Needs Input'!E1988","v":0},{"$f":"'Cap Needs Input'!F1988","v":0},{"$f":"'Cap Needs Input'!G1988","v":0},{"$f":"'Cap Needs Input'!H1988","v":0},{"$f":"'Cap Needs Input'!I1988","v":0},{"$f":"'Cap Needs Input'!J1988","v":0},{"$f":"'Cap Needs Input'!K1988","v":0},{"$f":"'Cap Needs Input'!L1988","v":0},{"$f":"X363","v":"T"},{"$f":"'Cap Needs Input'!C2014","v":""},{"$f":"'Cap Needs Input'!E2014","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C710","v":0},{"$f":"'20 Year Detail'!D710","v":0},{"$f":"'20 Year Detail'!E710","v":0},{"$f":"'20 Year Detail'!F710","v":0},{"$f":"'20 Year Detail'!G710","v":0},{"$f":"'20 Year Detail'!H710","v":0},{"$f":"'20 Year Detail'!I710","v":0},{"$f":"'20 Year Detail'!J710","v":0},{"$f":"'20 Year Detail'!K710","v":0},{"$f":"'20 Year Detail'!L710","v":0},{"$f":"'20 Year Detail'!M710","v":0},{"$f":"'20 Year Detail'!N710","v":0},{"$f":"'20 Year Detail'!O710","v":0},{"$f":"'20 Year Detail'!P710","v":0},{"$f":"'20 Year Detail'!Q710","v":0},{"$f":"'20 Year Detail'!R710","v":0},{"$f":"'20 Year Detail'!S710","v":0},{"$f":"'20 Year Detail'!T710","v":0},{"$f":"'20 Year Detail'!U710","v":0},{"$f":"'20 Year Detail'!V710","v":0},{"$f":"'20 Year Detail'!W710","v":0},{"$f":"AW363","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 12- \"&'Cap Needs Input'!$A$1983","v":"Other 12- Other 12 (describe)"},{"$f":"'Cap Needs Input'!$C$1997","v":0},{"$f":"'Cap Needs Input'!$E$1983","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B1991","v":0},{"$f":"'Cap Needs Input'!C1991","v":0},{"$f":"'Cap Needs Input'!D1991","v":"Each"},{"$f":"'Cap Needs Input'!E1991","v":0},{"$f":"'Cap Needs Input'!F1991","v":0},{"$f":"'Cap Needs Input'!G1991","v":0},{"$f":"'Cap Needs Input'!H1991","v":0},{"$f":"'Cap Needs Input'!I1991","v":0},{"$f":"'Cap Needs Input'!J1991","v":0},null,{"$f":"'Cap Needs Input'!L1991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW364","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 12- \"&'Cap Needs Input'!$A$1983","v":"Other 12- Other 12 (describe)"},{"$f":"'Cap Needs Input'!$C$1997","v":0},{"$f":"'Cap Needs Input'!$E$1983","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B1994","v":0},{"$f":"'Cap Needs Input'!C1994","v":0},{"$f":"'Cap Needs Input'!D1994","v":"Each"},{"$f":"'Cap Needs Input'!E1994","v":0},{"$f":"'Cap Needs Input'!F1994","v":0},{"$f":"'Cap Needs Input'!G1994","v":0},{"$f":"'Cap Needs Input'!H1994","v":0},{"$f":"'Cap Needs Input'!I1994","v":0},{"$f":"'Cap Needs Input'!J1994","v":0},null,{"$f":"'Cap Needs Input'!L1994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW365","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 12- \"&'Cap Needs Input'!$A$1983","v":"Other 12- Other 12 (describe)"},{"$f":"'Cap Needs Input'!$C$1997","v":0},{"$f":"'Cap Needs Input'!$E$1983","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B1995","v":0},{"$f":"'Cap Needs Input'!C1995","v":0},{"$f":"'Cap Needs Input'!D1995","v":"Each"},{"$f":"'Cap Needs Input'!E1995","v":0},{"$f":"'Cap Needs Input'!F1995","v":0},{"$f":"'Cap Needs Input'!G1995","v":0},{"$f":"'Cap Needs Input'!H1995","v":0},{"$f":"'Cap Needs Input'!I1995","v":0},{"$f":"'Cap Needs Input'!J1995","v":0},null,{"$f":"'Cap Needs Input'!L1995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW366","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 13- \"&'Cap Needs Input'!$A$2016","v":"Other 13- Other 13 (describe)"},{"$f":"'Cap Needs Input'!$C$2030","v":0},{"$f":"'Cap Needs Input'!$E$2016","v":"Owner"},{"$f":"L362","v":"E1"},{"$f":"'Cap Needs Input'!B2019","v":0},{"$f":"'Cap Needs Input'!C2019","v":0},{"$f":"'Cap Needs Input'!D2019","v":"Each"},{"$f":"'Cap Needs Input'!E2019","v":0},{"$f":"'Cap Needs Input'!F2019","v":0},{"$f":"'Cap Needs Input'!G2019","v":0},{"$f":"'Cap Needs Input'!H2019","v":0},{"$f":"'Cap Needs Input'!I2019","v":0},{"$f":"'Cap Needs Input'!J2019","v":0},{"$f":"'Cap Needs Input'!K2019","v":0},{"$f":"'Cap Needs Input'!L2019","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2039,2)='Cap Needs Input'!$A2027,'Cap Needs Input'!$A2027,(IF(LEFT('Cap Needs Input'!$B2039,2)='Cap Needs Input'!$A2031,'Cap Needs Input'!$A2031,(IF(LEFT('Cap Needs Input'!$B2039,1)='Cap Needs Input'!$A2024,'Cap Needs Input'!$A2024,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2045","v":""},{"$f":"'Cap Needs Input'!E2045","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C718","v":0},{"$f":"'20 Year Detail'!D718","v":0},{"$f":"'20 Year Detail'!E718","v":0},{"$f":"'20 Year Detail'!F718","v":0},{"$f":"'20 Year Detail'!G718","v":0},{"$f":"'20 Year Detail'!H718","v":0},{"$f":"'20 Year Detail'!I718","v":0},{"$f":"'20 Year Detail'!J718","v":0},{"$f":"'20 Year Detail'!K718","v":0},{"$f":"'20 Year Detail'!L718","v":0},{"$f":"'20 Year Detail'!M718","v":0},{"$f":"'20 Year Detail'!N718","v":0},{"$f":"'20 Year Detail'!O718","v":0},{"$f":"'20 Year Detail'!P718","v":0},{"$f":"'20 Year Detail'!Q718","v":0},{"$f":"'20 Year Detail'!R718","v":0},{"$f":"'20 Year Detail'!S718","v":0},{"$f":"'20 Year Detail'!T718","v":0},{"$f":"'20 Year Detail'!U718","v":0},{"$f":"'20 Year Detail'!V718","v":0},{"$f":"'20 Year Detail'!W718","v":0},{"$f":"'Utility Savings'!H45+'Utility Savings'!N45","v":0},{"$f":"IF(AND('Utility Savings'!I45=\"\",'Utility Savings'!O45=\"\"),0,IF('Utility Savings'!I45=\"\",'Utility Savings'!O45,'Utility Savings'!I45))","v":0},{"$f":"IF(AND('Utility Savings'!J45=\"\",'Utility Savings'!P45=\"\"),0,IF('Utility Savings'!J45=\"\",'Utility Savings'!P45,'Utility Savings'!J45))","v":0},{"$f":"IF(AND('Utility Savings'!K45=\"\",'Utility Savings'!Q45=\"\"),0,IF('Utility Savings'!K45=\"\",'Utility Savings'!Q45,'Utility Savings'!K45))","v":0},{"$f":"IF(AND('Utility Savings'!L45=\"\",'Utility Savings'!R45=\"\"),0,IF('Utility Savings'!L45=\"\",'Utility Savings'!R45,'Utility Savings'!L45))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 13- \"&'Cap Needs Input'!$A$2016","v":"Other 13- Other 13 (describe)"},{"$f":"'Cap Needs Input'!$C$2030","v":0},{"$f":"'Cap Needs Input'!$E$2016","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B2020","v":0},{"$f":"'Cap Needs Input'!C2020","v":0},{"$f":"'Cap Needs Input'!D2020","v":"Each"},{"$f":"'Cap Needs Input'!E2020","v":0},{"$f":"'Cap Needs Input'!F2020","v":0},{"$f":"'Cap Needs Input'!G2020","v":0},{"$f":"'Cap Needs Input'!H2020","v":0},{"$f":"'Cap Needs Input'!I2020","v":0},{"$f":"'Cap Needs Input'!J2020","v":0},{"$f":"'Cap Needs Input'!K2020","v":0},{"$f":"'Cap Needs Input'!L2020","v":0},{"$f":"X368","v":"T"},{"$f":"'Cap Needs Input'!C2046","v":""},{"$f":"'Cap Needs Input'!E2046","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C719","v":0},{"$f":"'20 Year Detail'!D719","v":0},{"$f":"'20 Year Detail'!E719","v":0},{"$f":"'20 Year Detail'!F719","v":0},{"$f":"'20 Year Detail'!G719","v":0},{"$f":"'20 Year Detail'!H719","v":0},{"$f":"'20 Year Detail'!I719","v":0},{"$f":"'20 Year Detail'!J719","v":0},{"$f":"'20 Year Detail'!K719","v":0},{"$f":"'20 Year Detail'!L719","v":0},{"$f":"'20 Year Detail'!M719","v":0},{"$f":"'20 Year Detail'!N719","v":0},{"$f":"'20 Year Detail'!O719","v":0},{"$f":"'20 Year Detail'!P719","v":0},{"$f":"'20 Year Detail'!Q719","v":0},{"$f":"'20 Year Detail'!R719","v":0},{"$f":"'20 Year Detail'!S719","v":0},{"$f":"'20 Year Detail'!T719","v":0},{"$f":"'20 Year Detail'!U719","v":0},{"$f":"'20 Year Detail'!V719","v":0},{"$f":"'20 Year Detail'!W719","v":0},{"$f":"AW368","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 13- \"&'Cap Needs Input'!$A$2016","v":"Other 13- Other 13 (describe)"},{"$f":"'Cap Needs Input'!$C$2030","v":0},{"$f":"'Cap Needs Input'!$E$2016","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B2021","v":0},{"$f":"'Cap Needs Input'!C2021","v":0},{"$f":"'Cap Needs Input'!D2021","v":"Each"},{"$f":"'Cap Needs Input'!E2021","v":0},{"$f":"'Cap Needs Input'!F2021","v":0},{"$f":"'Cap Needs Input'!G2021","v":0},{"$f":"'Cap Needs Input'!H2021","v":0},{"$f":"'Cap Needs Input'!I2021","v":0},{"$f":"'Cap Needs Input'!J2021","v":0},{"$f":"'Cap Needs Input'!K2021","v":0},{"$f":"'Cap Needs Input'!L2021","v":0},{"$f":"X369","v":"T"},{"$f":"'Cap Needs Input'!C2047","v":""},{"$f":"'Cap Needs Input'!E2047","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C720","v":0},{"$f":"'20 Year Detail'!D720","v":0},{"$f":"'20 Year Detail'!E720","v":0},{"$f":"'20 Year Detail'!F720","v":0},{"$f":"'20 Year Detail'!G720","v":0},{"$f":"'20 Year Detail'!H720","v":0},{"$f":"'20 Year Detail'!I720","v":0},{"$f":"'20 Year Detail'!J720","v":0},{"$f":"'20 Year Detail'!K720","v":0},{"$f":"'20 Year Detail'!L720","v":0},{"$f":"'20 Year Detail'!M720","v":0},{"$f":"'20 Year Detail'!N720","v":0},{"$f":"'20 Year Detail'!O720","v":0},{"$f":"'20 Year Detail'!P720","v":0},{"$f":"'20 Year Detail'!Q720","v":0},{"$f":"'20 Year Detail'!R720","v":0},{"$f":"'20 Year Detail'!S720","v":0},{"$f":"'20 Year Detail'!T720","v":0},{"$f":"'20 Year Detail'!U720","v":0},{"$f":"'20 Year Detail'!V720","v":0},{"$f":"'20 Year Detail'!W720","v":0},{"$f":"AW369","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 13- \"&'Cap Needs Input'!$A$2016","v":"Other 13- Other 13 (describe)"},{"$f":"'Cap Needs Input'!$C$2030","v":0},{"$f":"'Cap Needs Input'!$E$2016","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B2024","v":0},{"$f":"'Cap Needs Input'!C2024","v":0},{"$f":"'Cap Needs Input'!D2024","v":"Each"},{"$f":"'Cap Needs Input'!E2024","v":0},{"$f":"'Cap Needs Input'!F2024","v":0},{"$f":"'Cap Needs Input'!G2024","v":0},{"$f":"'Cap Needs Input'!H2024","v":0},{"$f":"'Cap Needs Input'!I2024","v":0},{"$f":"'Cap Needs Input'!J2024","v":0},null,{"$f":"'Cap Needs Input'!L2024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW370","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 13- \"&'Cap Needs Input'!$A$2016","v":"Other 13- Other 13 (describe)"},{"$f":"'Cap Needs Input'!$C$2030","v":0},{"$f":"'Cap Needs Input'!$E$2016","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B2027","v":0},{"$f":"'Cap Needs Input'!C2027","v":0},{"$f":"'Cap Needs Input'!D2027","v":"Each"},{"$f":"'Cap Needs Input'!E2027","v":0},{"$f":"'Cap Needs Input'!F2027","v":0},{"$f":"'Cap Needs Input'!G2027","v":0},{"$f":"'Cap Needs Input'!H2027","v":0},{"$f":"'Cap Needs Input'!I2027","v":0},{"$f":"'Cap Needs Input'!J2027","v":0},null,{"$f":"'Cap Needs Input'!L2027","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW371","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 13- \"&'Cap Needs Input'!$A$2016","v":"Other 13- Other 13 (describe)"},{"$f":"'Cap Needs Input'!$C$2030","v":0},{"$f":"'Cap Needs Input'!$E$2016","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B2028","v":0},{"$f":"'Cap Needs Input'!C2028","v":0},{"$f":"'Cap Needs Input'!D2028","v":"Each"},{"$f":"'Cap Needs Input'!E2028","v":0},{"$f":"'Cap Needs Input'!F2028","v":0},{"$f":"'Cap Needs Input'!G2028","v":0},{"$f":"'Cap Needs Input'!H2028","v":0},{"$f":"'Cap Needs Input'!I2028","v":0},{"$f":"'Cap Needs Input'!J2028","v":0},null,{"$f":"'Cap Needs Input'!L2028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW372","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 14- \"&'Cap Needs Input'!$A$2049","v":"Other 14- Other 14 (describe)"},{"$f":"'Cap Needs Input'!$C$2063","v":0},{"$f":"'Cap Needs Input'!$E$2049","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B2052","v":0},{"$f":"'Cap Needs Input'!C2052","v":0},{"$f":"'Cap Needs Input'!D2052","v":"Each"},{"$f":"'Cap Needs Input'!E2052","v":0},{"$f":"'Cap Needs Input'!F2052","v":0},{"$f":"'Cap Needs Input'!G2052","v":0},{"$f":"'Cap Needs Input'!H2052","v":0},{"$f":"'Cap Needs Input'!I2052","v":0},{"$f":"'Cap Needs Input'!J2052","v":0},{"$f":"'Cap Needs Input'!K2052","v":0},{"$f":"'Cap Needs Input'!L2052","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2072,2)='Cap Needs Input'!$A2060,'Cap Needs Input'!$A2060,(IF(LEFT('Cap Needs Input'!$B2072,2)='Cap Needs Input'!$A2064,'Cap Needs Input'!$A2064,(IF(LEFT('Cap Needs Input'!$B2072,1)='Cap Needs Input'!$A2057,'Cap Needs Input'!$A2057,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2078","v":""},{"$f":"'Cap Needs Input'!E2078","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C728","v":0},{"$f":"'20 Year Detail'!D728","v":0},{"$f":"'20 Year Detail'!E728","v":0},{"$f":"'20 Year Detail'!F728","v":0},{"$f":"'20 Year Detail'!G728","v":0},{"$f":"'20 Year Detail'!H728","v":0},{"$f":"'20 Year Detail'!I728","v":0},{"$f":"'20 Year Detail'!J728","v":0},{"$f":"'20 Year Detail'!K728","v":0},{"$f":"'20 Year Detail'!L728","v":0},{"$f":"'20 Year Detail'!M728","v":0},{"$f":"'20 Year Detail'!N728","v":0},{"$f":"'20 Year Detail'!O728","v":0},{"$f":"'20 Year Detail'!P728","v":0},{"$f":"'20 Year Detail'!Q728","v":0},{"$f":"'20 Year Detail'!R728","v":0},{"$f":"'20 Year Detail'!S728","v":0},{"$f":"'20 Year Detail'!T728","v":0},{"$f":"'20 Year Detail'!U728","v":0},{"$f":"'20 Year Detail'!V728","v":0},{"$f":"'20 Year Detail'!W728","v":0},{"$f":"'Utility Savings'!H46+'Utility Savings'!N46","v":0},{"$f":"IF(AND('Utility Savings'!I46=\"\",'Utility Savings'!O46=\"\"),0,IF('Utility Savings'!I46=\"\",'Utility Savings'!O46,'Utility Savings'!I46))","v":0},{"$f":"IF(AND('Utility Savings'!J46=\"\",'Utility Savings'!P46=\"\"),0,IF('Utility Savings'!J46=\"\",'Utility Savings'!P46,'Utility Savings'!J46))","v":0},{"$f":"IF(AND('Utility Savings'!K46=\"\",'Utility Savings'!Q46=\"\"),0,IF('Utility Savings'!K46=\"\",'Utility Savings'!Q46,'Utility Savings'!K46))","v":0},{"$f":"IF(AND('Utility Savings'!L46=\"\",'Utility Savings'!R46=\"\"),0,IF('Utility Savings'!L46=\"\",'Utility Savings'!R46,'Utility Savings'!L46))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 14- \"&'Cap Needs Input'!$A$2049","v":"Other 14- Other 14 (describe)"},{"$f":"'Cap Needs Input'!$C$2063","v":0},{"$f":"'Cap Needs Input'!$E$2049","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B2053","v":0},{"$f":"'Cap Needs Input'!C2053","v":0},{"$f":"'Cap Needs Input'!D2053","v":"Each"},{"$f":"'Cap Needs Input'!E2053","v":0},{"$f":"'Cap Needs Input'!F2053","v":0},{"$f":"'Cap Needs Input'!G2053","v":0},{"$f":"'Cap Needs Input'!H2053","v":0},{"$f":"'Cap Needs Input'!I2053","v":0},{"$f":"'Cap Needs Input'!J2053","v":0},{"$f":"'Cap Needs Input'!K2053","v":0},{"$f":"'Cap Needs Input'!L2053","v":0},{"$f":"X374","v":"T"},{"$f":"'Cap Needs Input'!C2079","v":""},{"$f":"'Cap Needs Input'!E2079","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C729","v":0},{"$f":"'20 Year Detail'!D729","v":0},{"$f":"'20 Year Detail'!E729","v":0},{"$f":"'20 Year Detail'!F729","v":0},{"$f":"'20 Year Detail'!G729","v":0},{"$f":"'20 Year Detail'!H729","v":0},{"$f":"'20 Year Detail'!I729","v":0},{"$f":"'20 Year Detail'!J729","v":0},{"$f":"'20 Year Detail'!K729","v":0},{"$f":"'20 Year Detail'!L729","v":0},{"$f":"'20 Year Detail'!M729","v":0},{"$f":"'20 Year Detail'!N729","v":0},{"$f":"'20 Year Detail'!O729","v":0},{"$f":"'20 Year Detail'!P729","v":0},{"$f":"'20 Year Detail'!Q729","v":0},{"$f":"'20 Year Detail'!R729","v":0},{"$f":"'20 Year Detail'!S729","v":0},{"$f":"'20 Year Detail'!T729","v":0},{"$f":"'20 Year Detail'!U729","v":0},{"$f":"'20 Year Detail'!V729","v":0},{"$f":"'20 Year Detail'!W729","v":0},{"$f":"AW374","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 14- \"&'Cap Needs Input'!$A$2049","v":"Other 14- Other 14 (describe)"},{"$f":"'Cap Needs Input'!$C$2063","v":0},{"$f":"'Cap Needs Input'!$E$2049","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B2054","v":0},{"$f":"'Cap Needs Input'!C2054","v":0},{"$f":"'Cap Needs Input'!D2054","v":"Each"},{"$f":"'Cap Needs Input'!E2054","v":0},{"$f":"'Cap Needs Input'!F2054","v":0},{"$f":"'Cap Needs Input'!G2054","v":0},{"$f":"'Cap Needs Input'!H2054","v":0},{"$f":"'Cap Needs Input'!I2054","v":0},{"$f":"'Cap Needs Input'!J2054","v":0},{"$f":"'Cap Needs Input'!K2054","v":0},{"$f":"'Cap Needs Input'!L2054","v":0},{"$f":"X375","v":"T"},{"$f":"'Cap Needs Input'!C2080","v":""},{"$f":"'Cap Needs Input'!E2080","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C730","v":0},{"$f":"'20 Year Detail'!D730","v":0},{"$f":"'20 Year Detail'!E730","v":0},{"$f":"'20 Year Detail'!F730","v":0},{"$f":"'20 Year Detail'!G730","v":0},{"$f":"'20 Year Detail'!H730","v":0},{"$f":"'20 Year Detail'!I730","v":0},{"$f":"'20 Year Detail'!J730","v":0},{"$f":"'20 Year Detail'!K730","v":0},{"$f":"'20 Year Detail'!L730","v":0},{"$f":"'20 Year Detail'!M730","v":0},{"$f":"'20 Year Detail'!N730","v":0},{"$f":"'20 Year Detail'!O730","v":0},{"$f":"'20 Year Detail'!P730","v":0},{"$f":"'20 Year Detail'!Q730","v":0},{"$f":"'20 Year Detail'!R730","v":0},{"$f":"'20 Year Detail'!S730","v":0},{"$f":"'20 Year Detail'!T730","v":0},{"$f":"'20 Year Detail'!U730","v":0},{"$f":"'20 Year Detail'!V730","v":0},{"$f":"'20 Year Detail'!W730","v":0},{"$f":"AW375","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 14- \"&'Cap Needs Input'!$A$2049","v":"Other 14- Other 14 (describe)"},{"$f":"'Cap Needs Input'!$C$2063","v":0},{"$f":"'Cap Needs Input'!$E$2049","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B2057","v":0},{"$f":"'Cap Needs Input'!C2057","v":0},{"$f":"'Cap Needs Input'!D2057","v":"Each"},{"$f":"'Cap Needs Input'!E2057","v":0},{"$f":"'Cap Needs Input'!F2057","v":0},{"$f":"'Cap Needs Input'!G2057","v":0},{"$f":"'Cap Needs Input'!H2057","v":0},{"$f":"'Cap Needs Input'!I2057","v":0},{"$f":"'Cap Needs Input'!J2057","v":0},null,{"$f":"'Cap Needs Input'!L2057","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW376","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 14- \"&'Cap Needs Input'!$A$2049","v":"Other 14- Other 14 (describe)"},{"$f":"'Cap Needs Input'!$C$2063","v":0},{"$f":"'Cap Needs Input'!$E$2049","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B2060","v":0},{"$f":"'Cap Needs Input'!C2060","v":0},{"$f":"'Cap Needs Input'!D2060","v":"Each"},{"$f":"'Cap Needs Input'!E2060","v":0},{"$f":"'Cap Needs Input'!F2060","v":0},{"$f":"'Cap Needs Input'!G2060","v":0},{"$f":"'Cap Needs Input'!H2060","v":0},{"$f":"'Cap Needs Input'!I2060","v":0},{"$f":"'Cap Needs Input'!J2060","v":0},null,{"$f":"'Cap Needs Input'!L2060","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW377","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 14- \"&'Cap Needs Input'!$A$2049","v":"Other 14- Other 14 (describe)"},{"$f":"'Cap Needs Input'!$C$2063","v":0},{"$f":"'Cap Needs Input'!$E$2049","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B2061","v":0},{"$f":"'Cap Needs Input'!C2061","v":0},{"$f":"'Cap Needs Input'!D2061","v":"Each"},{"$f":"'Cap Needs Input'!E2061","v":0},{"$f":"'Cap Needs Input'!F2061","v":0},{"$f":"'Cap Needs Input'!G2061","v":0},{"$f":"'Cap Needs Input'!H2061","v":0},{"$f":"'Cap Needs Input'!I2061","v":0},{"$f":"'Cap Needs Input'!J2061","v":0},null,{"$f":"'Cap Needs Input'!L2061","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW378","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 15- \"&'Cap Needs Input'!$A$2082","v":"Other 15- Other 15 (describe)"},{"$f":"'Cap Needs Input'!$C$2096","v":0},{"$f":"'Cap Needs Input'!$E$2082","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B2085","v":0},{"$f":"'Cap Needs Input'!C2085","v":0},{"$f":"'Cap Needs Input'!D2085","v":"Each"},{"$f":"'Cap Needs Input'!E2085","v":0},{"$f":"'Cap Needs Input'!F2085","v":0},{"$f":"'Cap Needs Input'!G2085","v":0},{"$f":"'Cap Needs Input'!H2085","v":0},{"$f":"'Cap Needs Input'!I2085","v":0},{"$f":"'Cap Needs Input'!J2085","v":0},{"$f":"'Cap Needs Input'!K2085","v":0},{"$f":"'Cap Needs Input'!L2085","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2105,2)='Cap Needs Input'!$A2093,'Cap Needs Input'!$A2093,(IF(LEFT('Cap Needs Input'!$B2105,2)='Cap Needs Input'!$A2097,'Cap Needs Input'!$A2097,(IF(LEFT('Cap Needs Input'!$B2105,1)='Cap Needs Input'!$A2090,'Cap Needs Input'!$A2090,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2111","v":""},{"$f":"'Cap Needs Input'!E2111","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C738","v":0},{"$f":"'20 Year Detail'!D738","v":0},{"$f":"'20 Year Detail'!E738","v":0},{"$f":"'20 Year Detail'!F738","v":0},{"$f":"'20 Year Detail'!G738","v":0},{"$f":"'20 Year Detail'!H738","v":0},{"$f":"'20 Year Detail'!I738","v":0},{"$f":"'20 Year Detail'!J738","v":0},{"$f":"'20 Year Detail'!K738","v":0},{"$f":"'20 Year Detail'!L738","v":0},{"$f":"'20 Year Detail'!M738","v":0},{"$f":"'20 Year Detail'!N738","v":0},{"$f":"'20 Year Detail'!O738","v":0},{"$f":"'20 Year Detail'!P738","v":0},{"$f":"'20 Year Detail'!Q738","v":0},{"$f":"'20 Year Detail'!R738","v":0},{"$f":"'20 Year Detail'!S738","v":0},{"$f":"'20 Year Detail'!T738","v":0},{"$f":"'20 Year Detail'!U738","v":0},{"$f":"'20 Year Detail'!V738","v":0},{"$f":"'20 Year Detail'!W738","v":0},{"$f":"'Utility Savings'!H47+'Utility Savings'!N47","v":0},{"$f":"IF(AND('Utility Savings'!I47=\"\",'Utility Savings'!O47=\"\"),0,IF('Utility Savings'!I47=\"\",'Utility Savings'!O47,'Utility Savings'!I47))","v":0},{"$f":"IF(AND('Utility Savings'!J47=\"\",'Utility Savings'!P47=\"\"),0,IF('Utility Savings'!J47=\"\",'Utility Savings'!P47,'Utility Savings'!J47))","v":0},{"$f":"IF(AND('Utility Savings'!K47=\"\",'Utility Savings'!Q47=\"\"),0,IF('Utility Savings'!K47=\"\",'Utility Savings'!Q47,'Utility Savings'!K47))","v":0},{"$f":"IF(AND('Utility Savings'!L47=\"\",'Utility Savings'!R47=\"\"),0,IF('Utility Savings'!L47=\"\",'Utility Savings'!R47,'Utility Savings'!L47))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 15- \"&'Cap Needs Input'!$A$2082","v":"Other 15- Other 15 (describe)"},{"$f":"'Cap Needs Input'!$C$2096","v":0},{"$f":"'Cap Needs Input'!$E$2082","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B2086","v":0},{"$f":"'Cap Needs Input'!C2086","v":0},{"$f":"'Cap Needs Input'!D2086","v":"Each"},{"$f":"'Cap Needs Input'!E2086","v":0},{"$f":"'Cap Needs Input'!F2086","v":0},{"$f":"'Cap Needs Input'!G2086","v":0},{"$f":"'Cap Needs Input'!H2086","v":0},{"$f":"'Cap Needs Input'!I2086","v":0},{"$f":"'Cap Needs Input'!J2086","v":0},{"$f":"'Cap Needs Input'!K2086","v":0},{"$f":"'Cap Needs Input'!L2086","v":0},{"$f":"X380","v":"T"},{"$f":"'Cap Needs Input'!C2112","v":""},{"$f":"'Cap Needs Input'!E2112","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C739","v":0},{"$f":"'20 Year Detail'!D739","v":0},{"$f":"'20 Year Detail'!E739","v":0},{"$f":"'20 Year Detail'!F739","v":0},{"$f":"'20 Year Detail'!G739","v":0},{"$f":"'20 Year Detail'!H739","v":0},{"$f":"'20 Year Detail'!I739","v":0},{"$f":"'20 Year Detail'!J739","v":0},{"$f":"'20 Year Detail'!K739","v":0},{"$f":"'20 Year Detail'!L739","v":0},{"$f":"'20 Year Detail'!M739","v":0},{"$f":"'20 Year Detail'!N739","v":0},{"$f":"'20 Year Detail'!O739","v":0},{"$f":"'20 Year Detail'!P739","v":0},{"$f":"'20 Year Detail'!Q739","v":0},{"$f":"'20 Year Detail'!R739","v":0},{"$f":"'20 Year Detail'!S739","v":0},{"$f":"'20 Year Detail'!T739","v":0},{"$f":"'20 Year Detail'!U739","v":0},{"$f":"'20 Year Detail'!V739","v":0},{"$f":"'20 Year Detail'!W739","v":0},{"$f":"AW380","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 15- \"&'Cap Needs Input'!$A$2082","v":"Other 15- Other 15 (describe)"},{"$f":"'Cap Needs Input'!$C$2096","v":0},{"$f":"'Cap Needs Input'!$E$2082","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B2087","v":0},{"$f":"'Cap Needs Input'!C2087","v":0},{"$f":"'Cap Needs Input'!D2087","v":"Each"},{"$f":"'Cap Needs Input'!E2087","v":0},{"$f":"'Cap Needs Input'!F2087","v":0},{"$f":"'Cap Needs Input'!G2087","v":0},{"$f":"'Cap Needs Input'!H2087","v":0},{"$f":"'Cap Needs Input'!I2087","v":0},{"$f":"'Cap Needs Input'!J2087","v":0},{"$f":"'Cap Needs Input'!K2087","v":0},{"$f":"'Cap Needs Input'!L2087","v":0},{"$f":"X381","v":"T"},{"$f":"'Cap Needs Input'!C2113","v":""},{"$f":"'Cap Needs Input'!E2113","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C740","v":0},{"$f":"'20 Year Detail'!D740","v":0},{"$f":"'20 Year Detail'!E740","v":0},{"$f":"'20 Year Detail'!F740","v":0},{"$f":"'20 Year Detail'!G740","v":0},{"$f":"'20 Year Detail'!H740","v":0},{"$f":"'20 Year Detail'!I740","v":0},{"$f":"'20 Year Detail'!J740","v":0},{"$f":"'20 Year Detail'!K740","v":0},{"$f":"'20 Year Detail'!L740","v":0},{"$f":"'20 Year Detail'!M740","v":0},{"$f":"'20 Year Detail'!N740","v":0},{"$f":"'20 Year Detail'!O740","v":0},{"$f":"'20 Year Detail'!P740","v":0},{"$f":"'20 Year Detail'!Q740","v":0},{"$f":"'20 Year Detail'!R740","v":0},{"$f":"'20 Year Detail'!S740","v":0},{"$f":"'20 Year Detail'!T740","v":0},{"$f":"'20 Year Detail'!U740","v":0},{"$f":"'20 Year Detail'!V740","v":0},{"$f":"'20 Year Detail'!W740","v":0},{"$f":"AW381","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 15- \"&'Cap Needs Input'!$A$2082","v":"Other 15- Other 15 (describe)"},{"$f":"'Cap Needs Input'!$C$2096","v":0},{"$f":"'Cap Needs Input'!$E$2082","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B2090","v":0},{"$f":"'Cap Needs Input'!C2090","v":0},{"$f":"'Cap Needs Input'!D2090","v":"Each"},{"$f":"'Cap Needs Input'!E2090","v":0},{"$f":"'Cap Needs Input'!F2090","v":0},{"$f":"'Cap Needs Input'!G2090","v":0},{"$f":"'Cap Needs Input'!H2090","v":0},{"$f":"'Cap Needs Input'!I2090","v":0},{"$f":"'Cap Needs Input'!J2090","v":0},null,{"$f":"'Cap Needs Input'!L2090","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW382","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 15- \"&'Cap Needs Input'!$A$2082","v":"Other 15- Other 15 (describe)"},{"$f":"'Cap Needs Input'!$C$2096","v":0},{"$f":"'Cap Needs Input'!$E$2082","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B2093","v":0},{"$f":"'Cap Needs Input'!C2093","v":0},{"$f":"'Cap Needs Input'!D2093","v":"Each"},{"$f":"'Cap Needs Input'!E2093","v":0},{"$f":"'Cap Needs Input'!F2093","v":0},{"$f":"'Cap Needs Input'!G2093","v":0},{"$f":"'Cap Needs Input'!H2093","v":0},{"$f":"'Cap Needs Input'!I2093","v":0},{"$f":"'Cap Needs Input'!J2093","v":0},null,{"$f":"'Cap Needs Input'!L2093","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW383","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 15- \"&'Cap Needs Input'!$A$2082","v":"Other 15- Other 15 (describe)"},{"$f":"'Cap Needs Input'!$C$2096","v":0},{"$f":"'Cap Needs Input'!$E$2082","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B2094","v":0},{"$f":"'Cap Needs Input'!C2094","v":0},{"$f":"'Cap Needs Input'!D2094","v":"Each"},{"$f":"'Cap Needs Input'!E2094","v":0},{"$f":"'Cap Needs Input'!F2094","v":0},{"$f":"'Cap Needs Input'!G2094","v":0},{"$f":"'Cap Needs Input'!H2094","v":0},{"$f":"'Cap Needs Input'!I2094","v":0},{"$f":"'Cap Needs Input'!J2094","v":0},null,{"$f":"'Cap Needs Input'!L2094","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW384","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 16- \"&'Cap Needs Input'!$A$2115","v":"Other 16- Other 16 (describe)"},{"$f":"'Cap Needs Input'!$C$2129","v":0},{"$f":"'Cap Needs Input'!$E$2115","v":"Owner"},"E1",{"$f":"'Cap Needs Input'!B2118","v":0},{"$f":"'Cap Needs Input'!C2118","v":0},{"$f":"'Cap Needs Input'!D2118","v":"Each"},{"$f":"'Cap Needs Input'!E2118","v":0},{"$f":"'Cap Needs Input'!F2118","v":0},{"$f":"'Cap Needs Input'!G2118","v":0},{"$f":"'Cap Needs Input'!H2118","v":0},{"$f":"'Cap Needs Input'!I2118","v":0},{"$f":"'Cap Needs Input'!J2118","v":0},{"$f":"'Cap Needs Input'!K2118","v":0},{"$f":"'Cap Needs Input'!L2118","v":0},{"$f":"IF(LEFT('Cap Needs Input'!$B2138,2)='Cap Needs Input'!$A2126,'Cap Needs Input'!$A2126,(IF(LEFT('Cap Needs Input'!$B2138,2)='Cap Needs Input'!$A2130,'Cap Needs Input'!$A2130,(IF(LEFT('Cap Needs Input'!$B2138,1)='Cap Needs Input'!$A2123,'Cap Needs Input'!$A2123,0)))))","v":"T"},{"$f":"'Cap Needs Input'!C2144","v":""},{"$f":"'Cap Needs Input'!E2144","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C748","v":0},{"$f":"'20 Year Detail'!D748","v":0},{"$f":"'20 Year Detail'!E748","v":0},{"$f":"'20 Year Detail'!F748","v":0},{"$f":"'20 Year Detail'!G748","v":0},{"$f":"'20 Year Detail'!H748","v":0},{"$f":"'20 Year Detail'!I748","v":0},{"$f":"'20 Year Detail'!J748","v":0},{"$f":"'20 Year Detail'!K748","v":0},{"$f":"'20 Year Detail'!L748","v":0},{"$f":"'20 Year Detail'!M748","v":0},{"$f":"'20 Year Detail'!N748","v":0},{"$f":"'20 Year Detail'!O748","v":0},{"$f":"'20 Year Detail'!P748","v":0},{"$f":"'20 Year Detail'!Q748","v":0},{"$f":"'20 Year Detail'!R748","v":0},{"$f":"'20 Year Detail'!S748","v":0},{"$f":"'20 Year Detail'!T748","v":0},{"$f":"'20 Year Detail'!U748","v":0},{"$f":"'20 Year Detail'!V748","v":0},{"$f":"'20 Year Detail'!W748","v":0},{"$f":"'Utility Savings'!H48+'Utility Savings'!N48","v":0},{"$f":"IF(AND('Utility Savings'!I48=\"\",'Utility Savings'!O48=\"\"),0,IF('Utility Savings'!I48=\"\",'Utility Savings'!O48,'Utility Savings'!I48))","v":0},{"$f":"IF(AND('Utility Savings'!J48=\"\",'Utility Savings'!P48=\"\"),0,IF('Utility Savings'!J48=\"\",'Utility Savings'!P48,'Utility Savings'!J48))","v":0},{"$f":"IF(AND('Utility Savings'!K48=\"\",'Utility Savings'!Q48=\"\"),0,IF('Utility Savings'!K48=\"\",'Utility Savings'!Q48,'Utility Savings'!K48))","v":0},{"$f":"IF(AND('Utility Savings'!L48=\"\",'Utility Savings'!R48=\"\"),0,IF('Utility Savings'!L48=\"\",'Utility Savings'!R48,'Utility Savings'!L48))","v":0}]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 16- \"&'Cap Needs Input'!$A$2115","v":"Other 16- Other 16 (describe)"},{"$f":"'Cap Needs Input'!$C$2129","v":0},{"$f":"'Cap Needs Input'!$E$2115","v":"Owner"},"E2",{"$f":"'Cap Needs Input'!B2119","v":0},{"$f":"'Cap Needs Input'!C2119","v":0},{"$f":"'Cap Needs Input'!D2119","v":"Each"},{"$f":"'Cap Needs Input'!E2119","v":0},{"$f":"'Cap Needs Input'!F2119","v":0},{"$f":"'Cap Needs Input'!G2119","v":0},{"$f":"'Cap Needs Input'!H2119","v":0},{"$f":"'Cap Needs Input'!I2119","v":0},{"$f":"'Cap Needs Input'!J2119","v":0},{"$f":"'Cap Needs Input'!K2119","v":0},{"$f":"'Cap Needs Input'!L2119","v":0},{"$f":"X386","v":"T"},{"$f":"'Cap Needs Input'!C2145","v":""},{"$f":"'Cap Needs Input'!E2145","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C749","v":0},{"$f":"'20 Year Detail'!D749","v":0},{"$f":"'20 Year Detail'!E749","v":0},{"$f":"'20 Year Detail'!F749","v":0},{"$f":"'20 Year Detail'!G749","v":0},{"$f":"'20 Year Detail'!H749","v":0},{"$f":"'20 Year Detail'!I749","v":0},{"$f":"'20 Year Detail'!J749","v":0},{"$f":"'20 Year Detail'!K749","v":0},{"$f":"'20 Year Detail'!L749","v":0},{"$f":"'20 Year Detail'!M749","v":0},{"$f":"'20 Year Detail'!N749","v":0},{"$f":"'20 Year Detail'!O749","v":0},{"$f":"'20 Year Detail'!P749","v":0},{"$f":"'20 Year Detail'!Q749","v":0},{"$f":"'20 Year Detail'!R749","v":0},{"$f":"'20 Year Detail'!S749","v":0},{"$f":"'20 Year Detail'!T749","v":0},{"$f":"'20 Year Detail'!U749","v":0},{"$f":"'20 Year Detail'!V749","v":0},{"$f":"'20 Year Detail'!W749","v":0},{"$f":"AW386","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 16- \"&'Cap Needs Input'!$A$2115","v":"Other 16- Other 16 (describe)"},{"$f":"'Cap Needs Input'!$C$2129","v":0},{"$f":"'Cap Needs Input'!$E$2115","v":"Owner"},"E3",{"$f":"'Cap Needs Input'!B2120","v":0},{"$f":"'Cap Needs Input'!C2120","v":0},{"$f":"'Cap Needs Input'!D2120","v":"Each"},{"$f":"'Cap Needs Input'!E2120","v":0},{"$f":"'Cap Needs Input'!F2120","v":0},{"$f":"'Cap Needs Input'!G2120","v":0},{"$f":"'Cap Needs Input'!H2120","v":0},{"$f":"'Cap Needs Input'!I2120","v":0},{"$f":"'Cap Needs Input'!J2120","v":0},{"$f":"'Cap Needs Input'!K2120","v":0},{"$f":"'Cap Needs Input'!L2120","v":0},{"$f":"X387","v":"T"},{"$f":"'Cap Needs Input'!C2146","v":""},{"$f":"'Cap Needs Input'!E2146","v":""},{"$f":"StartInput!$G$24","v":0},{"$f":"'20 Year Detail'!C750","v":0},{"$f":"'20 Year Detail'!D750","v":0},{"$f":"'20 Year Detail'!E750","v":0},{"$f":"'20 Year Detail'!F750","v":0},{"$f":"'20 Year Detail'!G750","v":0},{"$f":"'20 Year Detail'!H750","v":0},{"$f":"'20 Year Detail'!I750","v":0},{"$f":"'20 Year Detail'!J750","v":0},{"$f":"'20 Year Detail'!K750","v":0},{"$f":"'20 Year Detail'!L750","v":0},{"$f":"'20 Year Detail'!M750","v":0},{"$f":"'20 Year Detail'!N750","v":0},{"$f":"'20 Year Detail'!O750","v":0},{"$f":"'20 Year Detail'!P750","v":0},{"$f":"'20 Year Detail'!Q750","v":0},{"$f":"'20 Year Detail'!R750","v":0},{"$f":"'20 Year Detail'!S750","v":0},{"$f":"'20 Year Detail'!T750","v":0},{"$f":"'20 Year Detail'!U750","v":0},{"$f":"'20 Year Detail'!V750","v":0},{"$f":"'20 Year Detail'!W750","v":0},{"$f":"AW387","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 16- \"&'Cap Needs Input'!$A$2115","v":"Other 16- Other 16 (describe)"},{"$f":"'Cap Needs Input'!$C$2129","v":0},{"$f":"'Cap Needs Input'!$E$2115","v":"Owner"},"T",{"$f":"'Cap Needs Input'!B2123","v":0},{"$f":"'Cap Needs Input'!C2123","v":0},{"$f":"'Cap Needs Input'!D2123","v":"Each"},{"$f":"'Cap Needs Input'!E2123","v":0},{"$f":"'Cap Needs Input'!F2123","v":0},{"$f":"'Cap Needs Input'!G2123","v":0},{"$f":"'Cap Needs Input'!H2123","v":0},{"$f":"'Cap Needs Input'!I2123","v":0},{"$f":"'Cap Needs Input'!J2123","v":0},null,{"$f":"'Cap Needs Input'!L2123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW388","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 16- \"&'Cap Needs Input'!$A$2115","v":"Other 16- Other 16 (describe)"},{"$f":"'Cap Needs Input'!$C$2129","v":0},{"$f":"'Cap Needs Input'!$E$2115","v":"Owner"},"G1",{"$f":"'Cap Needs Input'!B2126","v":0},{"$f":"'Cap Needs Input'!C2126","v":0},{"$f":"'Cap Needs Input'!D2126","v":"Each"},{"$f":"'Cap Needs Input'!E2126","v":0},{"$f":"'Cap Needs Input'!F2126","v":0},{"$f":"'Cap Needs Input'!G2126","v":0},{"$f":"'Cap Needs Input'!H2126","v":0},{"$f":"'Cap Needs Input'!I2126","v":0},{"$f":"'Cap Needs Input'!J2126","v":0},null,{"$f":"'Cap Needs Input'!L2126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW389","v":0},0,0,0,0]
[{"$f":"'Data Entry'!$F$4","v":0},{"$f":"'Data Entry'!$F$3","v":0},{"$f":"'Data Entry'!$F$5","v":0},{"$f":"'Data Entry'!$F$6","v":0},{"$f":"'Data Entry'!$E$18","v":0},{"$f":"'Data Entry'!$F$18","v":0},{"$f":"StartInput!$E$20","v":0},{"$f":"StartInput!$E$15","v":0},{"$f":"\"Other 16- \"&'Cap Needs Input'!$A$2115","v":"Other 16- Other 16 (describe)"},{"$f":"'Cap Needs Input'!$C$2129","v":0},{"$f":"'Cap Needs Input'!$E$2115","v":"Owner"},"G2",{"$f":"'Cap Needs Input'!B2127","v":0},{"$f":"'Cap Needs Input'!C2127","v":0},{"$f":"'Cap Needs Input'!D2127","v":"Each"},{"$f":"'Cap Needs Input'!E2127","v":0},{"$f":"'Cap Needs Input'!F2127","v":0},{"$f":"'Cap Needs Input'!G2127","v":0},{"$f":"'Cap Needs Input'!H2127","v":0},{"$f":"'Cap Needs Input'!I2127","v":0},{"$f":"'Cap Needs Input'!J2127","v":0},null,{"$f":"'Cap Needs Input'!L2127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW390","v":0},0,0,0,0]

{"sheet":"Upgrade","index":28,"n_rows":42,"n_cols":42,"rows_kept":42,"cut":false,"hidden":false,"merged":[[18,13,18,14],[18,41,18,42]]}
[]
[]
[null,null,"Upgrade procedure:"]
[]
[null,null,"1. Open the file to be upgraded; this will be the revision 1.00 or 1.01 GRP UWM"]
[null,null,"2. Rename this file as \"GRP to upgrade\"; ensure the file type is 'Excel Macro-Enabled workbook (*.xlsm)'"]
[null,null,"3. Open the Blank GRP UWM Master, Revision 1.02"]
[null,null,"4. Rename this file as 'GRP Upgrade Master', ensuring it is also a .xlsm file"]
[null,null,"5. Click the button below"]
[]
[]
[null,null,"6. Rename the GRP Upgrade Master; a suggested name is 'GRP UWM 1.02 XX PropertyName', where XX = State abbreviation"]
[null,null,"7. Several default calculations are left in place, e.g. Rehab Escrow & Exhibit A items/cost, CNI suggested replacements,"]
[null,null,"   and Typical Historical Inc&Exp determinations; therefore, review the upgrade's conclusions for consistency versus"]
[null,null,"   the original UWM file. Override defaults as needed to match. A summary and tips are provided below to assist in this review."]
[null,null,"8. Ensure there are no external links to the original UWM. See TIP #5 below."]
[]
[]
[null,null,"Review Summary (assorted key elements):",null,null,null,null,null,"Data below effective as of upgrade date/time:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOW()","v":"2009-10-26T16:06:59.450"}]
[null,null,null,null,null,null,null,null,"Upgrade totals will shift with post-upgrade edits; 'Review' no longer applicable at that time"]
[null,null,"Rehab & 20 Year Schedule (inflated):"]
[]
[null,null,null,null,"Rehab","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
[null,null,null,"Original Totals"]
[null,null,null,"Upgrade Totals",{"$f":"'20 Year Schedule'!B66","v":0},{"$f":"'20 Year Schedule'!D66","v":0},{"$f":"'20 Year Schedule'!E66","v":0},{"$f":"'20 Year Schedule'!F66","v":0},{"$f":"'20 Year Schedule'!G66","v":0},{"$f":"'20 Year Schedule'!H66","v":0},{"$f":"'20 Year Schedule'!I66","v":0},{"$f":"'20 Year Schedule'!J66","v":0},{"$f":"'20 Year Schedule'!K66","v":0},{"$f":"'20 Year Schedule'!L66","v":0},{"$f":"'20 Year Schedule'!M66","v":0},{"$f":"'20 Year Schedule'!N66","v":0},{"$f":"'20 Year Schedule'!O66","v":0},{"$f":"'20 Year Schedule'!P66","v":0},{"$f":"'20 Year Schedule'!Q66","v":0},{"$f":"'20 Year Schedule'!R66","v":0},{"$f":"'20 Year Schedule'!S66","v":0},{"$f":"'20 Year Schedule'!T66","v":0},{"$f":"'20 Year Schedule'!U66","v":0},{"$f":"'20 Year Schedule'!V66","v":0},{"$f":"'20 Year Schedule'!W66","v":0}]
[null,null,null,"Flags (if not equal)",{"$f":"IF(ROUND(E24,2)<>ROUND(E25,2),\"Review\",\"\")","v":""},{"$f":"IF(ROUND(F24,2)<>ROUND(F25,2),\"Review\",\"\")","v":""},"","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"General Elements:",null,null,null,null,null,"Original","Upgrade","Flags","  TIPS:","Default formulas in this upgrade may require overriding"]
[null,null,null,null,null,null,null,"Underwritten Adjusted NOI",null,{"$f":"'Inc & Exp'!L116","v":0},{"$f":"IF(ROUND(I29,2)<>ROUND(J29,2),\"Review\",\"\")","v":""},"     1) If the Rehab Escrow or 20 Year Schedule is flagged in row 26, first review the replacement components and timing on Cap Needs Input (CNI)."]
[null,null,null,null,null,null,null,"Rehab Escrow Needs Worksheet; Total Rehab",null,{"$f":"'Rehab Escrow Needs'!B119","v":0},{"$f":"IF(ROUND(I30,2)<>ROUND(J30,2),\"Review\",\"\")","v":""},"     The upgrade will default to use the \"Suggested Replacement Component\" (e.g. CNI cell B26) and timing (\"Replace When?\"; e.g. CNI cell C32)."]
[null,null,null,null,null,null,null,"Exhibit A Worksheet; Total Rehab",null,{"$f":"'Exhibit A-GRP'!G96","v":0},"","     2) If Rehab Escrow or 20 Year Schedule is still flagged in row 26, review the 20 Year Detail worksheet. Replicate any cost overrides from the"]
[null,null,null,null,null,null,null,"Total Sources",null,{"$f":"'Sources&Uses'!G27","v":0},"","     original UWM. Overrides in the original will be easily identified with aqua shading."]
[null,null,null,null,null,null,null,"Total Uses",null,{"$f":"'Sources&Uses'!K27","v":0},"","     3) If ANOI is flagged in cell K29, review the Typical Historical column J of the Inc & Exp worksheet. Typical Historical default calculations are used in"]
[null,null,null,null,null,null,null,"Gross GRP Funding",null,{"$f":"'Rehab Escrow Needs'!B14","v":0},"","      the upgrade.  It is likely that an underwritten expense is referring to a Typical Historical value that was overridden in the original."]
[null,null,null,null,null,null,null,"Net GRP Funding",null,{"$f":"'Rehab Escrow Needs'!B28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"     4) If the total rehab from the Rehab Escrow Needs or Exhibit A-GRP worksheet is flagged (cells K30 and/or K31), replicate any overrides from"]
[null,null,null,null,null,null,null,"Initial Feasibility Assessment; OpEx Cushion",null,{"$f":"'Initial Feasibility Assmt'!H32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"     the original UWM. Overrides in the original will be easily identified with aqua shading."]
[null,null,null,null,null,null,null,"Initial Feasibility Assessment; DSCR",null,{"$f":"'Initial Feasibility Assmt'!H33","v":"NA"},{"$f":"IF(AND(I37=\"NA\",J37=\"NA\"),\"\",IF(ROUND(I37,2)<>ROUND(J37,2),\"Review\",\"\"))","v":{"$error":"#VALUE!"}},"     5) Any external links must be removed to ensure data integrity. If using Excel 97-2003, go to the Edit menu. If \"Links\" is an available selection,"]
[null,null,null,null,null,null,null,"Final Feasibility Assessment; OpEx Cushion",null,{"$f":"'Final Feasibility'!H32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"      then external links are present. If using Excel 2007, click the Data tab. If \"Edit Links\" is an available selection, then external links are present."]
[null,null,null,null,null,null,null,"Final Feasibility Assessment; DSCR",null,{"$f":"'Final Feasibility'!H33","v":"NA"},{"$f":"IF(AND(I39=\"NA\",J39=\"NA\"),\"\",IF(ROUND(I39,2)<>ROUND(J39,2),\"Review\",\"\"))","v":{"$error":"#VALUE!"}},"      Use \"Change Source\" under the \"Links/Edit Links\" option to remove the external references. Do this by changing the source from the original "]
[null,null,null,null,null,null,null,null,null,null,null,"      UWM to the upgraded file \"GRP UWM 1.02 XX Property Name.xlsm\". "]
[null,null,null,null,null,null,null,null,null,null,null,"      The TIPs noted above will generally clear any of the other flags not specifically addressed herein, e.g. GRP Funding, OpEx Cushion, etc."]
[null,null,null,null,null,null,null,null,null,null,null,"  If having difficulty with the link removal procedure and/or in getting the pre- and post-upgrade files to match, contact Jon Ruona for technical assistance."]